FOR_SALERisky Deal145 days on market

611 Stratford Ct

611 Stratford Ct, Del Mar, CA 92014, Del Mar, CA 92014
$3,595,000
Zestimate®:$3,969,200$374,200 Under Market

Listing Price

Property image 1
611 Stratford Ct, Del Mar, CA 92014
Loc: Del Mar, CA
Days Listed
145
Tax Assessed
$2043k
Zestimate®
$3969k
9% Under Valued
Lot Size
8,958 sqft
Rent Estimate
$7,777/mo
Est. Cash Flow base
Type
townhouse

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
0.9 mi away
8

Earl Warren Middle School

7-8
3.1 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
1.36%
Total ROI
-3.5%
Cash Flow
$-14,110/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
2026-03-18Listed for sale$4,175,000$2,065
2025-03-30Listing removed$10,000$5
2025-01-08Listed for rent$10,000$5
2024-12-19Listing removed$10,000$5
2024-12-05Listed for rent$10,000$5
2023-09-20Listing removed$0
2023-08-12Listed for rent$9,000$4
2023-05-27Listing removed$0
2023-05-17Price change$9,000$4
2023-04-07Listed for rent$10,000$5
2020-11-17Listing removed$6,000$3
2020-11-09Listed for rent$6,000$3
2019-05-29Listing removed$8,500$4
2019-04-02Listed for rent$8,500$4
2018-09-07Listing removed$4,995$2
2018-07-15Price change$4,995$2
2018-05-08Price change$4,500$2
2018-04-21Price change$3,600$2
2018-04-04Listed for rent$5,000$2
2017-12-15Listing removed$5,000$2
2017-11-30Listed for rent$5,000$2
2015-11-25Listing removed$3,400$2
2015-09-30Listed for rent$3,400$2

Tax History

YearProperty TaxTax Assessment
2025$21,821.6$2,043,138
2024$21,390.72$2,003,077
2023$20,920.12$1,963,802
2022$20,585.04$1,925,297
2021$16,739.62$1,592,703
2020$16,813.8$1,576,372
2019$16,406.32$1,545,464
2018$15,750.18$1,515,162
2017$15,451.72$1,485,454
2016$14,944.26$1,456,328
2015$14,718.88$1,434,453
2014$14,484.86$1,406,355
2013$0$1,400,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
4
Sq Ft
2,022
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: $3,595,000Rent Basis: Observed Comp Model ($7,777/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,798/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.97%

NOI: $34,960/yr

Cash-on-Cash Yield
-22.8%

On $826,850 invested

DSCR Ratio
0.16x

Negative debt coverage

5-Yr Leveraged ROI
+-20.0%

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)-$1,277/mo
Homeowner / Hazard Insurance-$1,798/mo
Vacancy Reserve (5% of rent)-$389/mo
Repairs & Maintenance (10% of rent)-$778/mo
Property Management (8% of rent)-$622/mo
Total Pure Operating Expenses-$4,864/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,777/mo
Less: Operating Expenses-$4,864/mo
Net Operating Income (NOI)+$2,913/mo
Less: Debt Service (30yr @ 6.75%)-$18,654/mo
Net Cash Flow
$-15,740/mo
$-188,884/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Del Mar.