3845 Elijah
1 / 20

3845 Elijah #624

D

Carmel Valley, CA 92130

$855,000
NEW — 0d

Soft Appraisal Value: $840,800 · 1.7% above estimate

Beds

2

Baths

2

Sqft

1,102

Year Built

2002

Days on Market

0

Property Type

Condo

HOA/mo

$418

MLS ID

260012920SD

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

About This Property

Located in the highly sought-after Carmel Pointe community, this bright second-floor condo offers a private balcony with peaceful park-like views. Freshly painted throughout, new carpet. Abundant storage space, a detached one-car garage & one assigned parking. Resort-style amenities including pool, spa, fitness center & clubhouse. Close to shopping, dining, theaters, beaches, highways & parks, with an easy walk to top-rated Carmel Valley Middle, Torrey Pines High and the acclaimed Del Mar Union School District.

Mortgage Calculator

Est. Monthly Payment

$5,846

Principal & Interest$4,323
Property Tax$855
Insurance$249
HOA$418
%($171,000)
%

Location

Loading map...

Investment Score

12D
Est. Monthly Rent
$3,200
Monthly Cashflow

Rent − PITIA

$-2,645
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,094

Mortgage (P+I)
$4,323
Cap Rate
0.32%
Cash-on-Cash
-28.73%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$8,517

NOI (Annual)
$2,754
Price-to-Rent

Lower = better for investors

22.3

* 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