121 Via De La Valle
1 / 20

121 Via De La Valle

D

Del Mar, CA 92014

$6,250,000
NEW — 3d

Beds

4

Baths

4.5

Sqft

3,980

Year Built

2000

Days on Market

3

Property Type

Single Family

HOA/mo

$2,020

MLS ID

260013605SD

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

About This Property

Watch the waves. See the finish line. Set above the sand and the track, this gated Del Mar residence offers nearly 4,000 square feet of living space, panoramic whitewater ocean views, and a unique vantage point of the Del Mar horse races. Fully remodeled with modern coastal vibes, the home works perfectly as a full-time residence or a lock-and-leave retreat. The main level’s great room combines expansive ceilings, oversized viewing windows, and a bar just off the living area—ideal for entertaining. Glass panels open to an ocean-facing patio with uninterrupted views of the Pacific, the Del Mar Beach Colony, and the Del Mar Race Track. Four bedrooms are arranged for privacy, including a top-floor primary retreat with sweeping vistas and a freestanding soaking tub. Additional features include a 600-bottle wine wall, Labradorite countertops that shift color with the light, a spa, and a two-car garage. On race days, the energy of the finish line carries across the track. Step outside and you’re next door to The Brigantine, minutes from Del Mar Dog Beach, and directly across from the shops and galleries of Cedros Avenue. Fully furnished and turnkey.

Mortgage Calculator

Est. Monthly Payment

$41,696

Principal & Interest$31,603
Property Tax$6,250
Insurance$1,823
HOA$2,020
%($1,250,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$10,310
Monthly Cashflow

Rent − PITIA

$-31,386
Full Cashflow

Incl. vacancy, PM, maint, capex

$-38,966

Mortgage (P+I)
$31,603
Cap Rate
-1.41%
Cash-on-Cash
-37.41%
DSCR

Need ≥ 1.25 for DSCR loan

0.25
Break-even Rent
$60,915

NOI (Annual)
$-88,352
Price-to-Rent

Lower = better for investors

50.5

* 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