964 Intrepid Court
1 / 20

964 Intrepid Court

D

Del Mar, CA 92014

$1,275,000
NEW — 0d on market

Beds

2

Baths

2.5

Sqft

1,326

Year Built

1985

Days on Market

0

Property Type

Townhouse

HOA/mo

$809

MLS ID

260008471SD

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

About This Property

Rarely available elevated corner townhome that lives like a single-family home, with only one shared wall, in the highly desirable Spindrift Del Mar community. This home boasts tasteful upgrades, including a beautifully remodeled kitchen with new cabinets, updated bathrooms, new copper plumbing, a new electrical panel, and new LVP flooring. Enjoy the private deck off the living room, perfect for relaxing, and a spacious living room featuring a gas and wood-burning fireplace. The Spindrift Del Mar community, known for its timeless modern architecture, is perched just above the Flower Hill shopping and dining plaza-steps from Whole Foods, amazing restaurants, and boutique shops. It's just minutes to the beach, Del Mar Fairgrounds, and award-winning schools. This townhome offers two ensuite bedrooms, 2.5 bathrooms, 1326 sq.ft of living space, central air conditioning, and direct access to an oversized 2-car garage with epoxy floors, a work room and laundry. The HOA includes water, trash, two pools, a spa and exterior building maintenance. With all these amenities and an unbeatable location, this home is a must-see!

Mortgage Calculator

Est. Monthly Payment

$8,903

Principal & Interest$6,447
Property Tax$1,275
Insurance$372
HOA$809
%($255,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$4,463
Monthly Cashflow

Rent − PITIA

$-4,440
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,529

Mortgage (P+I)
$6,447
Cap Rate
-0.08%
Cash-on-Cash
-30.73%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.50
Break-even Rent
$12,942

NOI (Annual)
$-984
Price-to-Rent

Lower = better for investors

23.8

* 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