3877 Pell Place

3877 Pell Place

D

Carmel Valley, CA 92130

$829,000

Beds

2

Baths

2

Sqft

1,020

Year Built

2005

Days on Market

13

Property Type

Condo

HOA/mo

$434.12

MLS ID

260005081SD

Description

Welcome to Pell Place, one of Carmel Valley’s most sought-after gated communities, just moments from Del Mar Highlands Town Center and One Paseo, offering upscale shopping, fine dining, and entertainment, including Cinépolis Luxury Cinemas. Enjoy being only minutes from the iconic Del Mar beaches, the renowned Del Mar Racetrack, top-rated schools, Carmel Valley Recreation Center, and an array of scenic parks. Convenience and lifestyle truly come together in this exceptional setting. This beautiful first-floor condominium offers bright, open-concept living with fresh interior paint throughout. The modern kitchen features granite countertops, stainless steel appliances, and in-unit laundry for everyday ease. Two comfortable bedrooms provide flexibility and function, including one with a large walk-in closet, while both bathrooms are appointed with granite countertops. Meander outside to your spacious private patio—perfect for relaxing or dining al fresco. Residents of Pell Place enjoy resort-style amenities including a putting green, fully equipped fitness center, inviting courtyards, BBQ area, EV charging stations, underground parking with two assigned spaces, an elevator and a dog run. Experience the perfect blend of luxury, comfort and contemporary living in one of Carmel Valley’s best location!

Mortgage Calculator

Est. Monthly Payment

$5,697

Principal & Interest$4,192
Property Tax$829
Insurance$242
HOA$434
%($165,800)
%

Investment Score

3D
Est. Monthly Rent
$3,270
Monthly Cashflow

Rent − PITI − HOA

$-2,427
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,870

Mortgage (P+I)
$4,192
Cap Rate
0.47%
Cash-on-Cash
-17.57%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$5,697

NOI (Annual)
$3,863
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