Hidden Pines

Hidden Pines

D

Del Mar, CA 92014

$7,225,000

Beds

4

Baths

4.5

Sqft

4,285

Year Built

2026

Days on Market

28

Property Type

Single Family

HOA/mo

N/A

MLS ID

260002575SD

View on MLS

Description

Welcome to Hidden Pines, a serene and tucked-away lot in one of Del Mar’s most coveted neighborhoods. This rare offering blends seclusion and privacy with easy access to everything that makes Del Mar and North County San Diego so desirable. The Property Set on a 13,964 sq. ft. parcel and zoned R1-10, Hidden Pines presents an exceptional opportunity to design your dream coastal retreat. Conceptual renderings (not yet approved) envision a 3,488 sq. ft. custom residence with three bedrooms and three and a half baths, spacious living and dining areas, a gourmet kitchen with pantry/cellar, and a seamless flow to outdoor spaces designed for entertaining. Additional features include a below-grade 994 sq. ft. four-car garage and a 797 sq. ft. ADU suite with a full kitchen — ideal for guests, extended family, or a private office. Planned resort-style amenities include a pool, jacuzzi, fire pit, sauna, and cold plunge, creating a true wellness retreat at home. Seller Credit To bring your vision closer to reality, the seller is offering a construction credit of $800 per square foot for all built space — including the main home, garage, and ADU. With a total of 5,279 sq. ft. proposed, this equates to a credit of approximately $4.2 million. This extraordinary contribution allows you to focus on creating the finishes, details, and personal touches that will make this home distinctly yours. The Lifestyle Perched to capture sweeping Pacific Ocean views, Hidden Pines offers the perfect canvas to embrace Del Mar’s coastal lifestyle. Step outside your door and onto the...See supplement The Lifestyle Perched to capture sweeping Pacific Ocean views, Hidden Pines offers the perfect canvas to embrace Del Mar’s coastal lifestyle. Step outside your door and onto the trails of the Torrey Pines Reserve Extension. Within minutes, stroll the world-famous beaches of Del Mar, explore the dramatic beauty of Torrey Pines State Reserve, or experience the excitement of the iconic Del Mar Racetrack. Quick access to I-5 and the Solana Beach Train Station ensures effortless commuting or weekend escapes to San Diego, Orange County, or Los Angeles. Your Opportunity This is a rare chance to secure a piece of Del Mar’s coastal charm — an inspiring canvas for the home you’ve always imagined, supported by an unparalleled construction credit to make it possible.

Mortgage Calculator

Est. Monthly Payment

$45,866

Principal & Interest$36,534
Property Tax$7,225
Insurance$2,107
%($1,445,000)
%

Investment Score

0D
Est. Monthly Rent

Estimated Rent

$6,090
Monthly Cashflow

Rent − PITI − HOA

$-39,776
Full Cashflow

Incl. vacancy, PM, maint, capex

$-47,197

Mortgage (P+I)
$36,534
Cap Rate
-1.77%
Cash-on-Cash
-33.03%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.17
Break-even Rent
$45,866

NOI (Annual)
$-127,962
Price-to-Rent

Lower = better for investors

98.9

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator