225 Sea Forest Ct
1 / 20

225 Sea Forest Ct

D

Del Mar, CA 92014

$1,375,000
NEW — 2d

Beds

2

Baths

2

Sqft

1,279

Year Built

1975

Days on Market

2

Property Type

Condo

HOA/mo

$884

MLS ID

NDP2603723

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

Virtual Tour

About This Property

This special property offers single level living in the gracious Community of Del Mar Woods. Walk to beaches, trails and the Village of Del Mar. Saltillo tile flooring throughout, with good size rooms. Family room opens to balcony facing west, with an Ocean Peek. The Community offers a pool, BBQ area, Gym, Clubhouse and Tennis Courts. Separate detached generously sized single car garage plus an assigned parking space. Nice size hanging & linen closets plus adjacent storage room. Generous number of guest parking spaces. The property is immaculate. Come home to this peaceful gem, away from the hustle and bustle of modern living. Recent updates throughout the home & stainless steel kitchen appliances.

Mortgage Calculator

Est. Monthly Payment

$9,613

Principal & Interest$6,953
Property Tax$1,375
Insurance$401
HOA$884
%($275,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$3,509
Monthly Cashflow

Rent − PITIA

$-6,104
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,057

Mortgage (P+I)
$6,953
Cap Rate
-0.96%
Cash-on-Cash
-35.16%
DSCR

Need ≥ 1.25 for DSCR loan

0.37
Break-even Rent
$13,972

NOI (Annual)
$-13,247
Price-to-Rent

Lower = better for investors

32.7

* 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