13743 Recuerdo Drive
1 / 20

13743 Recuerdo Drive

D

Del Mar, CA 92014

$2,589,900
NEW — 0d

Soft Appraisal Value: $2,522,000 · 2.7% above estimate

Beds

3

Baths

3

Sqft

1,712

Year Built

1973

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2604640

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

Virtual Tour

About This Property

West of the I-5 in the heart of Del Mar Heights, this freshly remodeled single-level retreat offers the ultimate blend of luxury, privacy, and coastal lifestyle just minutes from Del Mar beaches, Torrey Pines, One Paseo, Del Mar Highlands, top-rated schools, dining, and scenic trails. Designed for effortless indoor-outdoor living, the 3BR/3BA home features a private resort-style courtyard pool, spacious backyard, and beautifully reimagined interiors with engineered hardwood flooring, designer lighting, high ceilings, new windows and doors, filling the interior space with natural light. The designer kitchen showcases two-tone white oak and white cabinetry, Bianco Mountain quartz counters, custom tilework, and premium Cafe appliances, and thoughtfully renovated bathrooms with spa-inspired finishes. Extensive upgrades including HVAC improvements, updated electrical, roof repairs, landscaping, and more offer true turnkey peace of mind. Rarely does a move-in ready single-level home west of the 5 become available that so perfectly captures the relaxed elegance and convenience of coastal Del Mar living.

Mortgage Calculator

Est. Monthly Payment

$16,441

Principal & Interest$13,096
Property Tax$2,590
Insurance$755
%($517,980)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$7,235
Monthly Cashflow

Rent − PITIA

$-9,206
Full Cashflow

Incl. vacancy, PM, maint, capex

$-13,028

Mortgage (P+I)
$13,096
Cap Rate
0.03%
Cash-on-Cash
-30.18%
DSCR

Need ≥ 1.25 for DSCR loan

0.44
Break-even Rent
$24,155

NOI (Annual)
$814
Price-to-Rent

Lower = better for investors

29.8

* 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