OFF_MARKETExcellent Deal6 days on market

1465 Kim Pl

1465 Kim Pl, Chula Vista, CA 91911, Chula Vista, CA 91911
$774,900
Zestimate®:$855,000$80,100 Under Market

Listing Price

Property image 1
1465 Kim Pl, Chula Vista, CA 91911
Loc: Chula Vista, CA
Days Listed
6
Tax Assessed
$670k
Zestimate®
$855k
9% Under Valued
Lot Size
4,792 sqft
Rent Estimate
$4,708/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.

6

Loma Verde Elementary School

K-6
0.3 mi away
2

Castle Park Middle School

7-8
0.4 mi away
4

Castle Park Senior High School

9-12
0.4 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
7.47%
Total ROI
27.0%
Cash Flow
$905/mo
DSCR
1.23
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
2026-08-13Sold$855,000$472
2026-07-17Pending sale$774,900$428
2026-07-10Listed for sale$774,900$428
2026-03-25Sold$550,000$304
2026-03-08Contingent$625,000$345
2026-03-01Listed for sale$625,000$345
1996-02-29Sold$135,000$75

Tax History

YearProperty TaxTax Assessment
2026$0$669,577
2025$7,748.2$656,449
2024$7,474.3$643,579
2023$7,371.78$630,961
2022$7,158.68$618,590
2021$5,987.76$520,000
2020$5,561.36$490,000
2019$5,265.88$470,000
2018$5,320.13$470,000
2017$4,970.54$440,000
2016$4,724.2$420,000
2015$4,272.8$380,000
2014$3,828.9$340,000
2013$0$308,000
2012$0$239,000
2011$0$239,000
2010$0$239,000
2009$0$352,000
2008$0$499,800
2007$0$297,278
2006$0$291,450
2005$0$285,736
2004$0$280,134
2003$0$152,818
2002$0$149,823
2001$0$146,887
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
3
Sq Ft
1,812
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: $774,900Rent Basis: Observed Comp Model ($4,708/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $387/mo
Haven ScoreRisky
1/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
4.37%

NOI: $33,836/yr

Cash-on-Cash Yield
-8.1%

On $178,227 invested

DSCR Ratio
0.70x

Negative debt coverage

5-Yr Leveraged ROI
+53.8%

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)-$418/mo
Homeowner / Hazard Insurance-$387/mo
Vacancy Reserve (5% of rent)-$235/mo
Repairs & Maintenance (10% of rent)-$471/mo
Property Management (8% of rent)-$377/mo
Total Pure Operating Expenses-$1,888/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,708/mo
Less: Operating Expenses-$1,888/mo
Net Operating Income (NOI)+$2,820/mo
Less: Debt Service (30yr @ 6.75%)-$4,021/mo
Net Cash Flow
$-1,201/mo
$-14,413/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Chula Vista.