2029 Del Mar Heights
1 / 20

2029 Del Mar Heights

D

Del Mar, CA 92014

$3,795,000
NEW — 6d

Beds

4

Baths

4.5

Sqft

2,861

Year Built

1980

Days on Market

6

Property Type

Single Family

HOA/mo

N/A

MLS ID

260011910SD

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

Virtual Tour

About This Property

Luxury, lifestyle, and location. Freshly remodeled and ideally located in the heart of Olde Del Mar, this 4-bedroom home with ensuite baths and peekaboo ocean views captures the essence of elevated coastal living. Just a short stroll to the Village, this rare offering blends refined design, everyday comfort, and exceptional flexibility with short term rental permitting and potential to add an ADU. The expansive open concept lower level features a modern Italian kitchen with top-of-the-line appliances, custom cabinetry, and generous entertaining spaces that flow seamlessly to the outdoors. The private exterior living area includes built in seating, prep counters, and natural gas for a BBQ or fire feature, creating the perfect setting for seamless indoor-outdoor living. A rare opportunity to enjoy the coveted Del Mar lifestyle moments from beaches, dining, shopping, and everything Olde Del Mar has to offer. This is the one.

Mortgage Calculator

Est. Monthly Payment

$24,091

Principal & Interest$19,190
Property Tax$3,795
Insurance$1,107
%($759,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$9,051
Monthly Cashflow

Rent − PITIA

$-15,041
Full Cashflow

Incl. vacancy, PM, maint, capex

$-20,285

Mortgage (P+I)
$19,190
Cap Rate
-0.35%
Cash-on-Cash
-32.07%
DSCR

Need ≥ 1.25 for DSCR loan

0.38
Break-even Rent
$35,395

NOI (Annual)
$-13,143
Price-to-Rent

Lower = better for investors

34.9

* 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