3539 Voyager Circle
1 / 20

3539 Voyager Circle

D

Carmel Valley, CA 92130

$1,189,000
NEW — 2d

Beds

2

Baths

2

Sqft

1,097

Year Built

1985

Days on Market

2

Property Type

Condo

HOA/mo

$534

MLS ID

NDP2603768

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

Virtual Tour

About This Property

STUNNING COMPLETELY REMODELED single level end unit in highly sought after East Bluff Community! A RARE gem that lives and feels like a single-family home!! Excellent floor plan with DIRECT ACCESS to an attached garage, plenty of natural light, large patio for entertaining and lush grass surrounding. Features all BRAND NEW: porcelain floors, custom paint, white cabinets, granite fireplace and counter tops throughout, LG stainless steel appliances, full size washer and dryer, designer chandelier, LED lights, fixtures, switches and outlets, doors and hardware, baseboards, high quality custom blinds, patio concrete, A/C unit (Carrier) and newly installed garage door with quiet side mount motor and professional epoxy. Community amenities include pools and spa and centrally located to One Paseo, Del Mar Highlands, restaurants, parks, the freeway and top-rated schools!

Mortgage Calculator

Est. Monthly Payment

$8,082

Principal & Interest$6,012
Property Tax$1,189
Insurance$347
HOA$534
%($237,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,651
Monthly Cashflow

Rent − PITIA

$-4,431
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,262

Mortgage (P+I)
$6,012
Cap Rate
-0.25%
Cash-on-Cash
-31.60%
DSCR

Need ≥ 1.25 for DSCR loan

0.45
Break-even Rent
$11,783

NOI (Annual)
$-2,995
Price-to-Rent

Lower = better for investors

27.1

* 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