12740 Via Felino

12740 Via Felino

D

Del Mar, CA 92014

$3,890,000

Beds

3

Baths

3.5

Sqft

3,879

Year Built

1988

Days on Market

19

Property Type

Single Family

HOA/mo

N/A

MLS ID

260003421SD

Description

Prepare to be dazzled by this sublime 3BR/3.5BA ocean view retreat, featuring a chef’s kitchen that would make Julia Child envious, 3 generous en suite bedrooms, two stunning view terraces, and bright, airy living and dining spaces, perfect for warm gatherings with family and friends. Located mere moments from the surf and the Village of Del Mar, with the pristine Torrey Pines State Beach just a skip away. Elevate your lifestyle and seize this exquisite coastal dream!

Mortgage Calculator

Est. Monthly Payment

$24,695

Principal & Interest$19,670
Property Tax$3,890
Insurance$1,135
%($778,000)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$7,922
Monthly Cashflow

Rent − PITI − HOA

$-16,773
Full Cashflow

Incl. vacancy, PM, maint, capex

$-21,837

Mortgage (P+I)
$19,670
Cap Rate
-0.67%
Cash-on-Cash
-25.87%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.40
Break-even Rent
$24,695

NOI (Annual)
$-26,001
Price-to-Rent

Lower = better for investors

40.9

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator