13754 Mango Drive
1 / 20

13754 Mango Drive #316

D

Del Mar, CA 92014

$800,000

Beds

2

Baths

2

Sqft

804

Year Built

1973

Days on Market

137

Property Type

Condo

HOA/mo

$525

MLS ID

250044926SD

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

Virtual Tour

About This Property

Experience coastal elegance in this delightful 2-bedroom, 2-bathroom home, offering 804 square feet of thoughtfully designed living space. Located in the picturesque community of Del Mar, this residence perfectly blends charm and modern convenience. As you step inside, you'll be greeted by an open kitchen featuring a breakfast bar, gas stove, dishwasher, and range hood. The spacious living area offers a warm and inviting atmosphere, perfect for relaxation and entertaining. Enjoy a host of community amenities, including a heated pool surrounded by lush palm trees, a common kitchen, and laundry facilities within the building. With assigned parking and additional storage space, convenience is at your doorstep. This prime location offers easy access to the I-5 from the west of the 5 and is just moments away from a variety of delightful dining options, making it an ideal spot for enjoying the best of Del Mar living. Don't miss your chance to own this beautiful home in the heart of Del Mar. Schedule your viewing today and discover the unique charm of 13754 Mango Drive, Unit 316.

Mortgage Calculator

Est. Monthly Payment

$5,604

Principal & Interest$4,045
Property Tax$800
Insurance$233
HOA$525
%($160,000)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$3,600
Monthly Cashflow

Rent − PITIA

$-2,003
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,498

Mortgage (P+I)
$4,045
Cap Rate
0.82%
Cash-on-Cash
-26.23%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$8,143

NOI (Annual)
$6,568
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