3887 Pell Place
1 / 20

3887 Pell Place #131

D

Carmel Valley, CA 92130

$668,880
NEW — 1d

Soft Appraisal Value: $655,600 · 2.0% above estimate

Beds

1

Baths

1

Sqft

748

Year Built

2006

Days on Market

1

Property Type

Condo

HOA/mo

$432

MLS ID

260013686SD

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

About This Property

Welcome to Pell Place! This spacious 1st-floor one-bedroom with private patio is situated in a gated community with modern access systems. The home features a sizable walk-in closet, granite counter tops, a light filled living room with floor to ceiling windows. The generous sized bathroom has a full-size washer and dryer plus additional storage space. This unit also features an ideal parking space closest to the elevator in the gated garage. Included in the amenities are a fitness center, bbq area, dog run, EV charging, putting green and on-site HOA Office. This premier Carmel Valley location is within walking distance to One Paseo and Del Mar Highlands Town Center, which offer many prime dining options, boutique shopping, fitness centers, and coffee shops. Also within walking distance is the city library and parks.

Mortgage Calculator

Est. Monthly Payment

$4,678

Principal & Interest$3,382
Property Tax$669
Insurance$195
HOA$432
%($133,776)
%

Location

Loading map...

Investment Score

23D
Est. Monthly Rent
$2,722
Monthly Cashflow

Rent − PITIA

$-1,956
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,140

Mortgage (P+I)
$3,382
Cap Rate
0.44%
Cash-on-Cash
-28.16%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$6,799

NOI (Annual)
$2,912
Price-to-Rent

Lower = better for investors

20.5

* 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