OFF_MARKETRisky Deal23 days on market

1023 Stratford Ct

1023 Stratford Ct, Del Mar, CA 92014, Del Mar, CA 92014
$10,995,000
Zestimate®:$10,421,800

Listing Price

Property image 1
1023 Stratford Ct, Del Mar, CA 92014
Loc: Del Mar, CA
Days Listed
23
Tax Assessed
$10144k
Zestimate®
$10422k
Market Rate
Rent Estimate
$35,556/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.

9

Del Mar Heights Elementary School

K-6
1.1 mi away
8

Earl Warren Middle School

7-8
2.8 mi away
10

Torrey Pines High School

9-12
2.3 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
2.37%
Total ROI
1.5%
Cash Flow
$-33,840/mo
DSCR
0.39
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
2026-04-17Listed for sale$10,995,000$2,479
2023-01-05Sold$9,750,000$2,198
2021-06-09Listing removed$0
2021-02-19Listed for sale$9,500,000$2,142
2016-05-20Sold$2,250,000$507
2015-07-27Price change$2,650,000$597
2015-06-04Pending sale$2,800,000$631
2015-06-04Listed for sale$2,800,000$631
2015-05-01Listing removed$2,800,000$631
2015-04-30Pending sale$2,800,000$631
2015-04-02Listed for sale$2,800,000$631

Tax History

YearProperty TaxTax Assessment
2025$108,007.46$10,143,900
2024$105,876.66$9,945,000
2023$40,526.58$3,810,977
2022$33,647.66$3,151,252
2021$24,961.04$2,378,679
2020$26,055.64$2,435,470
2019$25,462.84$2,387,717
2018$24,410.44$2,340,900
2017$23,949.96$2,295,000
2016$2,997.94$291,889
2015$2,952.4$287,505
2014$2,891.52$281,874
2013$0$280,601
2012$0$275,100
2011$0$269,707
2010$0$267,692
2009$0$268,329
2008$0$263,069
2007$0$257,911
2006$0$252,855
2005$0$247,898
2004$0$243,038
2003$0$238,585
2002$0$233,907
2001$0$229,322
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
6
Sq Ft
4,436
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: $10,995,000Rent Basis: Observed Comp Model ($35,556/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $5,498/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.70%

NOI: $186,482/yr

Cash-on-Cash Yield
-19.7%

On $2,528,850 invested

DSCR Ratio
0.27x

Negative debt coverage

5-Yr Leveraged ROI
+-4.3%

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)-$6,340/mo
Homeowner / Hazard Insurance-$5,498/mo
Vacancy Reserve (5% of rent)-$1,778/mo
Repairs & Maintenance (10% of rent)-$3,556/mo
Property Management (8% of rent)-$2,844/mo
Total Pure Operating Expenses-$20,016/mo
Net Investor Cash Flow
Gross Scheduled Rent+$35,556/mo
Less: Operating Expenses-$20,016/mo
Net Operating Income (NOI)+$15,540/mo
Less: Debt Service (30yr @ 6.75%)-$57,051/mo
Net Cash Flow
$-41,511/mo
$-498,126/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Del Mar.