FOR_SALERisky Deal77 days on market

240-242 25th St

240-242 25th St, Del Mar, CA 92014, Del Mar, CA 92014
$2,995,000
Zestimate®:$2,956,800

Listing Price

Property image 1
240-242 25th St, Del Mar, CA 92014
Loc: Del Mar, CA
Days Listed
77
Zestimate®
$2957k
Market Rate
Lot Size
4,829 sqft
Rent Estimate
$6,938/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

Del Mar Hills Elementary School

K-6
1.7 mi away
8

Earl Warren Middle School

7-8
1.7 mi away
10

Torrey Pines High School

9-12
2.6 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
1.26%
Total ROI
-4.0%
Cash Flow
$-11,995/mo
DSCR
0.21
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
2026-08-10Price change$2,995,000$2,290
2026-07-22Pending sale$3,250,000$2,485
2026-06-08Price change$3,250,000$2,485
2026-05-30Listed for sale$3,395,000$2,596
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
4
Baths
2
Sq Ft
1,308
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: $2,995,000Rent Basis: Observed Comp Model ($6,938/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $1,498/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
0.79%

NOI: $23,669/yr

Cash-on-Cash Yield
-23.6%

On $688,850 invested

DSCR Ratio
0.13x

Negative debt coverage

5-Yr Leveraged ROI
+-24.0%

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)-$1,872/mo
Homeowner / Hazard Insurance-$1,498/mo
Vacancy Reserve (5% of rent)-$347/mo
Repairs & Maintenance (10% of rent)-$694/mo
Property Management (8% of rent)-$555/mo
Total Pure Operating Expenses-$4,966/mo
Net Investor Cash Flow
Gross Scheduled Rent+$6,938/mo
Less: Operating Expenses-$4,966/mo
Net Operating Income (NOI)+$1,972/mo
Less: Debt Service (30yr @ 6.75%)-$15,540/mo
Net Cash Flow
$-13,568/mo
$-162,816/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Del Mar.