15114 Paso Del Sol
1 / 20

15114 Paso Del Sol

D

Del Mar, CA 92014

$4,164,000
NEW — 4d

Beds

4

Baths

2.5

Sqft

3,173

Year Built

1979

Days on Market

4

Property Type

Single Family

HOA/mo

N/A

MLS ID

260012987SD

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

Virtual Tour

About This Property

WELCOME TO AN ADOBE STYLE MASTERPIECE in the prestigious Sun Valley enclave of Rancho Del Mar. Set on 1.25 usable acres, this rare property offers endless possibilities, including space for a vineyard, gardens, or future guest house. A long private driveway, mature fruit trees, lush landscaping, and a newly added pool and spa create a peaceful retreat surrounded by nature and privacy. Inside, the home features 4 spacious bedrooms, 2.5 baths, a charming country kitchen, and inviting living spaces designed for both everyday living and entertaining. The dining/living area includes a cozy wood-burning fireplace, while the formal living and entertaining area showcase vaulted ceilings, expansive windows, wood beams and stunning views of the pool, gardens, and natural surroundings. Newly imported wood flooring adds warmth and character throughout. The primary bedroom opens directly to the pool/patio, embracing Southern California’s most sought-after indoor-outdoor lifestyle. Additional highlights include paid solar, an oversized two-car garage, abundant wildlife, and a tranquil country setting just minutes from world-class beaches, shopping, dining, and top-rated schools. This is a rare opportunity to own an irreplaceable Adobe masterpiece in one of San Diego’s most desirable Sun Valley communities.

Mortgage Calculator

Est. Monthly Payment

$26,434

Principal & Interest$21,055
Property Tax$4,164
Insurance$1,214
%($832,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$8,768
Monthly Cashflow

Rent − PITIA

$-17,665
Full Cashflow

Incl. vacancy, PM, maint, capex

$-23,152

Mortgage (P+I)
$21,055
Cap Rate
-0.60%
Cash-on-Cash
-33.36%
DSCR

Need ≥ 1.25 for DSCR loan

0.33
Break-even Rent
$38,836

NOI (Annual)
$-25,160
Price-to-Rent

Lower = better for investors

39.6

* 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