
6015 Paseo Valencia
Dbottom 20%Rancho Santa Fe, CA 92067
Pass at asking: -$32,658/mo full cashflow at 20% down, 7.43% rate.
Works at $735,821 (85% under asking); even all cash loses money at asking.
Rent $7,340/mo from 21 leases of 4-bed houses within 2 mi ($6,818–$9,008).
Beds
4
Baths
3.5
Sqft
2,886
Year Built
1979
Days on Market
89
Property Type
Single Family
HOA/mo
N/A
MLS ID
260019829SD
This property is in Rancho Santa Fe (92067). Browse neighborhood analytics →
About This Property
An Exceptional Rancho Valencia Estate Opportunity, NO HOA - NO ARCHITECTURAL COMMITTEE - 2.56 Private Acres. Behind the gates of Rancho Valencia, 6015 Paseo Valencia presents an extraordinary opportunity to acquire 2.56 private acres in one of Rancho Santa Fe's most coveted settings. Surrounded by mature trees and distinguished estate properties, the expansive grounds offer exceptional privacy, scale and the opportunity to create a custom estate entirely one's own. The true value of this offering lies in the land and its remarkable setting. Located within the intimate gated enclave of Rancho Valencia, the property offers the space and privacy to envision a significant new estate in an established environment that would be extraordinarily difficult to replicate today. An existing residence currently occupies the property (connected to the sewer). With no HOA, No Architectural Committee, and exceptional proximity to the renowned Rancho Valencia Resort & Spa and the best of Rancho Santa Fe, 6015 Paseo Valencia represents a exceptional opportunity for those seeking to create a legacy property in one of the area's most distinctive locations. Any redevelopment, expansion or new construction is subject to buyer investigation and verification of all applicable governmental, zoning, permitting, architectural and other requirements. Rancho Valencia Resort membership and amenities are not included and are subject to the resort's separate policies and availability.
Mortgage Calculator
Est. Monthly Payment
$34,153
Location
Loading map...
Zoned Schools
Elementary
Solana Santa Fe Elementary · grades K-6 · Solana Beach Elementary
Middle
Earl Warren Middle · grades 7-8 · San Dieguito Union High
High
Torrey Pines High · grades 9-12 · San Dieguito Union High
The district's assigned schools for this parcel, from its attendance boundaries and rules. Boundaries change: confirm with the district before you buy.
Comparable Properties
5 comps foundThis Property
$7,340
Comp Average
$9,812

5851 Saratoga Corte
3bd / 3.5ba · 3,220 sqft · Single Family
$3.00M
Est. $9,753/mo
17543 Rancho Del Rio
4bd / 3.5ba · 2,668 sqft · Single Family
$3.65M
Est. $10,159/mo

16551 Zumaque
4bd / 3ba · 2,960 sqft · Single Family
$3.75M
Est. $10,700/mo

16238 Via Del Alba
3bd / 3ba · 2,850 sqft · Single Family
$4.00M
Est. $9,247/mo
6113 El Tordo
4bd / 4.5ba · 2,455 sqft · Single Family
$4.13M
Est. $9,200/mo
Comps based on same zip code, similar beds (±1), price range (60-150%).
Investment Score
21 leases of 4-bed houses within 2 mi · $6,818–$9,008
Rent − PITIA
Incl. vacancy, PM, maint, capex
What would make this work?
$32,658/mo short at 20% down; +$42,413/mo rent closes it.
- Break-even price
- $735,821
- Break-even rent
- $49,753/mo
- Cashflow at 35% down
- −$27,463/mo
- Down payment to break even
- Not reachable
- Rate to break even
- Not reachable
85% under asking
$42,413/mo above the estimate
Negative even all-cash
Negative even at a 0% loan
Need ≥ 1.25 for DSCR loan
Lower = better for investors
* Modelled at 20% down, 7.43% rate, 30yr · vacancy 8% · PM 10% · capex 5% · maintenance 1%/yr.
Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.
Open Full Calculator