240 25th Street Street
1 / 20

240 25th Street Street

C

Del Mar, CA 92014

$3,250,000

Soft Appraisal Value: $3,127,800 · 3.9% above estimate

Beds

4

Baths

2

Sqft

1,308

Year Built

1953

Days on Market

46

Property Type

Duplex

HOA/mo

N/A

MLS ID

NDP2605012

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

Virtual Tour

About This Property

Incredible opportunity to purchase on one of the most desirable streets in Del Mar's highly sought after Beach Colony. First time on the market in 50 years and located just 9 homes from the gorgeous white sandy beach on the very peaceful east side of 101, this duplex lends itself to several possibilities. Currently configured as two identical 2-bedroom, 1 bath units each with their own kitchen and living area, and a shared attached 2-car garage. Remodel/restore what's here or build a new custom home with ADU. Value is in the land.

Mortgage Calculator

Est. Monthly Payment

$20,632

Principal & Interest$16,434
Property Tax$3,250
Insurance$948
%($650,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,876
Monthly Cashflow

Rent − PITIA

$-14,756
Full Cashflow

Incl. vacancy, PM, maint, capex

$-18,816

Mortgage (P+I)
$16,434
Cap Rate
-0.88%
Cash-on-Cash
-34.74%
DSCR

Need ≥ 1.25 for DSCR loan

0.28
Break-even Rent
$30,312

NOI (Annual)
$-28,582
Price-to-Rent

Lower = better for investors

46.1

* 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