4035 Carmel View Rd
1 / 19

4035 Carmel View Rd #114

D

Carmel Valley, CA 92130

$849,000

Beds

2

Baths

2

Sqft

1,145

Year Built

1987

Days on Market

139

Property Type

Condo

HOA/mo

$450

MLS ID

250045737SD

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

Virtual Tour

About This Property

This quiet, private unit combines comfort, style, and convenience that is perfect for enjoying the Carmel Valley lifestyle. Resort-style living in one of Camel Valley's most desirable communities. Best View in Arbor Lake – Overlooks serene koi pond, jacuzzi, and a relaxing path to the swimming pool. Special Feature – High ceilings throughout all rooms. A loft that can be used as an office or extra room. Modern Upgrades – New wood flooring, stainless steel appliances, upgraded kitchen counters and cabinets. High-End Living Space – Cozy fireplace, big windows for natural light, two large sliding doors to a private balcony, spacious entrance balcony, and a bonus large attic. Convenience Included – Prime Carmel Valley location with plenty of extra parking spaces.

Mortgage Calculator

Est. Monthly Payment

$5,840

Principal & Interest$4,293
Property Tax$849
Insurance$248
HOA$450
%($169,800)
%

Location

Loading map...

Investment Score

21D
Est. Monthly Rent
$3,698
Monthly Cashflow

Rent − PITIA

$-2,142
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,700

Mortgage (P+I)
$4,293
Cap Rate
0.84%
Cash-on-Cash
-26.15%
DSCR

Need ≥ 1.25 for DSCR loan

0.63
Break-even Rent
$8,503

NOI (Annual)
$7,116
Price-to-Rent

Lower = better for investors

19.1

* 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