13788 Ruette Le Parc
1 / 20

13788 Ruette Le Parc #D

B

Del Mar, CA 92014

$660,000
NEW — 0d

Beds

1

Baths

1

Sqft

800

Year Built

1979

Days on Market

0

Property Type

Condo

HOA/mo

$390

MLS ID

260009794SD

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

About This Property

WEST OF THE 5 FOR $660,000!! Live the Del Mar lifestyle in this beautifully renovated, 800 square foot condo offering style, comfort and an unbeatable coastal location. Just 1.2 miles from the water and breathtaking views from Sea Cliff Coastal Bluff Trail. Step inside to discover luxury vinyl plank flooring, an inviting electric fireplace, an upgraded kitchen, a gorgeous bathroom and a seamless indoor-outdoor flow to your private patio. The spacious bedroom features a walk-in closet and plenty of room for a King-sized bed + home office. Enjoy the convenience of in-unit laundry, mini-split A/C and heating, a private 1-car garage and a permit for a 2nd car to be parking in the community. The well-maintained community offers two pools (one heated from around April thru October), a hot tub, tons of guest parking and beautifully landscaped grounds. You're moments from some of North County’s most popular restaurants, shops and coastal attractions. Enjoy easy access to One Paseo, Del Mar Highlands Town Center, Flower Hill Promenade and the iconic Del Mar Plaza, along with nearby favorites like Monarch Ocean Pub, Jake’s Del Mar, and countless cafés and boutiques. World-class beaches, scenic coastal trails and the Del Mar Racetrack are all just a short drive away.

Mortgage Calculator

Est. Monthly Payment

$4,580

Principal & Interest$3,337
Property Tax$660
Insurance$192
HOA$390
%($132,000)
%

Location

Loading map...

Investment Score

47B
Est. Monthly Rent
$3,630
Monthly Cashflow

Rent − PITIA

$-949
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,334

Mortgage (P+I)
$3,337
Cap Rate
1.82%
Cash-on-Cash
-21.22%
DSCR

Need ≥ 1.25 for DSCR loan

0.79
Break-even Rent
$6,661

NOI (Annual)
$12,037
Price-to-Rent

Lower = better for investors

15.2

* 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