952 Intrepid CtDel MarCA92014
INVESTMENT ANALYSIS
Investment Verdict
Strong Cash FlowThe yield at 952 Intrepid Ct, Del Mar, CA, 92014 in Del Mar speaks for itself: 10.78% gross on a $935,000 price, generating $8,400/mo in rent and $1,829/mo in net income after the $4,204/mo debt service. DSCR 2.00, a wide margin that supports Ziffy Mortgage's DSCR loan without any personal income check. Annual cash flow of $21,947 stacks alongside $258,323 in projected five-year appreciation and $8,611/yr in principal reduction. Projected total cumulative return: $475,678.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 10.8% | 5.5% |
| Monthly Cash Flow | $1,829 | $2,500 |
City averages based on Del Mar market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $8,400 |
| Total Monthly Debt Service | $6,199 |
| DSCR Ratio | 1.36x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Townhouse
Built in 1985
N/A lot
$N/A/sqft
$692 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92014, Del Mar, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,711 (100%) |
| Owner Occupied HU | 4,089 (60.9%) |
| Renter Occupied HU | 1,679 (25.0%) |
| Vacant Housing Units | 943 (14.1%) |
| Median Home Value | $1,992,909 |
| Average Home Value | $1,821,169 |
Housing Distribution
Address Breakdown
Residential
6,347
Single Family
5,271
Multi-Family
1,076
Businesses
1,144
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Townhouse
Built in 1985
N/A lot
$N/A/sqft
$692 monthly HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92014, Del Mar, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 6,711 (100%) |
| Owner Occupied HU | 4,089 (60.9%) |
| Renter Occupied HU | 1,679 (25.0%) |
| Vacant Housing Units | 943 (14.1%) |
| Median Home Value | $1,992,909 |
| Average Home Value | $1,821,169 |
Housing Distribution
Address Breakdown
Residential
6,347
Single Family
5,271
Multi-Family
1,076
Businesses
1,144
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices