3770 Mykonos Ln
1 / 20

3770 Mykonos Ln #77

D

Carmel Valley, CA 92130

$1,030,000

Soft Appraisal Value: $1,017,600 · 1.2% above estimate

Beds

2

Baths

2.5

Sqft

1,202

Year Built

2002

Days on Market

49

Property Type

Condo

HOA/mo

$344

MLS ID

260005986SD

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

About This Property

Freshly Updated Townhome in the Desirable Andalucia Community of Carmel Valley. Welcome to this refreshed, and move-in ready townhome located in the highly regarded Andalucia community of Carmel Valley. With new interior paint throughout and no carpet, the home offers a light, low-maintenance interior that's ready for its next owner. Additional highlights include a private two-car garage equipped with EV charging, adding everyday convenience and future-forward functionality. The community is known for its well-maintained grounds and amenities, including a pool, spa and fitness center, creating a comfortable and connected living environment. One of Andalucia's standout features is its exceptional proximity to everyday destinations. From within the community, residents enjoy convenient access to Carmel Valley Middle School, (Carmel Del Mar Elementary School), the Boys & Girls Club, Carmel Valley Library, and Del Mar Highlands Town Center, offering shopping, dining, and entertainment options nearby without needing to get in a car. Ideally situated within Carmel Valley, this home combines practical updates, community amenities, and a central location close to schools, recreation, and major commuter routes—making it a smart and approachable opportunity in one of San Diego's most sought-after areas.

Mortgage Calculator

Est. Monthly Payment

$6,883

Principal & Interest$5,208
Property Tax$1,030
Insurance$300
HOA$344
%($206,000)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$3,605
Monthly Cashflow

Rent − PITIA

$-3,277
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,965

Mortgage (P+I)
$5,208
Cap Rate
0.28%
Cash-on-Cash
-28.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$10,053

NOI (Annual)
$2,922
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