OFF_MARKETRisky Deal31 days on market

2036 Christy Ln

2036 Christy Ln, Del Mar, CA 92014, Del Mar, CA 92014
$3,995,000
Zestimate®:$3,835,800

Listing Price

Property image 1
2036 Christy Ln, Del Mar, CA 92014
Loc: Del Mar, CA
Days Listed
31
Tax Assessed
$1847k
Zestimate®
$3836k
Market Rate
Lot Size
0.28 acres
Rent Estimate
$7,989/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
1.5 mi away
8

Earl Warren Middle School

7-8
1.9 mi away
10

Torrey Pines High School

9-12
2.4 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
1.57%
Total ROI
-2.5%
Cash Flow
$-14,958/mo
DSCR
0.26
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
2026-05-14Price change$3,850,000$1,482
2026-04-09Listed for sale$3,995,000$1,538
2011-02-10Sold$1,000,000$385
2010-10-10Listing removed$995,000$383
2010-09-18Price change$995,000$383
2010-08-20Listed for sale$1,200,000$462
2010-06-19Listing removed$1,095,000$421
2010-05-27Listed for sale$1,095,000$421

Tax History

YearProperty TaxTax Assessment
2025$19,742.36$1,847,131
2024$19,352.12$1,810,914
2023$18,925.92$1,775,407
2022$18,622.48$1,740,596
2021$17,934.58$1,706,468
2020$18,094.08$1,688,971
2019$17,658.2$1,655,855
2018$16,952.48$1,623,388
2017$16,632.62$1,591,558
2016$16,087.38$1,560,352
2015$15,845.94$1,536,915
2014$15,518.5$1,506,810
2013$0$1,040,400
2012$0$1,020,000
2011$0$1,000,000
2010$0$1,530,952
2009$0$1,534,590
2008$0$1,504,500
2007$0$1,475,000
2006$0$384,487
2005$0$376,949
2004$0$369,559
2003$0$362,787
2002$0$355,675
2001$0$348,702
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
3
Sq Ft
2,598
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: $3,995,000Rent Basis: Observed Comp Model ($7,989/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,998/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.90%

NOI: $35,989/yr

Cash-on-Cash Yield
-23.2%

On $918,850 invested

DSCR Ratio
0.14x

Negative debt coverage

5-Yr Leveraged ROI
+-21.6%

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)-$1,154/mo
Homeowner / Hazard Insurance-$1,998/mo
Vacancy Reserve (5% of rent)-$399/mo
Repairs & Maintenance (10% of rent)-$799/mo
Property Management (8% of rent)-$639/mo
Total Pure Operating Expenses-$4,990/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,989/mo
Less: Operating Expenses-$4,990/mo
Net Operating Income (NOI)+$2,999/mo
Less: Debt Service (30yr @ 6.75%)-$20,729/mo
Net Cash Flow
$-17,730/mo
$-212,761/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Del Mar.