OFF_MARKETExcellent Deal5 days on market

328-30 9th St

328-30 9th St, Del Mar, CA 92014, Del Mar, CA 92014
$2,500,000
Zestimate®:$2,384,800

Listing Price

Property image 1
328-30 9th St, Del Mar, CA 92014
Loc: Del Mar, CA
Days Listed
5
Tax Assessed
$122k
Zestimate®
$2385k
Market Rate
Rent Estimate
$5,401/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

Del Mar Hills Elementary School

K-6
1 mi away
8

Earl Warren Middle School

7-8
2.8 mi away
10

Torrey Pines 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
8.53%
Total ROI
32.3%
Cash Flow
$5,139/mo
DSCR
1.41
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
2026-09-03Sold$2,250,000
2026-08-20Pending sale$2,500,000
2026-07-27Listed for sale$2,500,000
2026-07-06Listing removed$2,600,000
2026-06-11Listed for sale$2,600,000
2026-06-05Pending sale$2,600,000
2026-05-26Price change$2,600,000
2026-05-15Price change$2,800,000
2026-05-05Listed for sale$3,000,000
2025-10-10Listing removed$3,000,000
2025-09-09Listed for sale$3,000,000
2018-03-16Listing removed$3,200
2018-02-27Listed for rent$3,200
2014-04-08Listing removed$2,500
2014-03-19Listed for rent$2,500
2012-03-30Listing removed$2,200
2012-03-09Listed for rent$2,200

Tax History

YearProperty TaxTax Assessment
2026$0$122,012
2025$1,415.7$119,620
2024$1,386.52$117,275
2023$1,354.6$114,977
2022$1,329.92$112,723
2021$1,282.06$110,513
2020$1,291.46$109,380
2019$1,143.56$107,236
2018$1,213.7$105,134
2017$1,190.4$103,073
2016$1,151.94$101,053
2015$1,135.42$99,536
2014$1,114.06$97,587
2013$0$97,147
2012$0$95,243
2011$0$93,376
2010$0$92,679
2009$0$92,900
2008$0$91,079
2007$0$89,294
2006$0$87,545
2005$0$85,830
2004$0$84,148
2003$0$82,606
2002$0$80,988
2001$0$79,401
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
6
Baths
3
Sq Ft
0
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: $2,500,000Rent Basis: Observed Comp Model ($5,401/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,250/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.36%

NOI: $33,990/yr

Cash-on-Cash Yield
-21.2%

On $575,000 invested

DSCR Ratio
0.22x

Negative debt coverage

5-Yr Leveraged ROI
+-11.6%

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)-$76/mo
Homeowner / Hazard Insurance-$1,250/mo
Vacancy Reserve (5% of rent)-$270/mo
Repairs & Maintenance (10% of rent)-$540/mo
Property Management (8% of rent)-$432/mo
Total Pure Operating Expenses-$2,568/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,401/mo
Less: Operating Expenses-$2,568/mo
Net Operating Income (NOI)+$2,833/mo
Less: Debt Service (30yr @ 6.75%)-$12,972/mo
Net Cash Flow
$-10,139/mo
$-121,673/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Del Mar.