OFF_MARKETGood Deal1 days on market

2152 Caminito Circulo Sur

2152 Caminito Circulo Sur, La Jolla, CA 92037, La Jolla, CA 92037
$1,398,000
Zestimate®:$1,399,700$1,700 Under Market

Listing Price

Property image 1
2152 Caminito Circulo Sur, La Jolla, CA 92037
Loc: La Jolla, CA
Days Listed
1
Tax Assessed
$1592k
Zestimate®
$1400k
0% Under Valued
Lot Size
6.84 acres
Rent Estimate
$5,438/mo
Est. Cash Flow base
Type
multi family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

10

La Jolla Elementary School

K-5
2.3 mi away
9

Muirlands Middle School

6-8
2 mi away
10

La Jolla High School

9-12
2.2 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
7.21%
Total ROI
25.7%
Cash Flow
$1,336/mo
DSCR
1.19
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-06-30Listing removed$5,500$3
2026-06-23Listed for rent$5,500$3
2026-05-16Sold$1,398,000$801
2026-05-06Pending sale$1,398,000$801
2026-04-02Listed for sale$1,398,000$801
2022-01-28Sold$1,383,927$793
2022-01-12Pending sale$1,229,000$704
2022-01-05Listed for sale$1,229,000$704
2020-06-08Sold$1,065,000$610
2020-05-14Pending sale$1,100,000$630
2020-05-12Listed for sale$1,100,000$630
2016-03-04Sold$785,000$450
1999-01-13Sold$435,000$249

Tax History

YearProperty TaxTax Assessment
2026$0$1,591,811
2025$19,558.42$1,560,600
2024$18,821.02$1,530,000
2023$17,318.04$1,411,095
2022$13,295.38$1,097,552
2021$13,202.86$1,076,033
2020$10,394.12$849,706
2019$10,176.8$833,046
2018$9,623.22$816,712
2017$9,394.96$800,699
2016$6,792.82$576,064
2015$6,610.54$567,412
2014$6,504.86$556,298
2013$0$553,784
2012$0$542,926
2011$0$532,281
2010$0$528,304
2009$0$529,560
2008$0$519,178
2007$0$508,999
2006$0$499,019
2005$0$489,235
2004$0$479,643
2003$0$470,853
2002$0$461,622
2001$0$452,572
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
1,746
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $1,398,000Rent Basis: Observed Comp Model ($5,438/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $699/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.14%

NOI: $29,921/yr

Cash-on-Cash Yield
-17.8%

On $321,540 invested

DSCR Ratio
0.34x

Negative debt coverage

5-Yr Leveraged ROI
+5.4%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$995/mo
Homeowner / Hazard Insurance-$699/mo
Vacancy Reserve (5% of rent)-$272/mo
Repairs & Maintenance (10% of rent)-$544/mo
Property Management (8% of rent)-$435/mo
Total Pure Operating Expenses-$2,945/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,438/mo
Less: Operating Expenses-$2,945/mo
Net Operating Income (NOI)+$2,493/mo
Less: Debt Service (30yr @ 6.75%)-$7,254/mo
Net Cash Flow
$-4,761/mo
$-57,127/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in La Jolla.