OFF_MARKETRisky Deal97 days on market

1970 Zapo St

1970 Zapo St, Del Mar, CA 92014, Del Mar, CA 92014
$7,495,000
Zestimate®:$7,176,800

Listing Price

Property image 1
1970 Zapo St, Del Mar, CA 92014
Loc: Del Mar, CA
Days Listed
97
Tax Assessed
$5687k
Zestimate®
$7177k
Market Rate
Lot Size
9,100 sqft
Rent Estimate
$21,439/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
1.3 mi away
8

Earl Warren Middle School

7-8
2 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
2.16%
Total ROI
0.5%
Cash Flow
$-24,391/mo
DSCR
0.36
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
2026-02-02Listed for sale$7,495,000$2,565
2019-11-25Sold$5,200,000$1,780
2019-10-15Pending sale$5,495,000$1,881
2019-08-19Price change$5,495,000$1,881
2019-07-24Price change$5,785,000$1,980
2019-06-17Price change$5,985,000$2,048
2019-04-15Listed for sale$6,298,800$2,156
2017-06-01Listing removed$3,195,000$1,093
2017-04-28Listed for sale$3,195,000$1,093
2015-05-05Sold$1,950,000$667
2015-03-07Price change$2,450,000$838
2015-01-24Listed for sale$2,500,000$856
2014-11-24Listing removed$2,500,000$856
2014-10-11Price change$2,500,000$856
2014-10-01Listed for sale$3,000,000$1,027

Tax History

YearProperty TaxTax Assessment
2025$60,517.5$5,686,957
2024$59,321.78$5,575,449
2023$58,016.08$5,466,127
2022$57,087.72$5,358,949
2021$54,974.64$5,253,872
2020$55,539.92$5,200,000
2019$30,632.3$2,872,471
2018$21,487.76$2,059,716
2017$21,082.4$2,019,331
2016$20,391.32$1,979,737
2015$1,226.96$119,368
2014$1,201.92$117,030
2013$0$116,502
2012$0$114,219
2011$0$111,980
2010$0$111,144
2009$0$111,409
2008$0$109,226
2007$0$107,085
2006$0$104,986
2005$0$102,929
2004$0$100,912
2003$0$99,063
2002$0$97,122
2001$0$95,218
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
2,922
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: $7,495,000Rent Basis: Observed Comp Model ($21,439/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $3,748/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.47%

NOI: $110,468/yr

Cash-on-Cash Yield
-20.7%

On $1,723,850 invested

DSCR Ratio
0.24x

Negative debt coverage

5-Yr Leveraged ROI
+-9.1%

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)-$3,554/mo
Homeowner / Hazard Insurance-$3,748/mo
Vacancy Reserve (5% of rent)-$1,072/mo
Repairs & Maintenance (10% of rent)-$2,144/mo
Property Management (8% of rent)-$1,715/mo
Total Pure Operating Expenses-$12,233/mo
Net Investor Cash Flow
Gross Scheduled Rent+$21,439/mo
Less: Operating Expenses-$12,233/mo
Net Operating Income (NOI)+$9,206/mo
Less: Debt Service (30yr @ 6.75%)-$38,890/mo
Net Cash Flow
$-29,684/mo
$-356,211/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Del Mar.