3506 Seahorn Circle
1 / 20

3506 Seahorn Circle

C

Carmel Valley, CA 92130

$930,000
NEW — 2d

Soft Appraisal Value: $906,800 · 2.6% above estimate

Beds

2

Baths

2

Sqft

1,097

Year Built

1986

Days on Market

2

Property Type

Condo

HOA/mo

$560

MLS ID

NDP2606382

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

Virtual Tour

About This Property

Discover effortless living in this beautifully updated and highly desirable ground-floor, end-unit condo. Filled with natural light, this inviting home features a thoughtful floor plan including a spacious dining area, living room with a cozy fireplace, and two spacious primary suites! The expansive private patio is perfect for outdoor dining, entertaining, or simply unwinding. In unit laundry and also a two car garage. Just steps away, enjoy the sparkling community pool, adding to the resort-style feel. Ideally located within walking distance to One Paseo, Del Mar Highlands Town Center, and nearby Solana Highlands Elementary School. You'll enjoy premier shopping, dining, parks, recreation, and popular fitness studios just moments from your door. With easy access to major freeways and San Diego's world-renowned beaches, this exceptional home offers the very best of coastal living!

Mortgage Calculator

Est. Monthly Payment

$6,464

Principal & Interest$4,703
Property Tax$930
Insurance$271
HOA$560
%($186,000)
%

Location

Loading map...

Investment Score

10D
Est. Monthly Rent
$3,665
Monthly Cashflow

Rent − PITIA

$-2,799
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,417

Mortgage (P+I)
$4,703
Cap Rate
0.37%
Cash-on-Cash
-28.49%
DSCR

Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$9,401

NOI (Annual)
$3,433
Price-to-Rent

Lower = better for investors

21.1

* 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