FOR_SALERisky Deal136 days on market

117 Via De La Valle

117 Via De La Valle, Del Mar, CA 92014, Del Mar, CA 92014
$6,111,000
Zestimate®:$6,031,900

Listing Price

Property image 1
117 Via De La Valle, Del Mar, CA 92014
Loc: Del Mar, CA
Days Listed
136
Tax Assessed
$4597k
Zestimate®
$6032k
Market Rate
Lot Size
0.36 acres
Rent Estimate
$19,794/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

Skyline Elementary School

K-6
1.2 mi away
8

Earl Warren Middle School

7-8
1.1 mi away
10

Torrey Pines High School

9-12
2.9 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
2.58%
Total ROI
2.5%
Cash Flow
$-17,783/mo
DSCR
0.42
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
2026-04-24Listed for sale$6,299,000$1,669
2008-04-15Listing removed$4,599,000$1,219
2008-02-09Price change$4,599,000$1,219
2007-11-12Listed for sale$5,699,000$1,510
2000-04-24Sold$1,800,000$477
1999-11-05Sold$1,508,500$400

Tax History

YearProperty TaxTax Assessment
2025$49,622.6$4,597,179
2024$48,619.9$4,507,039
2023$47,578.78$4,418,667
2022$46,839.06$4,332,027
2021$46,026.96$4,247,086
2020$45,630.9$4,203,538
2019$43,999.9$4,121,116
2018$43,906.15$4,040,311
2017$43,155.54$3,961,090
2016$31,495.36$3,000,000
2015$31,477.6$3,000,000
2014$29,631.6$2,825,000
2013$0$2,395,000
2012$0$2,700,000
2011$0$3,588,355
2010$0$3,561,538
2009$0$3,570,000
2008$0$2,117,702
2002$0$1,882,920
2001$0$1,836,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
4
Sq Ft
3,773
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: $6,111,000Rent Basis: Observed Comp Model ($19,794/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $3,056/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.83%

NOI: $111,746/yr

Cash-on-Cash Yield
-19.1%

On $1,405,530 invested

DSCR Ratio
0.29x

Negative debt coverage

5-Yr Leveraged ROI
+-1.4%

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)-$2,873/mo
Homeowner / Hazard Insurance-$3,056/mo
Vacancy Reserve (5% of rent)-$990/mo
Repairs & Maintenance (10% of rent)-$1,979/mo
Property Management (8% of rent)-$1,584/mo
Total Pure Operating Expenses-$10,482/mo
Net Investor Cash Flow
Gross Scheduled Rent+$19,794/mo
Less: Operating Expenses-$10,482/mo
Net Operating Income (NOI)+$9,312/mo
Less: Debt Service (30yr @ 6.75%)-$31,709/mo
Net Cash Flow
$-22,397/mo
$-268,758/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Del Mar.