3502 Seahorn Circle
1 / 20

3502 Seahorn Circle

D

Carmel Valley, CA 92130

$965,000
NEW — 2d

Soft Appraisal Value: $943,100 · 2.3% above estimate

Beds

2

Baths

2

Sqft

1,097

Year Built

1986

Days on Market

2

Property Type

Condo

HOA/mo

$504

MLS ID

NDP2605445

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

Virtual Tour

About This Property

Welcome to this beautifully updated, single-level home with no stairs, located in one of Carmel Valley’s most sought-after communities. Perfectly positioned on the desirable west side, this elevated residence offers exceptional privacy and abundant natural light thanks to its southern exposure. The thoughtfully remodeled interior features an updated kitchen and bathrooms, recessed lighting throughout, ceiling fans in the bedrooms, newer windows and sliding glass door, and a newer air conditioning unit. An enhanced floor plan includes a dedicated office/flex space that can also serve as a third bedroom, maximizing functionality and making the most of every square foot. Also included, interior W/D and two-car garage adds convenience, ample guest parking is located directly in front of the home. Residents also enjoy easy access to the community pool just across the street. Situated in one of Carmel Valley’s most desirable neighborhoods, this home is surrounded by top-rated schools, parks, walking trails, and expansive green spaces, all within the community. The location offers an exceptional walkable lifestyle, with One Paseo and Del Mar Highlands Town Center just moments away, providing an abundance of dining, shopping, and entertainment options. Convenient freeway access and Del Mar’s world-famous beaches are also just a short drive away.

Mortgage Calculator

Est. Monthly Payment

$6,630

Principal & Interest$4,880
Property Tax$965
Insurance$281
HOA$504
%($193,000)
%

Location

Loading map...

Investment Score

13D
Est. Monthly Rent
$4,020
Monthly Cashflow

Rent − PITIA

$-2,610
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,338

Mortgage (P+I)
$4,880
Cap Rate
0.67%
Cash-on-Cash
-26.97%
DSCR

Need ≥ 1.25 for DSCR loan

0.61
Break-even Rent
$9,654

NOI (Annual)
$6,495
Price-to-Rent

Lower = better for investors

20.0

* 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