14711 Caminito Mar De Plata

14711 Caminito Mar De Plata

D

Del Mar, CA 92014

$2,675,000

Beds

3

Baths

3

Sqft

3,057

Year Built

1988

Days on Market

39

Property Type

Single Family

HOA/mo

$575

MLS ID

260001817SD

Description

Welcome to Brisas Del Mar! Easy Walk to Flower Hill shopping, grocery, restaurants, nursery & banking & 1.7 mi to Del Mar's Dog Beach. Most popular 2 story floor plan, high volume ceilings, 1st floor primary Bedroom w/gorgeous freestanding tub, and large office/4th Bed. 2 bedrooms up, 1 w/lagoon views! Gated flagstone patio entry, custom front door, hardwood & travertine flooring, wine room, updated kitchen w/granite countertops, newer double oven, gas range, custom window coverings, large 3 car garage, low maint. yard w/patio cover, flagstone patio. Short walk to the Beautiful Community Pool & spa!.

Mortgage Calculator

Est. Monthly Payment

$17,556

Principal & Interest$13,526
Property Tax$2,675
Insurance$780
HOA$575
%($535,000)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$7,877
Monthly Cashflow

Rent − PITI − HOA

$-9,679
Full Cashflow

Incl. vacancy, PM, maint, capex

$-13,720

Mortgage (P+I)
$13,526
Cap Rate
-0.09%
Cash-on-Cash
-21.71%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.58
Break-even Rent
$17,556

NOI (Annual)
$-2,327
Price-to-Rent

Lower = better for investors

28.3

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator