14042 Rue Monaco
1 / 20

14042 Rue Monaco

D

Del Mar, CA 92014

$4,450,000
NEW — 4d

Beds

4

Baths

2

Sqft

2,160

Year Built

1972

Days on Market

4

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2603739

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

Virtual Tour

About This Property

Panaramic ocean views from this single level home located in Del Mar's coveted Riviera enclave. Enter the property through a handsome security door onto an outdoor walkway to the entry of the house. Enjoy spectacular views of the Pacific from all of the primary living areas of the home. The large open-space living area has a fireplace and high-end cabinetry. There are four bedrooms, with one currently set up as an office. The spacious primary ensuite has a large walk in closet, bath with a two-sink vanity and a separate water closet. The house was originally built in 1972, but the Seller took it down to the studs in 1998 , bringing the electrical and water utilities above ground, adding square footage and raising the ceiling heights, creating a home that is abundant with natural light. Just a short walk to Del Mar's iconic beaches, acclaimed dining and boutique shopping. One of Southern California's most sought-after locales - where the surf meets the turf.

Mortgage Calculator

Est. Monthly Payment

$28,250

Principal & Interest$22,502
Property Tax$4,450
Insurance$1,298
%($890,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$9,005
Monthly Cashflow

Rent − PITIA

$-19,245
Full Cashflow

Incl. vacancy, PM, maint, capex

$-25,024

Mortgage (P+I)
$22,502
Cap Rate
-0.68%
Cash-on-Cash
-33.74%
DSCR

Need ≥ 1.25 for DSCR loan

0.32
Break-even Rent
$41,504

NOI (Annual)
$-30,270
Price-to-Rent

Lower = better for investors

41.2

* 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