3877 Pell Pl
1 / 20

3877 Pell Pl #312

D

Carmel Valley, CA 92130

$849,900
NEW — 7d

Soft Appraisal Value: $834,900 · 1.8% above estimate

Beds

2

Baths

2

Sqft

1,052

Year Built

2005

Days on Market

7

Property Type

Condo

HOA/mo

$434

MLS ID

260011760SD

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

Virtual Tour

About This Property

Experience the best of Carmel Valley living in this beautifully updated 2-bedroom, 2-bath condominium located in the highly sought-after Pell Place community. Combining style, comfort, and an unbeatable walkable location, this light-filled residence offers the ideal blend of convenience and low-maintenance living. The open-concept floor plan features stylish contemporary interiors, a spacious living and dining area, and a private balcony perfect for enjoying morning coffee or relaxing evenings. The upgraded kitchen showcases beautiful cabinetry, sleek countertops, and stainless steel appliances, including a range, side-by-side refrigerator, dishwasher, and built-in microwave. The spacious primary suite provides a peaceful retreat with a walk-in closet and a well-appointed en-suite bathroom. A generously sized secondary bedroom and full guest bath offer flexibility for guests, a home office, or additional living space. Additional highlights include in-unit laundry with washer and dryer, wiring for fiber optic high-speed internet, and two side by side parking spaces in the secured gated garage. Pell Place residents enjoy resort-style amenities including a fitness center, landscaped courtyard, barbecue area, dog run, putting green, elevators, and EV charging stations. Ideally located within walking distance to Del Mar Highlands, One Paseo, dining, shopping, and entertainment, with easy access to beaches and major freeways.

Mortgage Calculator

Est. Monthly Payment

$5,829

Principal & Interest$4,298
Property Tax$850
Insurance$248
HOA$434
%($169,980)
%

Location

Loading map...

Investment Score

17D
Est. Monthly Rent
$3,453
Monthly Cashflow

Rent − PITIA

$-2,376
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,879

Mortgage (P+I)
$4,298
Cap Rate
0.59%
Cash-on-Cash
-27.38%
DSCR

Need ≥ 1.25 for DSCR loan

0.59
Break-even Rent
$8,491

NOI (Annual)
$5,024
Price-to-Rent

Lower = better for investors

20.5

* 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