311 7th Street
1 / 20

311 7th Street

C

Del Mar, CA 92014

$3,000,000
NEW — 1d

Soft Appraisal Value: $2,882,500 · 4.1% above estimate

Beds

3

Baths

2

Sqft

1,979

Year Built

1977

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2605602

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

Virtual Tour

About This Property

Olde Del Mar heritage home on a spacious lot with exceptional walkability and sweeping ocean views. Come tour this lofty single-level floor plan with high ceilings and oversized windows, where every room opens onto patios, gardens, and ocean views beyond. Your passport to an authentic Del Mar Village lifestyle and everything coastal North County has to offer. [SEE virtual tour for brochure and video]

Mortgage Calculator

Est. Monthly Payment

$19,045

Principal & Interest$15,170
Property Tax$3,000
Insurance$875
%($600,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$7,837
Monthly Cashflow

Rent − PITIA

$-11,208
Full Cashflow

Incl. vacancy, PM, maint, capex

$-15,510

Mortgage (P+I)
$15,170
Cap Rate
-0.14%
Cash-on-Cash
-31.02%
DSCR

Need ≥ 1.25 for DSCR loan

0.41
Break-even Rent
$27,980

NOI (Annual)
$-4,086
Price-to-Rent

Lower = better for investors

31.9

* 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