OFF_MARKETRisky Deal94 days on market

1715-17 Coast Blvd

1715-17 Coast Blvd, Del Mar, CA 92014, Del Mar, CA 92014
$6,995,000
Zestimate®:$6,690,300

Listing Price

Property image 1
1715-17 Coast Blvd, Del Mar, CA 92014
Loc: Del Mar, CA
Days Listed
94
Tax Assessed
$2739k
Zestimate®
$6690k
Market Rate
Lot Size
3,485 sqft
Rent Estimate
$6,103/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
1.4 mi away
8

Earl Warren Middle School

7-8
2.2 mi away
10

Torrey Pines High School

9-12
2.5 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
0.46%
Total ROI
-8.1%
Cash Flow
$-32,717/mo
DSCR
0.08
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
2026-02-05Listed for sale$6,995,000$2,256
2019-03-08Listing removed$25,000$8
2019-02-09Listed for rent$25,000$8
2018-12-07Listing removed$7,200,000$2,323
2018-11-12Listed for sale$7,200,000$2,323
2015-04-09Listing removed$3,850,000$1,242
2015-03-22Price change$3,850,000$1,242
2014-03-04Price change$3,500,000$1,129
2013-10-15Price change$3,250,000$1,048
2013-08-28Price change$3,500,000$1,129
2013-07-06Price change$4,000,000$1,290
2013-06-29Listed for sale$4,300,000$1,387
2012-11-09Sold$1,855,000$598
2012-08-29Listed for sale$1,750,000$565
2012-08-20Sold$1,855,000$598

Tax History

YearProperty TaxTax Assessment
2025$29,281.18$2,738,951
2024$28,702.56$2,685,247
2023$28,070.56$2,632,596
2022$27,619.8$2,580,977
2021$26,598.86$2,530,370
2020$26,835.1$2,504,425
2019$26,183.76$2,455,320
2018$25,141.61$2,407,178
2017$24,667.18$2,359,979
2016$19,917.76$1,929,635
2015$19,618.84$1,900,651
2014$19,213.34$1,863,421
2013$0$208,457
2012$0$204,370
2011$0$200,364
2010$0$198,868
2009$0$199,341
2008$0$195,433
2007$0$191,602
2006$0$187,846
2005$0$2,300,000
2004$0$180,554
2003$0$177,246
2002$0$173,771
2001$0$170,365
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
5
Sq Ft
3,100
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: $6,995,000Rent Basis: Observed Comp Model ($6,103/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $3,498/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
-0.09%

NOI: $-6,126/yr

Cash-on-Cash Yield
-27.5%

On $1,608,850 invested

DSCR Ratio
-0.01x

Negative debt coverage

5-Yr Leveraged ROI
+-43.1%

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)-$1,712/mo
Homeowner / Hazard Insurance-$3,498/mo
Vacancy Reserve (5% of rent)-$305/mo
Repairs & Maintenance (10% of rent)-$610/mo
Property Management (8% of rent)-$488/mo
Total Pure Operating Expenses-$6,614/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,103/mo
Less: Operating Expenses-$6,614/mo
Net Operating Income (NOI)+$-511/mo
Less: Debt Service (30yr @ 6.75%)-$36,296/mo
Net Cash Flow
$-36,806/mo
$-441,673/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Del Mar.