2499 Vantage Way
Dbottom 20%Del Mar, CA 92014
Pass at asking: -$15,682/mo full cashflow at 20% down, 7.43% rate.
Works at $808,116 (72% under asking), or at all cash.
Rent $8,061/mo from 8 leases of 2–4 bed houses within 0.5 mi ($8,272–$11,503).
Beds
3
Baths
3
Sqft
2,522
Year Built
1969
Days on Market
1
Property Type
Single Family
HOA/mo
N/A
MLS ID
NDP2610143
This property is in Del Mar (92014). View neighborhood stats →
About This Property
Located on a sunny corner lot in one of Del Mar's most beloved neighborhoods, 2499 Vantage Way greets you with classic charm: shuttered windows, brick steps, and French doors that open to a home full of light. The original owners have cherished it for years. It has just been refreshed with new paint inside and out, new finishes, and new carpet, and it's ready for its next family to fall in love. Inside, vaulted beamed ceilings soar over warm hardwood floors in the living and dining rooms, and a separate office.. The oversized family room has a brick fireplace and built-in shelves, and it opens right to the pool and patio for a true indoor-outdoor experience. The kitchen has its own breakfast area that steps out to the patio, perfect for sunny mornings and cozy evenings. Upstairs, the huge primary suite is your own quiet escape, with an arched window, a large walk-in closet, and a sunlit bath with a soaking tub. Out back, there's a sparkling pool with a waterfall and spa, a brick patio, and a charming garden gazebo, all made for summer parties and lazy Sundays. A full pool bath with a shower has its own entrance off the pool, so swimmers never have to come through the house. All this comes with top-rated schools, shopping just blocks away, easy I-5 access, and Del Mar's beaches and village only minutes from your door.
Mortgage Calculator
Est. Monthly Payment
$19,514
Location
Loading map...
Comparable Properties
5 comps foundThis Property
$8,061
Comp Average
$10,659
14750 Via Campestre
4bd / 2.5ba · 3,057 sqft · Single Family
$2.90M
Est. $11,132/mo

1117 Solana Dr.
4bd / 3ba · 2,171 sqft · Single Family
$2.88M
Est. $9,456/mo
1604 San Dieguito Dr
4bd / 4ba · 2,185 sqft · Single Family
$3.85M
Est. $12,543/mo
13723 Recuerdo Drive
4bd / 3.5ba · 3,041 sqft · Single Family
$2.95M
Est. $9,662/mo
1986 Zapo Street
3bd / 3ba · 1,879 sqft · Single Family
$4.29M
Est. $10,500/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
8 leases of 2–4 bed houses within 0.5 mi · $8,272–$11,503
Blended 50/50 with the zip's market median ($6,843)
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$15,682/mo short at 20% down; 100% down or +$20,366/mo rent closes it.
- Break-even price
- $808,116
- Break-even rent
- $28,427/mo
- Cashflow at 35% down
- −$12,713/mo
- Down payment to break even
- 100%
- Rate to break even
- Not reachable
72% under asking
$20,366/mo above the estimate
$2,850,000 cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator