1056 Woodside Way
1 / 20

1056 Woodside Way

D

Del Mar, CA 92014

$4,288,000
NEW — 2d

Soft Appraisal Value: $3,830,400 · 11.9% above estimate

Beds

4

Baths

4

Sqft

3,523

Year Built

1991

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2603792

This property is in Del Mar (92014). View neighborhood stats →

Virtual Tour

About This Property

Your own private resort-style estate on a rare, flat half-acre cul-de-sac lot. This beautifully manicured and fully gated property offers exceptional privacy, security, and an unmatched indoor-outdoor life style. The expansive backyard is designed for true resort living, featuring a saltwater pool and spa with a dramatic cascading waterfall and built-in waterslide, surrounded by lush landscaping and ample space for entertaining. The covered outdoor pavilion is a showpiece, complete with a stainless steel BBQ, fireplace, dining area, and comfortable lounge space—an entertainer’s dream and a true backyard retreat. Inside, the newly upgraded kitchen showcases high-end stainless steel appliances, abundant cabinetry, a spacious center island, and new countertops, all enhanced by vaulted ceilings and natural light from a skylight. The open-concept family room offers new wood flooring, a cozy fireplace, and a custom bar area with wine fridge and refrigerated drawers—perfect for gatherings. Additional living spaces include a formal dining room and an elegant living room with fireplace. The private primary suite is generously sized and designed as a retreat, featuring a spa-inspired bath with dual vanities, an oversized 8x6 walk-in shower with soaking tub, and a large walk-in closet. Additional highlights include a 3-car garage with extensive storage, brand new pool equipment, and a fully usable, level lot. Ideally located on a quiet cul-de-sac, this exceptional property combines luxury, comfort, and resort-style living.

Mortgage Calculator

Est. Monthly Payment

$27,221

Principal & Interest$21,682
Property Tax$4,288
Insurance$1,251
%($857,600)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$11,819
Monthly Cashflow

Rent − PITIA

$-15,402
Full Cashflow

Incl. vacancy, PM, maint, capex

$-21,694

Mortgage (P+I)
$21,682
Cap Rate
-0.00%
Cash-on-Cash
-30.36%
DSCR

Need ≥ 1.25 for DSCR loan

0.43
Break-even Rent
$39,993

NOI (Annual)
$-140
Price-to-Rent

Lower = better for investors

30.2

* 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