5135 Caminito Exquisito

5135 Caminito Exquisito

D

Carmel Valley, CA 92130

$1,958,000
NEW — 5d on market

Soft Appraisal Value: $1,693,000 · 15.7% above estimate

Beds

3

Baths

2

Sqft

1,992

Year Built

1991

Days on Market

5

Property Type

Single Family

HOA/mo

$505

MLS ID

260005908SD

Description

Welcome to this gorgeous 3 bedrooms, 2 bathrooms home in the private gated community of Palacio del Mar in Carmel Valley. One story home offers a spacious and open floor plan with high ceilings, from the windows and glass doors, you get these beautiful and peaceful views of the garden and the golf course, creating an inviting atmosphere throughout. The entire home has been remodeled, including wood flooring, new appliance kitchen, elegant marble bathrooms and high-end linen curtains. Residents enjoy complimentary golf, pickleball, tennis, basketball, swimming, a fully equipped gym, and scenic bike trails.

Mortgage Calculator

Est. Monthly Payment

$12,935

Principal & Interest$9,901
Property Tax$1,958
Insurance$571
HOA$505
%($391,600)
%

Investment Score

0D
Est. Monthly Rent
$5,346
Monthly Cashflow

Rent − PITI − HOA

$-7,589
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,450

Mortgage (P+I)
$9,901
Cap Rate
-0.34%
Cash-on-Cash
-23.25%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.41
Break-even Rent
$12,935

NOI (Annual)
$-6,591
Price-to-Rent

Lower = better for investors

30.5

* 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