13427 Tiverton Road
1 / 20

13427 Tiverton Road

C

Carmel Valley, CA 92130

$975,000
NEW — 1d

Beds

2

Baths

2

Sqft

1,087

Year Built

1988

Days on Market

1

Property Type

Condo

HOA/mo

$376

MLS ID

260013696SD

This property is in Carmel Valley (92130). View neighborhood stats →

About This Property

Meticulously remodeled and upgraded from top to bottom, this stunning Carmel Valley residence offers true move-in-ready living in one of the area’s most desirable locations. Over $100,000 has been spent in thoughtful upgrades, creating a fresh, modern, and highly polished interior with quality finishes throughout. Every detail has been carefully considered, from the stylish design selections to the clean, turnkey presentation. Ideally situated in the heart of Carmel Valley, this home offers exceptional convenience near top-rated schools, parks, shopping, dining, beaches, and freeway access. A rare opportunity to enjoy a beautifully upgraded unit in a central location with the added benefit of no Mello-Roos!

Mortgage Calculator

Est. Monthly Payment

$6,566

Principal & Interest$4,930
Property Tax$975
Insurance$284
HOA$376
%($195,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,129
Monthly Cashflow

Rent − PITIA

$-3,436
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,968

Mortgage (P+I)
$4,930
Cap Rate
-0.05%
Cash-on-Cash
-30.57%
DSCR

Need ≥ 1.25 for DSCR loan

0.48
Break-even Rent
$9,581

NOI (Annual)
$-458
Price-to-Rent

Lower = better for investors

26.0

* 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