OFF_MARKETRisky Deal20 days on market

226 Stratford Park Cir

226 Stratford Park Cir, Del Mar, CA 92014, Del Mar, CA 92014
$5,995,000
Zestimate®:$6,052,600$57,600 Under Market

Listing Price

Property image 1
226 Stratford Park Cir, Del Mar, CA 92014
Loc: Del Mar, CA
Days Listed
20
Tax Assessed
$5750k
Zestimate®
$6053k
1% Under Valued
Lot Size
0.38 acres
Rent Estimate
$13,887/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
0.7 mi away
8

Earl Warren Middle School

7-8
3.4 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
1.33%
Total ROI
-3.7%
Cash Flow
$-23,666/mo
DSCR
0.22
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
2026-04-21Listed for sale$6,350,000$1,956
2024-10-31Sold$5,750,000$1,771
2021-05-04Sold$3,180,000$979
2021-03-09Pending sale$3,295,000$1,015
2021-03-09Listed for sale$3,295,000$1,015
2021-03-09Pending sale$3,295,000$1,015
2021-01-29Listed for sale$3,295,000$1,015
2020-12-22Listing removed$3,295,000$1,015
2020-07-06Listed for sale$3,295,000$1,015
2017-08-23Listing removed$2,995,000$922
2017-01-20Listed for sale$2,995,000$922
2014-04-29Listing removed$2,995,000$922
2013-12-01Listed for sale$2,995,000$922
2001-08-14Sold$1,160,000$357
1998-04-01Sold$860,000$265
1995-04-25Sold$710,000$219

Tax History

YearProperty TaxTax Assessment
2025$61,262.66$5,750,000
2024$35,985.8$3,374,641
2023$35,194.2$3,308,472
2022$34,631.28$3,243,600
2021$17,796.98$1,693,315
2020$17,955.24$1,675,953
2019$17,522.08$1,643,092
2018$16,822.43$1,610,876
2017$16,505.02$1,579,291
2016$15,963.96$1,548,326
2015$15,724.38$1,525,070
2014$15,399.48$1,495,197
2013$0$1,488,440
2012$0$1,459,256
2011$0$1,430,644
2010$0$1,419,953
2009$0$1,423,327
2008$0$1,395,420
2007$0$1,279,060
2006$0$1,253,982
2005$0$1,229,395
2004$0$1,205,290
2003$0$1,183,200
2002$0$1,160,000
2001$0$911,321
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,247
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: $5,995,000Rent Basis: Observed Comp Model ($13,887/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $2,998/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.82%

NOI: $49,215/yr

Cash-on-Cash Yield
-23.5%

On $1,378,850 invested

DSCR Ratio
0.13x

Negative debt coverage

5-Yr Leveraged ROI
+-23.3%

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)-$3,594/mo
Homeowner / Hazard Insurance-$2,998/mo
Vacancy Reserve (5% of rent)-$694/mo
Repairs & Maintenance (10% of rent)-$1,389/mo
Property Management (8% of rent)-$1,111/mo
Total Pure Operating Expenses-$9,786/mo
Net Investor Cash Flow
Gross Scheduled Rent+$13,887/mo
Less: Operating Expenses-$9,786/mo
Net Operating Income (NOI)+$4,101/mo
Less: Debt Service (30yr @ 6.75%)-$31,107/mo
Net Cash Flow
$-27,006/mo
$-324,066/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Del Mar.