4049 Carmel View Rd

4049 Carmel View Rd

D

Carmel Valley, CA 92130

$599,900
NEW — 3d on market

Beds

1

Baths

1

Sqft

742

Year Built

1987

Days on Market

3

Property Type

Condo

HOA/mo

$450

MLS ID

260006059SD

View on MLS

Description

Beautifully updated 1 BD/1BA condo in the desirable Arborlake complex in Carmel Valley. First floor walk-up unit with a private gated patio. Open floor plan. The complex features a beautiful lake, fountains & waterfalls, walkways, pool & spa, and tennis courts. Conveniently located close to Del Mar Highlands, One Paseo, highly acclaimed schools, Del Mar, beaches & freeway access!

Mortgage Calculator

Est. Monthly Payment

$4,258

Principal & Interest$3,033
Property Tax$600
Insurance$175
HOA$450
%($119,980)
%

Investment Score

7D
Est. Monthly Rent
$2,982
Monthly Cashflow

Rent − PITI − HOA

$-1,276
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,462

Mortgage (P+I)
$3,033
Cap Rate
1.14%
Cash-on-Cash
-12.77%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.70
Break-even Rent
$4,258

NOI (Annual)
$6,856
Price-to-Rent

Lower = better for investors

16.8

* 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