OFF_MARKETGood Deal116 days on market

4967 Cindy Ave

4967 Cindy Ave, Carlsbad, CA 92008, Carlsbad, CA 92008
$524,999
Zestimate®:$513,200

Listing Price

Property image 1
4967 Cindy Ave, Carlsbad, CA 92008
Loc: Carlsbad, CA
Days Listed
116
Tax Assessed
$153k
Zestimate®
$513k
Market Rate
Lot Size
5,702 sqft
Rent Estimate
$3,546/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

Kelly Elementary School

K-5
0.5 mi away
6

Valley Middle School

6-8
1.6 mi away
9

Carlsbad High School

9-12
1.8 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
6.72%
Total ROI
23.3%
Cash Flow
$287/mo
DSCR
1.11
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
2026-08-31Pending sale$524,900$353
2026-07-28Listed for sale$524,900$353
2026-07-27Listing removed$524,999$353
2026-04-30Price change$524,999$353
2026-02-17Listed for sale$559,999$376
1996-07-16Sold$60,000$40

Tax History

YearProperty TaxTax Assessment
2026$0$152,802
2025$1,576.16$149,806
2024$1,521.52$146,870
2023$1,512.2$143,991
2022$1,487.68$141,169
2021$1,475.22$138,402
2020$1,464.7$136,984
2019$1,402.22$134,299
2018$1,375.95$131,667
2017$1,351.9$129,087
2016$1,296.76$126,557
2015$1,290.58$124,657
2014$1,268.1$122,216
2013$0$121,664
2012$0$119,280
2011$0$116,942
2010$0$116,069
2009$0$116,345
2008$0$114,065
2007$0$111,830
2006$0$109,638
2005$0$107,489
2004$0$105,382
2003$0$103,452
2002$0$101,425
2001$0$99,437
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,488
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: $524,999Rent Basis: Observed Comp Model ($3,546/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $262/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
5.42%

NOI: $28,475/yr

Cash-on-Cash Yield
-3.5%

On $120,750 invested

DSCR Ratio
0.87x

Negative debt coverage

5-Yr Leveraged ROI
+76.7%

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)-$96/mo
Homeowner / Hazard Insurance-$262/mo
Vacancy Reserve (5% of rent)-$177/mo
Repairs & Maintenance (10% of rent)-$355/mo
Property Management (8% of rent)-$284/mo
Total Pure Operating Expenses-$1,173/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,546/mo
Less: Operating Expenses-$1,173/mo
Net Operating Income (NOI)+$2,373/mo
Less: Debt Service (30yr @ 6.75%)-$2,724/mo
Net Cash Flow
$-351/mo
$-4,214/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carlsbad.