2254 Del Mar Heights Rd
1 / 20

2254 Del Mar Heights Rd

C

Del Mar, CA 92014

$3,750,000

Soft Appraisal Value: $3,598,500 · 4.2% above estimate

Beds

3

Baths

3

Sqft

2,356

Year Built

2002

Days on Market

8

Property Type

Single Family

HOA/mo

N/A

MLS ID

260014576SD

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

About This Property

Rare Warren Sheets–Designed Cape Cod | Panoramic Ocean Views | Del Mar Thoughtfully set back from the street for privacy and presence, this one-of-a-kind Cape Cod by acclaimed designer Warren Sheets offers sweeping panoramic ocean views and the kind of craftsmanship that simply isn't found in today's market. With 3 bedrooms, 3 bathrooms, and 2,356 square feet of refined coastal living, this beach home is truly move-in ready. Every detail has been considered — from the cedar siding and wide-plank white oak hardwood floors to the Calacatta marble countertops and updated windows throughout. The result is a home that feels both elevated and effortlessly livable. The second-story primary suite is a genuine sanctuary, with unobstructed ocean views stretching all the way to San Clemente, a spa-inspired ensuite bath, a walk-in closet, and a private loft retreat. A first-floor bedroom suite with equally impressive views offers flexible living for guests, multigenerational needs, or a second primary option. Outside, the expansive back deck and garden area create an ideal setting for entertaining or quiet relaxation. The generous lot depth extends to the alley, presenting an exciting opportunity to add additional off-street parking or future expansion. Tentative approved plans are available for interested buyers. Homes of this design pedigree and setting rarely come to market. This is coastal living at its finest.

Mortgage Calculator

Est. Monthly Payment

$23,806

Principal & Interest$18,962
Property Tax$3,750
Insurance$1,094
%($750,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$7,981
Monthly Cashflow

Rent − PITIA

$-15,825
Full Cashflow

Incl. vacancy, PM, maint, capex

$-20,786

Mortgage (P+I)
$18,962
Cap Rate
-0.58%
Cash-on-Cash
-33.26%
DSCR

Need ≥ 1.25 for DSCR loan

0.34
Break-even Rent
$34,975

NOI (Annual)
$-21,884
Price-to-Rent

Lower = better for investors

39.2

* 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