13933 Recuerdo Dr
1 / 20

13933 Recuerdo Dr

D

Del Mar, CA 92014

$2,449,000
NEW — 1d on market

Beds

4

Baths

2.5

Sqft

2,664

Year Built

1972

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

260008118SD

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

About This Property

Welcome to 13933 Recuerdo Drive in the highly sought-after Del Mar Heights neighborhood just minutes from Del Mar’s iconic beaches, upscale shopping, dining, and top-rated schools. This has been a cherished family home for many years, where lasting memories were made. The home offers a warm, comfortable feel with flexible living options, a cozy fireplace which sits just off the kitchen, a bright family room with peaceful garden views with lemon and orange trees and an ideal place for indoor-outdoor gatherings, and a private upper level deck off the primary bedroom provides a quiet place to relax and catch the sea breeze. For a morning or afternoon hike, the Torrey Pines State Reserve trails are nearby as are the trails in the Crest Canyon with views of the San Dieguito Lagoon.  The community is served by Del Mar Heights Elementary School, Carmel Valley Middle School, and Torrey Pines High School. This property is a lovely place to create new memories and to settle into life in one of Southern California’s most desirable coastal communities.

Mortgage Calculator

Est. Monthly Payment

$15,547

Principal & Interest$12,383
Property Tax$2,449
Insurance$714
%($489,800)
%

Location

Loading map...

Investment Score

2D
Est. Monthly Rent
$8,617
Monthly Cashflow

Rent − PITIA

$-6,929
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,952

Mortgage (P+I)
$12,383
Cap Rate
0.70%
Cash-on-Cash
-26.83%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$22,841

NOI (Annual)
$17,175
Price-to-Rent

Lower = better for investors

23.7

* 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