4311 Vista De La Tierra
1 / 20

4311 Vista De La Tierra

C

Del Mar, CA 92014

$4,100,000
NEW — 0d

Beds

5

Baths

5

Sqft

4,409

Year Built

1988

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260015874SD

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

About This Property

First Time on the Market! Nestled on a quiet cul-de-sac, this exceptional single-level estate is situated on an expansive 1.48-acre lot & offers an ideal blend of comfort, functionality & timeless style. The thoughtfully designed floor plan features four spacious en suite bedrooms, plus a private office that can easily serve as a fifth bedroom. The luxurious primary suite is a private retreat with a fireplace & direct access to the backyard. The spa-like primary bath includes dual vanities, a dedicated makeup vanity, soaking tub, custom walk-in shower & an oversized walk-in closet. Each secondary bedroom is generously sized & features its own en suite bath, bay windows & plantation shutters. Designed for everyday living & effortless entertaining, the gourmet island kitchen showcases custom cherry cabinetry, stainless steel appliances, a raised breakfast bar & a sunny breakfast nook that opens to the inviting family room with a fireplace & views of the backyard. Formal living & dining rooms provide elegant gathering spaces, while soaring ceilings & abundant windows fill the home with natural light & create a bright, open ambiance throughout. Additional highlights include an oversized three-car garage with extensive built-in storage & workbench. The private wraparound grounds are designed for year-round enjoyment, featuring a sparkling pool & spa, outdoor shower, convenient pool bath, mature fruit trees, & expansive lawn areas with plenty of room for recreation & entertaining. This rare offering combines the ease of single-level living with generous indoor & outdoor spaces.

Mortgage Calculator

Est. Monthly Payment

$26,028

Principal & Interest$20,732
Property Tax$4,100
Insurance$1,196
%($820,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$10,882
Monthly Cashflow

Rent − PITIA

$-15,146
Full Cashflow

Incl. vacancy, PM, maint, capex

$-21,065

Mortgage (P+I)
$20,732
Cap Rate
-0.10%
Cash-on-Cash
-30.83%
DSCR

Need ≥ 1.25 for DSCR loan

0.42
Break-even Rent
$38,240

NOI (Annual)
$-4,002
Price-to-Rent

Lower = better for investors

31.4

* 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