917 Intrepid Ct
1 / 20

917 Intrepid Ct

C

Del Mar, CA 92014

$999,000
NEW — 2d

Beds

2

Baths

2.5

Sqft

1,298

Year Built

1985

Days on Market

2

Property Type

Condo

HOA/mo

$773

MLS ID

NDP2605609

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

Virtual Tour

About This Property

Del Mar home in the highly sought-after Spindrift community, offering exceptional coastal living and updated design. The main living area features rich wood flooring and a classic brick-surround fireplace, creating an inviting space for everyday living & entertaining. The dining space flows effortlessly through large sliding glass doors out to an expansive, private deck. Perfect for indoor-outdoor dining and lounging, this outdoor oasis truly extends your living space. Living in Spindrift means enjoying a resort-style community pool and spa surrounded by lush, mature landscaping. The low-maintenance lifestyle is unmatched, as the HOA includes water, trash, exterior maintenance including roof and deck, & community landscaping. Ideally located just above Flower Hill Promenade & just minutes to Del Mar beaches, the Del Mar Racetrack, and scenic coastal trails, this Del Mar home has it all for easy living. Welcome home!

Mortgage Calculator

Est. Monthly Payment

$7,115

Principal & Interest$5,051
Property Tax$999
Insurance$291
HOA$773
%($199,800)
%

Location

Loading map...

Investment Score

11D
Est. Monthly Rent
$4,427
Monthly Cashflow

Rent − PITIA

$-2,687
Full Cashflow

Incl. vacancy, PM, maint, capex

$-4,538

Mortgage (P+I)
$5,051
Cap Rate
0.62%
Cash-on-Cash
-27.26%
DSCR

Need ≥ 1.25 for DSCR loan

0.62
Break-even Rent
$10,321

NOI (Annual)
$6,159
Price-to-Rent

Lower = better for investors

18.8

* 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