5992 Village Center Loop
1 / 20

5992 Village Center Loop #4

D

Carmel Valley, CA 92130

$1,499,999
NEW — 2d

Soft Appraisal Value: $1,475,700 · 1.6% above estimate

Beds

3

Baths

2.5

Sqft

1,817

Year Built

2018

Days on Market

2

Property Type

Townhouse

HOA/mo

$370

MLS ID

260010271SD

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

Virtual Tour

About This Property

Welcome to 5992 Village Center Loop #4, the original model home of the highly sought-after Laterra community. This beautifully designed residence showcases premium upgrades and thoughtful finishes throughout. Ideally situated in a prime location, the home is filled with natural light, offering an open, airy, and inviting atmosphere. Enjoy the vibrant neighborhood just walking distance from shopping, dining, and top-rated schools. A rare opportunity to own a former model home in one of the area’s most desirable communities.

Mortgage Calculator

Est. Monthly Payment

$9,892

Principal & Interest$7,585
Property Tax$1,500
Insurance$437
HOA$370
%($300,000)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$5,104
Monthly Cashflow

Rent − PITIA

$-4,788
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,212

Mortgage (P+I)
$7,585
Cap Rate
0.30%
Cash-on-Cash
-28.85%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$14,470

NOI (Annual)
$4,477
Price-to-Rent

Lower = better for investors

24.5

* 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