3887 Pell Place
1 / 20

3887 Pell Place #126

C

Carmel Valley, CA 92130

$675,000
NEW — 0d

Soft Appraisal Value: $658,100 · 2.6% above estimate

Beds

1

Baths

1

Sqft

748

Year Built

2006

Days on Market

0

Property Type

Condo

HOA/mo

$450

MLS ID

NDP2605677

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

Virtual Tour

About This Property

Ideally located in the highly desirable Pell Place community of Carmel Valley, this beautifully maintained first-floor residence offers an exceptional combination of comfort, convenience, and lifestyle. A standout feature is the rare oversized private patio, providing an ideal space for outdoor dining, entertaining, gardening, or simply enjoying San Diego’s year-round climate. This inviting one-bedroom, one-bath home features stainless steel appliances, an in-unit side-by-side washer and dryer, a spacious walk-in closet, and one assigned garage parking space. Residents enjoy the privacy of a gated community along with access to a fitness center, barbecue area, putting green, and central courtyard. Just steps from Del Mar Highlands Town Center and One Paseo, you’ll have premier shopping, dining, entertainment, and everyday conveniences right outside your door. World-famous beaches, top-rated schools, major employment centers, and convenient freeway access are all just minutes away. Whether you’re seeking a primary residence, vacation getaway, or investment opportunity, this exceptional Carmel Valley home offers an outstanding opportunity in one of San Diego’s most desirable locations.

Mortgage Calculator

Est. Monthly Payment

$4,735

Principal & Interest$3,413
Property Tax$675
Insurance$197
HOA$450
%($135,000)
%

Location

Loading map...

Investment Score

22D
Est. Monthly Rent
$2,725
Monthly Cashflow

Rent − PITIA

$-2,010
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,199

Mortgage (P+I)
$3,413
Cap Rate
0.38%
Cash-on-Cash
-28.44%
DSCR

Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$6,880

NOI (Annual)
$2,565
Price-to-Rent

Lower = better for investors

20.6

* 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