OFF_MARKETRisky Deal110 days on market

3000 Sandy Ln

3000 Sandy Ln, Del Mar, CA 92014, Del Mar, CA 92014
$49,900,000
Zestimate®:$44,834,700

Listing Price

Property image 1
3000 Sandy Ln, Del Mar, CA 92014
Loc: Del Mar, CA
Days Listed
110
Tax Assessed
$20211k
Zestimate®
$44835k
Market Rate
Lot Size
0.34 acres
Rent Estimate
$8,763/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

Del Mar Hills Elementary School

K-6
2 mi away
8

Earl Warren Middle School

7-8
1.5 mi away
10

Torrey Pines High School

9-12
2.8 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
-0.30%
Total ROI
-11.8%
Cash Flow
$-264,746/mo
DSCR
-0.05
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
2026-01-21Listed for sale$49,900,000$12,834
2022-02-04Sold$18,900,000$4,861
2022-01-25Pending sale$19,900,000$5,118
2021-11-14Price change$19,900,000$5,118
2021-10-01Listed for sale$23,000,000$5,916

Tax History

YearProperty TaxTax Assessment
2025$215,102.77$20,210,832
2024$209,254.3$19,663,560
2023$204,656.44$19,278,000
2022$164,734.7$15,458,507
2021$36,275.56$3,459,555
2020$36,599.4$3,424,083
2019$35,798.78$3,356,945
2018$34,287.26$3,291,124
2017$33,640.58$3,226,593
2016$32,537.92$3,163,327
2015$32,048.9$3,115,812
2014$31,384.7$3,054,778
2013$0$3,040,973
2012$0$2,981,347
2011$0$2,922,890
2010$0$2,901,046
2009$0$2,907,939
2008$0$2,850,921
2007$0$2,795,022
2006$0$2,740,218
2005$0$2,686,489
2004$0$2,633,814
2003$0$2,585,543
2002$0$2,534,847
2001$0$2,485,145
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
5
Sq Ft
3,888
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: $49,900,000Rent Basis: Observed Comp Model ($8,763/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $24,950/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
-0.74%

NOI: $-370,011/yr

Cash-on-Cash Yield
-30.3%

On $11,477,000 invested

DSCR Ratio
-0.12x

Negative debt coverage

5-Yr Leveraged ROI
+-57.3%

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)-$12,632/mo
Homeowner / Hazard Insurance-$24,950/mo
Vacancy Reserve (5% of rent)-$438/mo
Repairs & Maintenance (10% of rent)-$876/mo
Property Management (8% of rent)-$701/mo
Total Pure Operating Expenses-$39,597/mo
Net Investor Cash Flow
Gross Scheduled Rent+$8,763/mo
Less: Operating Expenses-$39,597/mo
Net Operating Income (NOI)+$-30,834/mo
Less: Debt Service (30yr @ 6.75%)-$258,920/mo
Net Cash Flow
$-289,755/mo
$-3,477,055/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Del Mar.