FOR_SALERisky Deal179 days on market

1820 Coast Blvd

1820 Coast Blvd, Del Mar, CA 92014, Del Mar, CA 92014
$6,750,000
Zestimate®:$6,532,400

Listing Price

Property image 1
1820 Coast Blvd, Del Mar, CA 92014
Loc: Del Mar, CA
Days Listed
179
Tax Assessed
$6242k
Zestimate®
$6532k
Market Rate
Lot Size
5,227 sqft
Rent Estimate
$8,121/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
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
0.17%
Total ROI
-9.5%
Cash Flow
$-33,165/mo
DSCR
0.03
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
2026-03-12Listed for sale$6,750,000$2,751
2025-10-11Listing removed$7,495,000$3,054
2025-05-30Price change$6,995,000$2,850
2025-02-11Listed for sale$7,495,000$3,054
2022-08-10Sold$6,000,000$2,445
2022-05-26Pending sale$7,200,000$2,934
2022-04-22Listed for sale$7,200,000$2,934
2017-04-26Sold$4,275,000$1,742
2003-03-04Sold$855,000$348
1997-06-27Sold$594,000$242

Tax History

YearProperty TaxTax Assessment
2025$66,501$6,242,400
2024$65,188.74$6,120,000
2023$63,755.62$6,000,000
2022$49,880.96$4,675,334
2021$48,036.08$4,583,662
2020$48,465.28$4,536,663
2019$47,430.82$4,447,710
2018$45,402.57$4,360,500
2017$40,474.2$3,883,534
2016$39,147.58$3,807,387
2015$38,559.1$3,750,198
2014$37,759.62$3,676,738
2013$0$3,660,122
2012$0$3,588,356
2011$0$3,517,997
2010$0$3,491,705
2009$0$3,500,000
2008$0$1,154,658
2007$0$1,132,018
2006$0$1,109,823
2005$0$1,039,043
2004$0$1,018,670
2003$0$955,087
2002$0$936,360
2001$0$918,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
2,454
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: $6,750,000Rent Basis: Observed Comp Model ($8,121/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $3,375/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
-0.18%

NOI: $-12,280/yr

Cash-on-Cash Yield
-27.9%

On $1,552,500 invested

DSCR Ratio
-0.03x

Negative debt coverage

5-Yr Leveraged ROI
+-45.1%

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)-$3,902/mo
Homeowner / Hazard Insurance-$3,375/mo
Vacancy Reserve (5% of rent)-$406/mo
Repairs & Maintenance (10% of rent)-$812/mo
Property Management (8% of rent)-$650/mo
Total Pure Operating Expenses-$9,144/mo
Net Investor Cash Flow
Gross Scheduled Rent+$8,121/mo
Less: Operating Expenses-$9,144/mo
Net Operating Income (NOI)+$-1,023/mo
Less: Debt Service (30yr @ 6.75%)-$35,024/mo
Net Cash Flow
$-36,048/mo
$-432,572/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Del Mar.