OFF_MARKETRisky Deal6 days on market

6611 Sitio Sago

6611 Sitio Sago, Carlsbad, CA 92011, Carlsbad, CA 92011
$1,995,000
Zestimate®:$2,100,100$105,100 Under Market

Listing Price

Property image 1
6611 Sitio Sago, Carlsbad, CA 92011
Loc: Carlsbad, CA
Days Listed
6
Tax Assessed
$803k
Zestimate®
$2100k
5% Under Valued
Lot Size
8,693 sqft
Rent Estimate
$6,667/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

Aviara Oaks Elementary School

K-5
0.9 mi away
7

Aviara Oaks Middle School

6-8
0.9 mi away
9

Carlsbad High School

9-12
4.3 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
3.25%
Total ROI
5.9%
Cash Flow
$-4,692/mo
DSCR
0.53
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
2026-08-14Sold$2,100,000$794
2026-07-15Pending sale$1,995,000$754
2026-07-09Listed for sale$1,995,000$754
2001-12-21Sold$533,000$202

Tax History

YearProperty TaxTax Assessment
2026$0$803,130
2025$9,342.48$787,383
2024$9,050.52$771,945
2023$9,008.5$756,810
2022$8,881.74$741,971
2021$8,821.14$727,424
2020$8,767.26$719,966
2019$7,775.06$705,850
2018$8,292$692,010
2017$8,167.56$678,442
2016$7,870.84$665,140
2015$7,842.62$655,150
2014$7,724.84$642,317
2013$0$639,415
2012$0$626,879
2011$0$614,588
2010$0$609,996
2009$0$611,446
2008$0$599,457
2007$0$587,704
2006$0$576,181
2005$0$564,885
2004$0$553,810
2003$0$543,660
2002$0$533,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
3
Sq Ft
2,645
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: $1,995,000Rent Basis: Observed Comp Model ($6,667/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $998/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.19%

NOI: $43,604/yr

Cash-on-Cash Yield
-17.6%

On $458,850 invested

DSCR Ratio
0.35x

Negative debt coverage

5-Yr Leveraged ROI
+6.4%

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)-$502/mo
Homeowner / Hazard Insurance-$998/mo
Vacancy Reserve (5% of rent)-$333/mo
Repairs & Maintenance (10% of rent)-$667/mo
Property Management (8% of rent)-$533/mo
Total Pure Operating Expenses-$3,033/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,667/mo
Less: Operating Expenses-$3,033/mo
Net Operating Income (NOI)+$3,634/mo
Less: Debt Service (30yr @ 6.75%)-$10,352/mo
Net Cash Flow
$-6,718/mo
$-80,616/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Carlsbad.