FOR_SALERisky Deal20 days on market

1900 Spindrift Dr

1900 Spindrift Dr, La Jolla, CA 92037, La Jolla, CA 92037
$87,500,000

Listing Price

Property image 1
1900 Spindrift Dr, La Jolla, CA 92037
Loc: La Jolla, CA
Days Listed
20
Tax Assessed
$24767k
Lot Size
0.82 acres
Rent Estimate
$8,817/mo
Est. Cash Flow base
Type
single 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.

8

Torrey Pines Elementary School

K-5
1.2 mi away
9

Muirlands Middle School

6-8
1.4 mi away
10

La Jolla High School

9-12
1.4 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
-0.23%
Total ROI
-11.5%
Cash Flow
$-458,893/mo
DSCR
-0.04
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
2026-05-29Listed for sale$87,500,000$6,741
2026-05-02Listing removed$92,500,000$7,126
2026-02-12Price change$92,500,000$7,126
2024-10-22Listed for sale$108,000,000$8,320
2009-11-03Sold$18,150,000$1,398
2009-06-11Listing removed$33,000,000$2,542
2009-05-22Listed for sale$33,000,000$2,542
2001-08-10Sold$8,000,000$616
1998-08-11Sold$7,100,000$547

Tax History

YearProperty TaxTax Assessment
2026$0$24,766,572
2025$304,348.75$24,280,952
2024$292,368.4$23,804,856
2023$285,946.28$23,338,096
2022$231,141.27$19,000,000
2021$234,148.95$19,000,000
2020$233,698.66$19,000,000
2019$234,078.1$19,000,000
2018$223,208.31$19,000,000
2017$187,178.77$16,000,000
2016$187,920.7$16,000,000
2015$166,527.62$14,175,000
2014$166,152.86$14,090,000
2013$0$14,000,000
2012$0$15,300,000
2011$0$15,000,000
2010$0$18,150,000
2009$0$9,177,496
2008$0$8,997,546
2007$0$8,821,125
2006$0$8,648,163
2005$0$8,478,592
2004$0$8,312,346
2003$0$8,160,000
2002$0$8,000,000
2001$0$7,386,840
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
10
Baths
17
Sq Ft
12,981
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: $87,500,000Rent Basis: Observed Comp Model ($8,817/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $43,750/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
-0.72%

NOI: $-629,280/yr

Cash-on-Cash Yield
-30.2%

On $20,125,000 invested

DSCR Ratio
-0.12x

Negative debt coverage

5-Yr Leveraged ROI
+-56.8%

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)-$15,479/mo
Homeowner / Hazard Insurance-$43,750/mo
Vacancy Reserve (5% of rent)-$441/mo
Repairs & Maintenance (10% of rent)-$882/mo
Property Management (8% of rent)-$705/mo
Total Pure Operating Expenses-$61,257/mo
Net Investor Cash Flow
Gross Scheduled Rent+$8,817/mo
Less: Operating Expenses-$61,257/mo
Net Operating Income (NOI)+$-52,440/mo
Less: Debt Service (30yr @ 6.75%)-$454,019/mo
Net Cash Flow
$-506,459/mo
$-6,077,504/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in La Jolla.