13754 Mango

13754 Mango #306

D

Del Mar, CA 92014

$825,000
NEW — 0d on market

Beds

3

Baths

2

Sqft

1,045

Year Built

1973

Days on Market

0

Property Type

Condo

HOA/mo

$567

MLS ID

CV26041707

View on MLS

Description

Experience coastal living at its finest in this stunning top-floor end unit located just over a mile from the beach. The spacious open floor plan is filled with natural light and features elegant wood flooring that flows throughout the living areas. Your modern kitchen comes fully equipped with sleek granite countertops and premium stainless steel appliances. The bedrooms offer a bright feel with large mirrored closet doors and updated energy-efficient windows for year-round comfort. This rare corner placement provides extra privacy and a quiet atmosphere in a highly desirable Del Mar location.

Mortgage Calculator

Est. Monthly Payment

$5,804

Principal & Interest$4,172
Property Tax$825
Insurance$241
HOA$567
%($165,000)
%

Investment Score

2D
Est. Monthly Rent
$3,712
Monthly Cashflow

Rent − PITIA

$-2,093
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,634

Mortgage (P+I)
$4,172
Cap Rate
0.78%
Cash-on-Cash
-26.43%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$8,431

NOI (Annual)
$6,453
Price-to-Rent

Lower = better for investors

18.5

* 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