3877 Pell Place San Diego

3877 Pell Place San Diego

D

Carmel Valley, CA 92130

$829,000

Beds

2

Baths

2

Sqft

1,020

Year Built

2005

Days on Market

126

Property Type

Condo

HOA/mo

$434.12

MLS ID

250041987SD

Description

Prime Carmel Valley Location! Welcome to Pell Place, one of Carmel Valley’s most desired gated communities! This beautiful first-floor condominium offers the ultimate in convenience and lifestyle—just steps from Del Mar Highlands Town Center and One Paseo, where you’ll find upscale shopping, fine dining, and entertainment, including Cinepolis Luxury Cinema. Enjoy being just minutes from the iconic Del Mar beaches, Del Mar Race Track, top-rated schools, Carmel Valley Recreation Center, and multiple scenic parks. Inside, discover a bright, open-concept living area with fresh interior paint throughout, a modern kitchen featuring granite countertops, stainless steel appliances, and in-unit laundry. Two cozy bedrooms offer comfort and functionality—one with a walk-in closet—while both bathrooms feature beautiful granite countertops. Meander outside to your spacious private patio, ideal for relaxing or dining al fresco. Residents of Pell Place enjoy resort-style amenities, including a putting green, fully equipped fitness center, courtyards, BBQ area, EV charging stations, and a dog run. Experience the perfect blend of luxury, comfort, and contemporary living in one of Carmel Valley’s best locations!

Mortgage Calculator

Est. Monthly Payment

$5,697

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

Investment Score

1D
Est. Monthly Rent

Zillow Rent Zestimate

$3,055
Monthly Cashflow
$-4,035

Mortgage (P+I)
$4,192
Cap Rate
0.23%
Cash-on-Cash
-29.21%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.73
Break-even Rent
$6,846

NOI (Annual)
$1,877
Price-to-Rent

Lower = better for investors

22.6

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator