2582 Del Mar Heights Road
1 / 20

2582 Del Mar Heights Road #17

D

Del Mar, CA 92014

$669,000

Soft Appraisal Value: $688,400 · 2.8% below estimate

Beds

2

Baths

1.5

Sqft

860

Year Built

1973

Days on Market

170

Property Type

Condo

HOA/mo

$435

MLS ID

NDP2510331

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

Virtual Tour

About This Property

**HUGE PRICE IMPROVEMENT**Step Inside this charming end unit condo that shares only one common wall with the neighbors. 2 beds, 1.5 baths and 860 sq.ft of living space in the highly desirable Del Mar Palms Community in Del Mar, CA. This lovely unit features wood plank and tile flooring throughout the living areas and bedrooms for a sleek modernized feel. Living areas flow seamlessly into the kitchen, which is furnished with grey tiled countertops, white cabinets and SS appliances providing an elegant but cozy working kitchen. Full Bathroom is finished with tiled flooring, large vanity, framed mirror and a tub/shower combo. Included is an assigned one garage space. Enjoy the beautiful courtyard area and sparkling pool. This pleasant community is located moments away from & West of I-5, walking distance to Beachside Del Mar Shopping Center, few minutes drive to the Del Mar Village, Sea Grove & Powerhouse Parks, Torrey Pines State Beach & Natural Reserve. Come by and visit our property to see how much it and Del Mar have to offer. Be the one to make it your own!

Mortgage Calculator

Est. Monthly Payment

$4,682

Principal & Interest$3,383
Property Tax$669
Insurance$195
HOA$435
%($133,800)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$3,082
Monthly Cashflow

Rent − PITIA

$-1,600
Full Cashflow

Incl. vacancy, PM, maint, capex

$-2,866

Mortgage (P+I)
$3,383
Cap Rate
0.93%
Cash-on-Cash
-25.71%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.66
Break-even Rent
$6,804

NOI (Annual)
$6,200
Price-to-Rent

Lower = better for investors

18.1

* 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