OFF_MARKETRisky Deal6 days on market

7205 Daffodil Pl

7205 Daffodil Pl, Carlsbad, CA 92011, Carlsbad, CA 92011
$2,495,000
Zestimate®:$2,500,500$5,500 Under Market

Listing Price

Property image 1
7205 Daffodil Pl, Carlsbad, CA 92011
Loc: Carlsbad, CA
Days Listed
6
Tax Assessed
$545k
Zestimate®
$2501k
0% Under Valued
Lot Size
9,000 sqft
Rent Estimate
$5,728/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.

10

Aviara Oaks Elementary School

K-5
1.1 mi away
7

Aviara Oaks Middle School

6-8
1.1 mi away
9

Carlsbad High School

9-12
4.7 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
2.42%
Total ROI
1.8%
Cash Flow
$-7,586/mo
DSCR
0.40
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
2026-07-02Sold$2,500,000$1,266
2026-06-03Pending sale$2,495,000$1,263
2026-05-11Contingent$2,495,000$1,263
2026-04-16Listed for sale$2,495,000$1,263
1997-03-21Sold$324,500$164

Tax History

YearProperty TaxTax Assessment
2026$0$544,752
2025$5,790.7$534,072
2024$5,593.28$523,601
2023$5,563.14$513,335
2022$5,476.62$503,271
2021$5,434.56$493,404
2020$5,397.76$488,346
2019$5,196.66$478,772
2018$5,076.97$469,385
2017$4,992.06$460,182
2016$4,791.72$451,160
2015$4,771.76$444,384
2014$4,691.96$435,680
2013$0$433,712
2012$0$425,209
2011$0$416,873
2010$0$413,758
2009$0$414,742
2008$0$406,611
2007$0$398,640
2006$0$390,825
2005$0$383,163
2004$0$375,651
2003$0$368,767
2002$0$361,538
2001$0$354,450
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,975
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: $2,495,000Rent Basis: Observed Comp Model ($5,728/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,248/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.36%

NOI: $33,865/yr

Cash-on-Cash Yield
-21.2%

On $573,850 invested

DSCR Ratio
0.22x

Negative debt coverage

5-Yr Leveraged ROI
+-11.7%

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)-$340/mo
Homeowner / Hazard Insurance-$1,248/mo
Vacancy Reserve (5% of rent)-$286/mo
Repairs & Maintenance (10% of rent)-$573/mo
Property Management (8% of rent)-$458/mo
Total Pure Operating Expenses-$2,906/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,728/mo
Less: Operating Expenses-$2,906/mo
Net Operating Income (NOI)+$2,822/mo
Less: Debt Service (30yr @ 6.75%)-$12,946/mo
Net Cash Flow
$-10,124/mo
$-121,487/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carlsbad.