13768 Ruette Le Parc
1 / 20

13768 Ruette Le Parc #C

C

Del Mar, CA 92014

$789,000

Beds

2

Baths

2

Sqft

1,164

Year Built

1979

Days on Market

45

Property Type

Condo

HOA/mo

$542

MLS ID

260013267SD

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

Virtual Tour

About This Property

This is a Large and Upgraded Top floor end unit Del Mar Condo with private Balcony and Garage. This large1164sq ft open floorplan 2 bedroom/ 2 Bath Condo is West of I5 in a quiet corner of the Ruette Le Parc complex. This spacious Condo has upgraded Kitchen, Baths, over sized 1 car Garage, Newer AC system (AC is rare in this Complex), new Washer/Dryer as well as many other tasteful upgrades.

Mortgage Calculator

Est. Monthly Payment

$5,551

Principal & Interest$3,990
Property Tax$789
Insurance$230
HOA$542
%($157,800)
%

Location

Loading map...

Investment Score

23D
Est. Monthly Rent
$3,550
Monthly Cashflow

Rent − PITIA

$-2,001
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,475

Mortgage (P+I)
$3,990
Cap Rate
0.78%
Cash-on-Cash
-26.42%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$8,062

NOI (Annual)
$6,180
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