13754 Mango Drive

13754 Mango Drive

D

Del Mar, CA 92014

$800,000

Beds

2

Baths

2

Sqft

804

Year Built

1973

Days on Market

92

Property Type

Condo

HOA/mo

$525

MLS ID

250044926SD

Description

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)
%

Comparable Properties

3 comps found

This Property

$2,763

vs

Comp Average

$3,170

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$2,763
Monthly Cashflow

Rent − PITI − HOA

$-2,840
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,142

Mortgage (P+I)
$4,045
Cap Rate
-0.15%
Cash-on-Cash
-21.30%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.68
Break-even Rent
$5,603

NOI (Annual)
$-1,166
Price-to-Rent

Lower = better for investors

24.1

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator