240 25th Street Street
1 / 4

240 25th Street Street

D

Del Mar, CA 92014

$3,395,000
NEW — 1d

Beds

4

Baths

2

Sqft

1,308

Year Built

1953

Days on Market

1

Property Type

Duplex

HOA/mo

N/A

MLS ID

NDP2605012

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

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. Professional photos to be added 5/30/2026.

Mortgage Calculator

Est. Monthly Payment

$21,552

Principal & Interest$17,167
Property Tax$3,395
Insurance$990
%($679,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$6,219
Monthly Cashflow

Rent − PITIA

$-15,333
Full Cashflow

Incl. vacancy, PM, maint, capex

$-19,593

Mortgage (P+I)
$17,167
Cap Rate
-0.86%
Cash-on-Cash
-34.63%
DSCR

Need ≥ 1.25 for DSCR loan

0.29
Break-even Rent
$31,664

NOI (Annual)
$-29,106
Price-to-Rent

Lower = better for investors

45.5

* 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