3537 Caminito El Rincon

Carmel Valley, CA 92130

$799,900

Beds

Baths

Sqft

944

Year Built

1995

Days on Market

259

Property Type

Condo

HOA/mo

$420

MLS ID

250029287SD

🏠 Virtual Tour View on MLS

Description

This upgraded 2B/2B is located the heart center of Carmel Valley. From new flooring, countertop, appliances to the small things such as lights and faucets, you can tell the owner is very passionate to level up the unit's interior condition to welcome the next homeowner. There are tennis court, gym, Jacuzzi and pool in this community. Minutes away from beaches, 5&56 freeways. One Paseo shopping center and restaurants nearby.

Mortgage Calculator

Est. Monthly Payment

$5,498

Principal & Interest$4,045

Property Tax$800

Insurance$233

HOA$420

Down Payment

%($159,980)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$3,062

Comp Average

$3,032

4049 Carmel View Rd

1bd / 1ba · 742 sqft · Condo

$600K

Est. $2,982/mo

3877 Pell Place

2bd / 2ba · 1,020 sqft · Condo

$829K

Est. $3,270/mo

12376 Carmel Country Rd

2bd / 2ba · 1,145 sqft · Condo

$849K

Est. $3,464/mo

12237 Carmel Vista Road

1bd / 1ba · 791 sqft · Condo

$645K

Est. $2,785/mo

12253 Carmel Vista Road

1bd / 1ba · 951 sqft · Condo

$690K

Est. $2,661/mo

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

Investment Score

Est. Monthly Rent

$3,062

Monthly Cashflow

Rent − PITI − HOA

$-2,436

Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,806

Mortgage (P+I)

$4,045

Cap Rate

0.36%

Cash-on-Cash

-18.27%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.56

Break-even Rent

$5,498

NOI (Annual)

$2,859

Price-to-Rent

Lower = better for investors

21.8

* 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 Analysis Open Full Calculator