452 Van Dyke Avenue

452 Van Dyke Avenue

D

Del Mar, CA 92014

$3,500,000
NEW — 0d on market

Soft Appraisal Value: $4,404,200 · 20.5% below estimate

Beds

3

Baths

2

Sqft

1,928

Year Built

1956

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2602732

View on MLS

Description

Great location in the seaside village of Del Mar. *Walk to ocean bluffs, sandy beach, scenic parks, fine dining, shopping, Del Mar Plaza, library, medical offices, etc.* Street of dreams with multi million $$ homes. Single level, fixer upper cottage, investment property with ocean views. * Built in 1956, remodel existing, add ADU or build new. * Sale is subject to lender approval and removal of liens.*

Mortgage Calculator

Est. Monthly Payment

$22,219

Principal & Interest$17,698
Property Tax$3,500
Insurance$1,021
%($700,000)
%

Investment Score

0D
Est. Monthly Rent
$7,486
Monthly Cashflow

Rent − PITI − HOA

$-14,733
Full Cashflow

Incl. vacancy, PM, maint, capex

$-19,371

Mortgage (P+I)
$17,698
Cap Rate
-0.57%
Cash-on-Cash
-25.26%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.34
Break-even Rent
$22,219

NOI (Annual)
$-20,081
Price-to-Rent

Lower = better for investors

39.0

* 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