13768 Ruette Le Parc
1 / 18

13768 Ruette Le Parc #C

D

Del Mar, CA 92014

$799,000
NEW — 0d

Beds

2

Baths

2

Sqft

1,164

Year Built

1979

Days on Market

0

Property Type

Condo

HOA/mo

$542

MLS ID

260013267SD

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

About This Property

Beautifully Upgraded Top floor Condo with private Balcony and Garage. This Large Open floorplan (1164 sq ft) 2 bedroom/ 2 Bath Condo is West of I5 in a quiet corner of the Ruette Le Parc complex. This spacious Open Floorplan Home has upgraded Kitchen, Bath, Newer AC system, new Washer/Dryer as well as many other tasteful upgrades.

Mortgage Calculator

Est. Monthly Payment

$5,614

Principal & Interest$4,040
Property Tax$799
Insurance$233
HOA$542
%($159,800)
%

Location

Loading map...

Investment Score

23D
Est. Monthly Rent
$3,595
Monthly Cashflow

Rent − PITIA

$-2,019
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,512

Mortgage (P+I)
$4,040
Cap Rate
0.79%
Cash-on-Cash
-26.37%
DSCR

Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$8,156

NOI (Annual)
$6,340
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