3554 Caminito El Rincon
1 / 20

3554 Caminito El Rincon #59

D

Carmel Valley, CA 92130

$775,000
NEW — 2d

Soft Appraisal Value: $756,700 · 2.4% above estimate

Beds

2

Baths

2

Sqft

944

Year Built

1993

Days on Market

2

Property Type

Condo

HOA/mo

$420

MLS ID

NDP2605408

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

Virtual Tour

About This Property

Welcome to Carmel Valley living! This bright and private ground-floor corner unit features 2 bedrooms, 2 baths, and a desirable dual primary suite layout. Enjoy high ceilings, luxury vinyl flooring, a cozy fireplace, in-unit laundry, and a private covered patio. Community amenities include a pool, fitness center, sauna, and tennis courts. Ideally located near One Paseo, Del Mar Highlands, Torrey Pines, top-rated Carmel Del Mar Elementary, and easy access to I-5 and Hwy 56. A fantastic opportunity in one of San Diego’s most sought-after neighborhoods

Mortgage Calculator

Est. Monthly Payment

$5,340

Principal & Interest$3,919
Property Tax$775
Insurance$226
HOA$420
%($155,000)
%

Location

Loading map...

Investment Score

21D
Est. Monthly Rent
$3,208
Monthly Cashflow

Rent − PITIA

$-2,132
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,515

Mortgage (P+I)
$3,919
Cap Rate
0.62%
Cash-on-Cash
-27.22%
DSCR

Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$7,774

NOI (Annual)
$4,840
Price-to-Rent

Lower = better for investors

20.1

* 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