13595 Calais Drive

13595 Calais Drive

D

Del Mar, CA 92014

$2,495,000
NEW — 5d on market

Beds

3

Baths

2

Sqft

1,665

Year Built

1980

Days on Market

5

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2602963

Description

Experience effortless coastal luxury in the coveted Del Mar Heights community of Del Mar. Ideally located west of I-5, this beautifully remodeled single-story residence places you just minutes from the beaches, restaurants, and boutiques of Del Mar Village and the vibrant dining and shopping destination at One Paseo. Situated on an 8,000 sq ft corner lot, this 3-bedroom, 2-bath home blends modern design with relaxed coastal living. Inside, vaulted ceilings, wide-plank Hardwood flooring, and a warm fireplace create an inviting, light-filled atmosphere. The designer kitchen features a white Café appliance suite with gold accents, sleek quartz countertops, and a striking waterfall island with pendant lighting, perfect for gathering and entertaining. A vertical wood accent wall makes a stunning first impression at the entry, while a custom dining chandelier adds a refined touch. Outside, the private backyard offers a grassy lawn and outdoor entertaining area, ideal for enjoying Southern California’s year-round coastal lifestyle.

Mortgage Calculator

Est. Monthly Payment

$15,839

Principal & Interest$12,616
Property Tax$2,495
Insurance$728
%($499,000)
%

Investment Score

2D
Est. Monthly Rent
$8,251
Monthly Cashflow

Rent − PITIA

$-7,588
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,565

Mortgage (P+I)
$12,616
Cap Rate
0.51%
Cash-on-Cash
-27.81%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$23,270

NOI (Annual)
$12,613
Price-to-Rent

Lower = better for investors

25.2

* 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