3822 Quarter Mile Drive
1 / 20

3822 Quarter Mile Drive

D

Carmel Valley, CA 92130

$1,689,900
NEW — 2d

Soft Appraisal Value: $1,593,100 · 6.1% above estimate

Beds

3

Baths

2.5

Sqft

2,329

Year Built

2000

Days on Market

2

Property Type

Townhouse

HOA/mo

$575

MLS ID

260012547SD

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

Virtual Tour

About This Property

NO Mello-Roos; 3-Bedroom (+1 Bonus Room) & 2.5-Bathroom Attached Three-Story Townhome in the Carmel Valley Complex of Regents Square II. Family Friendly Neighborhood; The surrounding area offers a Great Variety of Parks, Shopping Center, Specialty Stores, and Entertainment Venues. Enjoy a leisurely walk to the many Nearby Parks such as Solana Highlands Park and the Carmel Valley Recreation Center. Centrally located in between One Paseo and Several Elementary/Middle/High School, which are All LESS THAN a Mile Away. Part of the Award-Winning San Dieguito Union High School District (SDUHSD). Over the Years, MANY FUNCTIONAL IMPROVEMENTS were made by the Homeowners. NEWER HVAC. NEW Appliance(s)/Equipment(s)

Mortgage Calculator

Est. Monthly Payment

$11,303

Principal & Interest$8,545
Property Tax$1,690
Insurance$493
HOA$575
%($337,980)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$6,251
Monthly Cashflow

Rent − PITIA

$-5,052
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,898

Mortgage (P+I)
$8,545
Cap Rate
0.46%
Cash-on-Cash
-28.04%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$16,508

NOI (Annual)
$7,765
Price-to-Rent

Lower = better for investors

22.5

* 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