13754 Mango Drive

13754 Mango Drive

D

Del Mar, CA 92014

$625,000

Beds

1

Baths

1

Sqft

628

Year Built

1973

Days on Market

33

Property Type

Condo

HOA/mo

$567

MLS ID

260002249SD

Description

Offered at $599,000 - $625,000. Spectacular remodeled condo in coastal Del Mar! A contractor & interior design firm created this stunning remodel. 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)
%

Comparable Properties

2 comps found

This Property

$2,763

vs

Comp Average

$2,921

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

Investment Score

3D
Est. Monthly Rent

Market Rent Estimate

$2,763
Monthly Cashflow

Rent − PITI − HOA

$-1,771
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,928

Mortgage (P+I)
$3,160
Cap Rate
0.45%
Cash-on-Cash
-17.00%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.87
Break-even Rent
$4,534

NOI (Annual)
$2,792
Price-to-Rent

Lower = better for investors

18.9

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

Get Expert AnalysisOpen Full Calculator