OFF_MARKETExcellent Deal6 days on market

7221 San Luis St

7221 San Luis St, Carlsbad, CA 92011, Carlsbad, CA 92011
$149,999
Zestimate®:$150,000$1 Under Market

Listing Price

Property image 1
7221 San Luis St, Carlsbad, CA 92011
Loc: Carlsbad, CA
Days Listed
6
Zestimate®
$150k
0% Under Valued
Rent Estimate
$4,722/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

Pacific Rim Elementary School

K-5
1 mi away
7

Aviara Oaks Middle School

6-8
2.1 mi away
9

Carlsbad High School

9-12
4.5 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
24.01%
Total ROI
109.7%
Cash Flow
$2,243/mo
DSCR
3.96
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
2026-08-05Sold$150,000$104
2026-06-20Pending sale$149,999$104
2026-06-13Listed for sale$149,999$104
2026-05-31Listing removed$174,999$122
2026-05-23Price change$174,999$122
2026-05-09Price change$199,993$139
2026-05-01Price change$199,994$139
2026-04-24Price change$199,995$139
2026-04-17Price change$199,996$139
2026-04-09Price change$199,997$139
2026-03-24Price change$199,998$139
2026-03-20Price change$249,990$174
2026-03-12Price change$249,999$174
2026-02-21Price change$199,900$139
2026-01-31Price change$199,990$139
2026-01-19Price change$199,999$139
2026-01-15Listed for sale$249,999$174
2025-11-18Listing removed$3,999$3
2025-11-08Listed for rent$3,999$3
2025-11-07Listing removed$249,990$174
2025-11-04Price change$249,990$174
2025-10-24Price change$249,999$174
2025-10-17Price change$299,900$208
2025-10-11Price change$299,990$208
2025-09-18Listed for sale$299,999$208
2025-07-04Listing removed$299,000$208
2025-02-28Sold$185,000$128
2023-11-16Sold$160,000$111
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,440
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: $149,999Rent Basis: Observed Comp Model ($4,722/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreExcellent
10/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
27.14%

NOI: $40,706/yr

Cash-on-Cash Yield
90.9%

On $34,500 invested

DSCR Ratio
4.36x

Prime loan qualification

5-Yr Leveraged ROI
+548.8%

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)-$94/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$236/mo
Repairs & Maintenance (10% of rent)-$472/mo
Property Management (8% of rent)-$378/mo
Total Pure Operating Expenses-$1,330/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,722/mo
Less: Operating Expenses-$1,330/mo
Net Operating Income (NOI)+$3,392/mo
Less: Debt Service (30yr @ 6.75%)-$778/mo
Net Cash Flow
$2,614/mo
$31,367/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carlsbad.