13366 Tiverton Road

13366 Tiverton Road

D

Carmel Valley, CA 92130

$895,000

Soft Appraisal Value: $882,400 · 1.4% above estimate

Beds

2

Baths

2

Sqft

1,087

Year Built

1987

Days on Market

17

Property Type

Condo

HOA/mo

$320

MLS ID

260004213SD

Description

Beautifully remodeled upper unit in Cambria, heart of Carmel Valley! All new kitchen appliances All new bathrooms New furnace, ducting and thermostat New plank flooring and baseboards Whole unit paint job including garage Front door digital lock All new light switches, outlets and cover plates

Mortgage Calculator

Est. Monthly Payment

$6,002

Principal & Interest$4,526
Property Tax$895
Insurance$261
HOA$320
%($179,000)
%

Investment Score

6D
Est. Monthly Rent
$3,860
Monthly Cashflow

Rent − PITI − HOA

$-2,142
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,775

Mortgage (P+I)
$4,526
Cap Rate
1.01%
Cash-on-Cash
-14.36%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$6,002

NOI (Annual)
$9,004
Price-to-Rent

Lower = better for investors

19.3

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator