3877 Pell Place
1 / 20

3877 Pell Place #307

C

Carmel Valley, CA 92130

$779,000

Soft Appraisal Value: $766,200 · 1.7% above estimate

Beds

1

Baths

1

Sqft

900

Year Built

1985

Days on Market

47

Property Type

Condo

HOA/mo

$450

MLS ID

260012549SD

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

Virtual Tour

About This Property

New Price Enhancement! Welcome to this beautiful one-bedroom with a versatile bonus room which is ideal for a home office, guest space, or flex room. Thoughtfully designed with modern finishes, this home blends style, comfort, and convenience in one of Carmel Valley's most desirable communities. The interior features luxury vinyl plank throughout the main living areas, hallways, and bathrooms. The remodeled bathroom showcases a large soaking tub, updated vanity, designer tile, modern lighting, and upgraded fixtures. The spacious primary bedroom has been refreshed with custom paint, modern baseboards, and plush high-quality carpeting for a warm and inviting feel. The bonus room offers upgraded carpet, washer/dryer and 2 French doors. Community amenities include underground parking, elevators, putting green, BBQ area and water feature. Ideally located just across the street is Del Mar Highlands Shopping Center, and minutes to the Bay Club and One Paseo. This home offers the perfect blend of luxury living and everyday convenience in Carmel Valley.

Mortgage Calculator

Est. Monthly Payment

$5,395

Principal & Interest$3,939
Property Tax$779
Insurance$227
HOA$450
%($155,800)
%

Location

Loading map...

Investment Score

13D
Est. Monthly Rent
$2,879
Monthly Cashflow

Rent − PITIA

$-2,516
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,827

Mortgage (P+I)
$3,939
Cap Rate
0.17%
Cash-on-Cash
-29.48%
DSCR

Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$7,850

NOI (Annual)
$1,340
Price-to-Rent

Lower = better for investors

22.5

* 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