$1,600,000
-$15,000135 Del Mar, Costa Mesa CA 92627
Multi-Family (Duplex)
Property type
102 days
On market
$1,207
Price per sqft
2 cars
Garage
1951
Year built
10,454 sqft
Lot size
Open Houses
Overview
Exceptional investment opportunity in Eastside Costa Mesa. 135 Del Mar is a fully occupied duplex situated on an expansive and well-shaped 10,454 square foot lot, offering immediate income with significant upside potential. Whether you’re an investor looking to strengthen your portfolio or a developer seeking your next project, this property delivers flexibility, scale,...
Listing provided by: Matthew Hoyt DRE #01426139 949-619-6159, Hoyt Real Estate, Inc.
Listing updated: May 31, 2026 at 03:23am.
Last checked: Jun 5, 2026 at 12:30pm
Source: CRMLS #PW26040105
Multi-family Analysis
Unit Information
| Units | Beds | Baths | Garage | Actual Rent | Total Rent | Pro Forma | Furnished? |
|---|---|---|---|---|---|---|---|
| 1 | 2 | 1 | 1 | $2,997 | $2,997 | $3,800 | Unfurnished |
| 1 | 2 | 1 | 1 | $3,050 | $3,050 | $3,800 | Unfurnished |
# of Buildings: 1
# of Units Total: 2
Separate Electric Meters: 2
Separate Gas Meters: 2
Separate Water Meters: 1
Rent Control: No
Financial Snapshot
Gross Rent Multiplier
22.0x
List Price / Annual Gross Rent
Cap Rate
3.17%
NOI / List Price
Gross Scheduled Income: $72,564
Operating Expense: $21,790
Net Operating Income: $50,774
Annual Operating Expenses
Electric: $0
Gardener: $720
Fuel: $0
Insurance: $1,500
New Taxes: $19,210
Trash: $0
Water / Sewer: $360
Interior
Laundry: Washer Hookup, Gas Dryer Hookup
Entry Location: 1
Exterior
Property Attached: No
Stories Total: 1
Common Walls: No Common Walls
Lot Features: Six To Ten Units Acre
Pool: None
Water Source: Public
Sewer: Public Sewer
Garage and Parking
Garage Spaces: 2
Parking Total: 2
Lot Information
Land Lease: No
Common Interest: None
Parcel #: 43917118
Additional Parcels: No
Tax Lot: 26
Subdivision: None
Community
Senior Community: No
Community Features: Urban
Nearby Schools
Nearby schools around the 135 Del Mar, Costa Mesa, CA 92627. Contact the school or district directly to verify enrollment eligibility.
Payment Calculator
Total Principal
$1,280,000
Total Interest
$1,632,569
Total Payment
$2,912,569
Payoff Date
Jun 2056
PMI is disabled automatically when your down payment is 20% or more.
Est. Payment
$9,907
per month
Property History for 135 Del Mar
Costa Mesa Market Snapshot
Market stats compare this property with recent MLS activity for similar property types in 92627.
Similar Homes
Listings with similar prices to 135 Del Mar