13754 Mango Dr
1 / 15

13754 Mango Dr #123

D

Del Mar, CA 92014

$625,000

Soft Appraisal Value: $606,000 · 3.1% above estimate

Beds

1

Baths

1

Sqft

628

Year Built

1973

Days on Market

119

Property Type

Condo

HOA/mo

$567

MLS ID

260002249SD

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

Virtual Tour

About This Property

FREE LENDER PAID 1% RATE BUY DOWN FOR YEAR 1! Offered at $599,000 - $625,000. Spectacular remodeled condo in coastal Del Mar! A contractor & interior design firm created this stunning remodel. Perfect for a first time home buyer or as a vacation getaway. Private, quiet location 1st floor with no stairs. Kitchen has sleek quartz counters, marble backsplash, and custom kitchen cabinetry with stainless steel appliances. Beautiful creme colored tile flooring throughout. Custom chandelier and recessed lighting. Bathroom remodeled with coastal colored blue shower tiles and updated vanity. Spacious Bedroom with large walk-in closet. Stunning barn doors with extra storage space. 1 assigned parking space near unit. Minutes to Del Mar beaches, restaurants, boutique shops and the Village of Del Mar. 5 minute walk to the Vons grocery store. Private safe fully gated community. Complex includes relaxing pool and laundry.

Mortgage Calculator

Est. Monthly Payment

$4,535

Principal & Interest$3,160
Property Tax$625
Insurance$182
HOA$567
%($125,000)
%

Location

Loading map...

Investment Score

24D
Est. Monthly Rent
$2,718
Monthly Cashflow

Rent − PITIA

$-1,816
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,962

Mortgage (P+I)
$3,160
Cap Rate
0.38%
Cash-on-Cash
-28.44%
DSCR

Need ≥ 1.25 for DSCR loan

0.60
Break-even Rent
$6,565

NOI (Annual)
$2,376
Price-to-Rent

Lower = better for investors

19.2

* 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