13662 Nogales Drive
1 / 15

13662 Nogales Drive

C

Del Mar, CA 92014

$4,495,000
NEW — 0d

Soft Appraisal Value: $4,290,800 · 4.8% above estimate

Beds

5

Baths

5.5

Sqft

3,896

Year Built

1991

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2606175

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

Virtual Tour

About This Property

Positioned on the west side of one of Del Mar's most desirable streets, this exceptional residence captures breathtaking sunset views over the Pacific Ocean from the backyard deck, main living spaces, and the luxurious primary suite. The spacious, open-concept floor plan is filled with natural light and is perfectly suited for both everyday living and entertaining. The primary suite serves as a true private retreat, featuring sweeping ocean views, a secluded deck for enjoying spectacular sunsets, dual walk-in closets, and the rare luxury of dual primary bathrooms. A versatile bonus room adjacent to the garage offers endless possibilities as a private gym, executive office, or bar, allowing the home to easily adapt to your lifestyle. Outside, the private backyard provides an ideal setting for children, pets, entertaining, or simply relaxing while taking in the coastal backdrop. Architecturally distinctive, the home showcases timeless craftsmanship with elegant details, including beautiful copper gutters that have developed a rich natural patina over time, adding warmth and character to the home's exterior. Offering an extraordinary combination of panoramic ocean views, exceptional privacy, distinctive architecture, and one of Del Mar's most sought-after locations, this is a rare opportunity to own a truly special coastal residence.

Mortgage Calculator

Est. Monthly Payment

$28,535

Principal & Interest$22,729
Property Tax$4,495
Insurance$1,311
%($899,000)
%

Location

Loading map...

Investment Score

6D
Est. Monthly Rent
$15,455
Monthly Cashflow

Rent − PITIA

$-13,080
Full Cashflow

Incl. vacancy, PM, maint, capex

$-20,381

Mortgage (P+I)
$22,729
Cap Rate
0.63%
Cash-on-Cash
-27.20%
DSCR

Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$41,923

NOI (Annual)
$28,182
Price-to-Rent

Lower = better for investors

24.2

* 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