3887 Pell Pl.
1 / 20

3887 Pell Pl. #314

D

Carmel Valley, CA 92130

$925,000

Soft Appraisal Value: $913,300 · 1.3% above estimate

Beds

2

Baths

2

Sqft

1,052

Year Built

2006

Days on Market

45

Property Type

Condo

HOA/mo

$434

MLS ID

260008188SD

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

Virtual Tour

About This Property

Welcome to 3887 Pell Place #314 - a coastal, 3rd floor CORNER unit at the back of the community. This turnkey remodeled 2 bed, 2 bath home in the heart of Carmel Valley’s highly sought-after walking district w/ LOW $434 HOA. 1 mile from Del Mar Beach. Light, bright, and exceptionally private, this beautifully updated residence features dual primary suites and is ideally positioned in one of the best locations within the Pell Place community, surrounded by mature trees with peaceful sunrise views and refreshing coastal breezes. This move in ready home offers stainless steel appliances, central AC and heat, full sized stacked laundry units, freshly painted interiors and cabinetry, generous storage, and a functional open layout that flows seamlessly to two private patios, including a patio off the primary suite perfect for indoor-outdoor living. Located just one block from Del Mar Highlands, you’re steps from some of North County’s best shopping, dining, and entertainment, including Sky Deck and Sky Bar. The community is rich with amenities, featuring a large putting green, and access to the nearby recreation center with a resort-style pool, waterslides, and park. Just a few blocks away, enjoy the Del Mar Pump Track skate park and everything that makes this area one of San Diego’s most vibrant coastal communities. Perfectly situated within walking distance to everything you need and adjacent to top rated 9 and 10 schools, this home offers the ideal blend of lifestyle, location, and comfort. We invite you to experience 3887 Pell Place #314.

Mortgage Calculator

Est. Monthly Payment

$6,306

Principal & Interest$4,677
Property Tax$925
Insurance$270
HOA$434
%($185,000)
%

Location

Loading map...

Investment Score

8D
Est. Monthly Rent
$3,369
Monthly Cashflow

Rent − PITIA

$-2,937
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,483

Mortgage (P+I)
$4,677
Cap Rate
0.25%
Cash-on-Cash
-29.08%
DSCR

Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$9,191

NOI (Annual)
$2,332
Price-to-Rent

Lower = better for investors

22.9

* 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