No photos available

2726 Caminito Verdugo

C

Del Mar, CA 92014

$1,220,000
NEW — 0d

Soft Appraisal Value: $1,188,200 · 2.7% above estimate

Beds

3

Baths

2.5

Sqft

1,380

Year Built

1973

Days on Market

0

Property Type

Townhouse

HOA/mo

$576

MLS ID

260015118SD

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

About This Property

Discover easy living in the picturesque Del Mar Villas coastal townhome community. This rarely available end-unit home offers 3 bedrooms, 2.5 bathrooms, in-home laundry, and a spacious 2-car garage conveniently located steps from the kitchen. The home features dual-pane windows, LED lighting, plank-style tile flooring, and newer vanities. Freshly painted, light and bright, it’s ready to go and provides the perfect opportunity for you to add your own personal style, charm, and updates. Step outside to enjoy your private, quiet patio, ideal for relaxing, entertaining, or tending to your gardening hobbies. The home sits within a beautiful park-like complex featuring meandering walkways, Torrey pine trees, and lush landscaping. Community Amenities include a large swimming pool, clubhouse, BBQ grills, and guest parking. Just minutes from Torrey Pines State Beach and Reserve, you’re also conveniently located west of I-5 with easy access to Del Mar Village, Carmel Valley amenities, top restaurants, UCSD, and excellent Del Mar schools. This is coastal California living at its best! Don’t miss this wonderful opportunity!

Mortgage Calculator

Est. Monthly Payment

$8,321

Principal & Interest$6,169
Property Tax$1,220
Insurance$356
HOA$576
%($244,000)
%

Location

Loading map...

Investment Score

5D
Est. Monthly Rent
$4,766
Monthly Cashflow

Rent − PITIA

$-3,555
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,668

Mortgage (P+I)
$6,169
Cap Rate
0.49%
Cash-on-Cash
-27.87%
DSCR

Need ≥ 1.25 for DSCR loan

0.57
Break-even Rent
$12,127

NOI (Annual)
$6,014
Price-to-Rent

Lower = better for investors

21.3

* 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