13366 Tiverton Road San Diego

Carmel Valley, CA 92130

$895,000

NEW — 3d on market

Beds

Baths

Sqft

1,087

Year Built

1987

Days on Market

Property Type

Condo

HOA/mo

$320

MLS ID

260004213SD

🏠 Virtual Tour View on MLS

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

Down Payment

%($179,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$3,860

Comp Average

$2,983

3830 Elijah Ct San Diego

1bd / 1ba · 704 sqft · Condo

$585K

Est. $3,058/mo

4049 Carmel View Rd San Diego

1bd / 1ba · 742 sqft · Condo

$615K

Est. $3,024/mo

12237 Carmel Vista Road

1bd / 1ba · 791 sqft · Condo

$645K

Est. $2,785/mo

3537 Caminito El Rincon San Diego

2bd / 2ba · 944 sqft · Condo

$800K

Est. $3,062/mo

4035 Carmel View Rd San Diego

2bd / 2ba · 1,145 sqft · Condo

$849K

Est. $2,988/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

Market Rent Estimate

$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

0.85

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.

Get Expert Analysis Open Full Calculator