6015 Paseo Valencia
1 / 20

6015 Paseo Valencia

Dbottom 20%

Rancho Santa Fe, CA 92067

$4,988,000

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 →

Virtual Tour

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

Principal & Interest$27,710
Property Tax$4,988
Insurance$1,455
%($997,600)
%
Loan Term

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.

Investment Score

0D
Est. Monthly Rent
$7,340

21 leases of 4-bed houses within 2 mi · $6,818–$9,008

Monthly Cashflow

Rent − PITIA

-$26,813
Full Cashflow

Incl. vacancy, PM, maint, capex

-$32,658

What would make this work?

$32,658/mo short at 20% down; +$42,413/mo rent closes it.

Break-even price

85% under asking

$735,821
Break-even rent

$42,413/mo above the estimate

$49,753/mo
Cashflow at 35% down
−$27,463/mo
Down payment to break even

Negative even all-cash

Not reachable
Rate to break even

Negative even at a 0% loan

Not reachable

Mortgage (P+I)
$27,710
Cap Rate
-1.10%
Cash-on-Cash
-39.28%
DSCR

Need ≥ 1.25 for DSCR loan

0.21

NOI (Annual)
-$54,970
Price-to-Rent

Lower = better for investors

56.6

* 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
DCashflow−$32,658/mo