1 / 20

4175 Via Candidiz #21

Carmel Valley, CA 92130

$935,000

Soft Appraisal Value: $921,100 · 1.5% above estimate

Beds

Baths

Sqft

1,133

Year Built

1998

Days on Market

Property Type

Condo

HOA/mo

$1,698

MLS ID

260011427SD

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

About This Property

Highly sought after 2 bedroom 2 Bathroom plus a 2 car attached Garage and a end unit to boot.....You Don't want to miss out on this one... Low HOA fee..

Mortgage Calculator

Est. Monthly Payment

$7,634

Principal & Interest$4,728

Property Tax$935

Insurance$273

HOA$1,698

Down Payment

%($187,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

5 comps found

This Property

$3,621

Comp Average

$2,696

4049 Carmel View Rd

1bd / 1ba · 742 sqft · Condo

$600K

Est. $2,712/mo

12675 Camino Mira

1bd / 1ba · 638 sqft · Condo

$605K

Est. $2,600/mo

3887 Pell Place

1bd / 1ba · 748 sqft · Condo

$649K

Est. $2,722/mo

3887 Pell Place

1bd / 1ba · 748 sqft · Condo

$650K

Est. $2,722/mo

12245 Carmel

1bd / 1ba · 951 sqft · Condo

$669K

Est. $2,723/mo

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

Est. Monthly Rent

$3,621

Monthly Cashflow

Rent − PITIA

$-4,013

Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,625

Mortgage (P+I)

$4,728

Cap Rate

-1.15%

Cash-on-Cash

-36.10%

DSCR

Need ≥ 1.25 for DSCR loan

0.47

Break-even Rent

$10,926

NOI (Annual)

$-10,764

Price-to-Rent

Lower = better for investors

21.5

* 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 Analysis Open Full Calculator