555 Amphitheatre Drive

555 Amphitheatre Drive

D

Del Mar, CA 92014

$8,450,000

Beds

6

Baths

5.5

Sqft

4,177

Year Built

2007

Days on Market

8

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2601715

Description

Positioned on a rare 1/3 acre hillside, this Del Mar showplace isn't just near the ocean, it is anchored by it. More than 180 degrees of Pacific horizon serve as the living wallpaper throughout the main house. Whether you are preparing a meal in the kitchen, working from the private office, or waking up in the primary suite, the coastline remains your constant, breathtaking companion. Behind the classic architectural lines lies an interior defined by light and effortless flow. The 4 bedroom main house is a sun-drenched sanctuary where high-end design meets a relaxed spirit. The primary suite is a masterclass in serenity, offering a spa-caliber bath, a bespoke walk-in closet, and a private vantage point for the daily sunset show. What truly sets this property apart is the substantial 1,130 square-foot secondary residence. Far more than the typical guest quarters, this is a fully realized 2-bedroom, 2-bathroom home with its own kitchen and living space. With independent access and parking off the adjacent 11th Street, it offers unparalleled flexibility—perfect for a professional-grade creative studio, hosting extended family, or capitalizing on high-demand seasonal stays during the racing season. From your quiet hillside perch, you are only a short, scenic walk from the eclectic energy of Del Mar Village. Experience a world where shopping and dining, local surf breaks, and the rhythmic pulse of the ocean are the essentials of your everyday life. *Main House 4BR/3.5BA 3,047sqft *Guest House: 2BR/2BA 1,130sqft

Mortgage Calculator

Est. Monthly Payment

$53,642

Principal & Interest$42,728
Property Tax$8,450
Insurance$2,465
%($1,690,000)
%

Investment Score

2D
Est. Monthly Rent

Market Rent Estimate

$27,757
Monthly Cashflow

Rent − PITI − HOA

$-25,886
Full Cashflow

Incl. vacancy, PM, maint, capex

$-39,312

Mortgage (P+I)
$42,728
Cap Rate
0.49%
Cash-on-Cash
-18.38%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.65
Break-even Rent
$53,643

NOI (Annual)
$40,995
Price-to-Rent

Lower = better for investors

25.4

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator