3857 Pell Place
1 / 20

3857 Pell Place #212

C

Carmel Valley, CA 92130

$649,000
NEW — 3d

Soft Appraisal Value: $636,400 · 2.0% above estimate

Beds

1

Baths

1

Sqft

748

Year Built

2005

Days on Market

3

Property Type

Condo

HOA/mo

$430

MLS ID

PTP2605188

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

Virtual Tour

About This Property

Best Location just 1 min walk to Carmel Valley Del Mar Highland shopping center. Incredible 2nd floor, 1 bedroom condo rarely available in this location with this VIEW! Upgraded interior with white cabinets in kitchen, granite countertops, newer ss appliances. Gorgeous wood floors and large windows showcasing breathtaking views. Light and Bright. Large private covered patio. Inside laundry. Master with walk-in closet. BBQ, Gym, Putting Green. Underground Parking. Elevator. Walk to Del Mar Highlands, One Paseo restaurants, shops, groceries and minutes to Torrey Pines and Del Mar Beach.

Mortgage Calculator

Est. Monthly Payment

$4,550

Principal & Interest$3,282
Property Tax$649
Insurance$189
HOA$430
%($129,800)
%

Location

Loading map...

Investment Score

25D
Est. Monthly Rent
$2,701
Monthly Cashflow

Rent − PITIA

$-1,849
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,011

Mortgage (P+I)
$3,282
Cap Rate
0.50%
Cash-on-Cash
-27.83%
DSCR

Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$6,611

NOI (Annual)
$3,251
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