13765 Ruette Le Parc

13765 Ruette Le Parc #F

D

Del Mar, CA 92014

$650,000
NEW — 0d on market

Beds

1

Baths

1

Sqft

800

Year Built

1979

Days on Market

0

Property Type

Condo

HOA/mo

$390

MLS ID

NDP2603273

Description

Welcome to this beautifully renovated top-floor corner Del Mar condo, offering exceptional privacy, abundant natural light, and a quiet, interior unit location. Thoughtfully updated throughout, the home features a modern kitchen with quartz countertops, new plumbing fixtures, and upgraded appliances including a new dishwasher, range, and sleek slim-line microwave. The bathroom has been refreshed with a new shower and tub enclosure, while additional upgrades include new flooring, fresh interior paint, stylish light fixtures, and recessed can lighting. The oversized living room creates a bright and inviting space, perfect for both relaxing and entertaining. Additional highlights include in-unit laundry hookups, a single-car garage, and recently serviced heaters paired with new thermostats for added comfort and efficiency. One of the most unique features of this home is the expansive attic space, offering an incredible opportunity to create a loft above the kitchen and dining area—ideal for a home office, guest space, or additional living area. Combining modern upgrades, functional living, and a serene atmosphere, this Del Mar condo is a rare opportunity to enjoy coastal living in a highly desirable location.

Mortgage Calculator

Est. Monthly Payment

$4,516

Principal & Interest$3,287
Property Tax$650
Insurance$190
HOA$390
%($130,000)
%

Investment Score

10D
Est. Monthly Rent
$4,225
Monthly Cashflow

Rent − PITIA

$-292
Full Cashflow

Incl. vacancy, PM, maint, capex

$-1,805

Mortgage (P+I)
$3,287
Cap Rate
2.74%
Cash-on-Cash
-16.66%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.94
Break-even Rent
$6,569

NOI (Annual)
$17,779
Price-to-Rent

Lower = better for investors

12.8

* 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