3887 Pell Place
1 / 20

3887 Pell Place #221

D

Carmel Valley, CA 92130

$649,900
NEW — 2d

Soft Appraisal Value: $639,800 · 1.6% above estimate

Beds

1

Baths

1

Sqft

748

Year Built

2006

Days on Market

2

Property Type

Condo

HOA/mo

$432

MLS ID

260010556SD

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

Virtual Tour

About This Property

Excellent location within walking distance to Del Mar Highlands Town Center and One Paseo, offering premier shopping, dining, and entertainment just moments away. Located in the highly desirable Pell Place community, this secure, gated residence features a thoughtfully designed open-concept one-bedroom floor plan. BRAND new carpet. The kitchen is well-appointed with granite countertops and stainless steel appliances, seamlessly flowing into the light-filled living space. This bright and inviting unit also offers an attached private patio, ideal for enjoying San Diego’s indoor-outdoor lifestyle. The spacious primary bedroom includes a walk-in closet, and the home is complete with in-unit washer and dryer for added convenience. Pell Place residents enjoy resort-style amenities including secure underground parking, EV charging stations, a putting green, BBQ areas, and a fully equipped fitness center. Ideally located near the Carmel Valley Recreation Center, offering swimming, basketball, and more. Easy access to freeways, nearby beaches, and everything Carmel Valley has to offer.

Mortgage Calculator

Est. Monthly Payment

$4,558

Principal & Interest$3,286
Property Tax$650
Insurance$190
HOA$432
%($129,980)
%

Location

Loading map...

Investment Score

27D
Est. Monthly Rent
$2,804
Monthly Cashflow

Rent − PITIA

$-1,754
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,941

Mortgage (P+I)
$3,286
Cap Rate
0.64%
Cash-on-Cash
-27.15%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$6,623

NOI (Annual)
$4,147
Price-to-Rent

Lower = better for investors

19.3

* 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