15027 Caminito Ladera

15027 Caminito Ladera

D

Del Mar, CA 92014

$2,399,990
NEW — 3d on market

Soft Appraisal Value: $2,341,800 · 2.5% above estimate

Beds

3

Baths

2.5

Sqft

2,012

Year Built

1985

Days on Market

3

Property Type

Single Family

HOA/mo

$640

MLS ID

PTP2602309

Description

Welcome to 15027 Caminito Ladera. This beautifully renovated single story home in Las Vistas, one of North County’s most sought-after communities is just minutes from the beaches, shops and some of Del Mar's best restaurants. Offering 2012 square feet of living space, the fully renovated 3 bedroom, 2.5 bath home opens with vaulted ceilings and plenty of natural light. The layout keeps the kitchen, dining and living areas connected and easy to move through. Out back, a private yard with a covered gazebo creates a natural extension of the home, great for relaxing and spending time outside. The community includes a pool, tennis and pickleball, with a golf course just across the way. All just minuets from the coastline!

Mortgage Calculator

Est. Monthly Payment

$15,876

Principal & Interest$12,136
Property Tax$2,400
Insurance$700
HOA$640
%($479,998)
%

Investment Score

1D
Est. Monthly Rent
$7,939
Monthly Cashflow

Rent − PITI − HOA

$-7,937
Full Cashflow

Incl. vacancy, PM, maint, capex

$-11,763

Mortgage (P+I)
$12,136
Cap Rate
0.19%
Cash-on-Cash
-29.41%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.50
Break-even Rent
$23,215

NOI (Annual)
$4,477
Price-to-Rent

Lower = better for investors

25.2

* 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