612 8th St.
1 / 15

612 8th St.

D

Del Mar, CA 92014

$3,995,000
NEW — 0d on market

Beds

4

Baths

2

Sqft

1,985

Year Built

1960

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2603511

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

Virtual Tour

About This Property

This is coastal living done right.  Completely reimagined in 2024, this single-level Del Mar residence blends modern design with effortless coastal living. Spanning approximately 1,985 square feet, the 4-bedroom, 2-bath home lives far larger than its footprint—thoughtfully designed with clean lines, open spaces, and an abundance of natural light. Framed by serene surroundings and showcasing direct ocean views, the home delivers a true indoor-outdoor lifestyle in one of Del Mar’s most sought-after locations. Every detail has been curated for turn-key ease, creating a residence that is equal parts stylish and functional.

Mortgage Calculator

Est. Monthly Payment

$25,361

Principal & Interest$20,201
Property Tax$3,995
Insurance$1,165
%($799,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$8,707
Monthly Cashflow

Rent − PITIA

$-16,654
Full Cashflow

Incl. vacancy, PM, maint, capex

$-21,986

Mortgage (P+I)
$20,201
Cap Rate
-0.54%
Cash-on-Cash
-33.02%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.34
Break-even Rent
$37,260

NOI (Annual)
$-21,417
Price-to-Rent

Lower = better for investors

38.2

* 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