3680 Caminito Cielo
1 / 20

3680 Caminito Cielo

D

Carmel Valley, CA 92130

$1,268,000
NEW — 1d

Beds

3

Baths

2.5

Sqft

1,333

Year Built

1987

Days on Market

1

Property Type

Condo

HOA/mo

$515

MLS ID

260009423SD

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

Virtual Tour

About This Property

Location- location - location. This bright corner unit townhome, with upgraded marble bathrooms, has it all. Ideally situated close to pool, spa, tennis and pickleball courts. Short walk to park with playground. Nicely nestled close to 56 and 5 freeways. Carmel Creek Elementary, Carmel Valley Middle, and Torrey Pines High School are all nearby, along with shopping and dining at ‘One Paseo’. The private backyard is loaded with mature trees.

Mortgage Calculator

Est. Monthly Payment

$8,565

Principal & Interest$6,412
Property Tax$1,268
Insurance$370
HOA$515
%($253,600)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$4,438
Monthly Cashflow

Rent − PITIA

$-4,127
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,204

Mortgage (P+I)
$6,412
Cap Rate
0.20%
Cash-on-Cash
-29.36%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$12,495

NOI (Annual)
$2,491
Price-to-Rent

Lower = better for investors

23.8

* 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 AnalysisOpen Full Calculator