FOR_SALERisky Deal54 days on market

280 Torrey Pines Ter

280 Torrey Pines Ter, Del Mar, CA 92014, Del Mar, CA 92014
$7,899,000
Zestimate®:$7,528,100

Listing Price

Property image 1
280 Torrey Pines Ter, Del Mar, CA 92014
Loc: Del Mar, CA
Days Listed
54
Tax Assessed
$6815k
Zestimate®
$7528k
Market Rate
Lot Size
0.38 acres
Rent Estimate
$21,361/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

Del Mar Heights Elementary School

K-6
0.5 mi away
8

Earl Warren Middle School

7-8
3.7 mi away
10

Torrey Pines High School

9-12
2.3 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
1.89%
Total ROI
-0.9%
Cash Flow
$-27,498/mo
DSCR
0.31
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
2026-08-21Listed for sale$7,899,000$2,322
2024-03-15Sold$6,550,000$1,925
2024-02-01Pending sale$6,750,000$1,984
2024-01-04Price change$6,750,000$1,984
2023-11-30Listed for sale$7,400,000$2,175
2005-08-03Sold$3,315,000$974
2000-09-07Sold$2,250,000$661
1996-07-16Sold$615,000$181

Tax History

YearProperty TaxTax Assessment
2026$0$6,814,620
2025$72,139.08$6,681,000
2024$48,575.14$4,461,096
2023$47,681.38$4,373,624
2022$46,956.32$4,287,867
2021$39,560.88$3,650,000
2020$45,649$4,160,689
2019$43,425.36$4,079,108
2018$42,970.56$3,999,126
2017$42,178.2$3,920,713
2016$40,897.96$3,843,837
2015$40,382.86$3,786,100
2014$39,442.28$3,711,937
2013$0$3,695,162
2012$0$3,622,709
2011$0$3,551,677
2010$0$3,525,134
2009$0$3,533,509
2008$0$3,464,226
2007$0$3,396,300
2006$0$3,315,000
2005$0$2,405,269
2004$0$2,358,108
2003$0$2,314,890
2002$0$2,269,500
2001$0$2,225,000
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
4
Sq Ft
3,402
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: $7,899,000Rent Basis: Observed Comp Model ($21,361/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $3,950/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
1.25%

NOI: $98,866/yr

Cash-on-Cash Yield
-21.6%

On $1,816,770 invested

DSCR Ratio
0.20x

Negative debt coverage

5-Yr Leveraged ROI
+-14.0%

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)-$4,259/mo
Homeowner / Hazard Insurance-$3,950/mo
Vacancy Reserve (5% of rent)-$1,068/mo
Repairs & Maintenance (10% of rent)-$2,136/mo
Property Management (8% of rent)-$1,709/mo
Total Pure Operating Expenses-$13,122/mo
Net Investor Cash Flow
Gross Scheduled Rent+$21,361/mo
Less: Operating Expenses-$13,122/mo
Net Operating Income (NOI)+$8,239/mo
Less: Debt Service (30yr @ 6.75%)-$40,986/mo
Net Cash Flow
$-32,747/mo
$-392,969/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Del Mar.