FOR_SALEExcellent Deal6 days on market

120-26 4th St

120-26 4th St, Del Mar, CA 92014, Del Mar, CA 92014
$5,399,000
Zestimate®:$5,272,300

Listing Price

Property image 1
120-26 4th St, Del Mar, CA 92014
Loc: Del Mar, CA
Days Listed
6
Tax Assessed
$5412k
Zestimate®
$5272k
Market Rate
Lot Size
8,150 sqft
Type
multi 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
0.8 mi away
8

Earl Warren Middle School

7-8
3.3 mi away
10

Torrey Pines High School

9-12
2.4 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
7.41%
Total ROI
26.7%
Cash Flow
$6,060/mo
DSCR
1.22
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
2026-08-31Listed for sale$5,399,000
2026-07-24Listing removed$5,998,000
2026-06-18Pending sale$5,998,000
2026-06-05Listed for sale$5,998,000

Tax History

YearProperty TaxTax Assessment
2026$0$5,412,160
2025$56,709.54$5,306,040
2024$55,588.32$5,202,000
2023$54,363.7$5,100,000
2022$1,881.88$161,702
2021$1,812.62$158,532
2020$1,824.14$156,908
2019$1,565.82$153,832
2018$1,712.2$150,817
2017$1,677.22$147,861
2016$1,621.14$144,963
2015$1,596.92$142,786
2014$1,566.3$139,990
2013$0$139,358
2012$0$136,626
2011$0$133,948
2010$0$132,948
2009$0$133,265
2008$0$130,653
2007$0$128,092
2006$0$125,582
2005$0$123,120
2004$0$120,707
2003$0$118,496
2002$0$116,174
2001$0$113,897
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
7
Baths
7
Sq Ft
0
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: $5,399,000Rent Basis: Modeled Estimate ($43,192/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $2,700/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.04%

NOI: $326,103/yr

Cash-on-Cash Yield
-0.8%

On $1,241,770 invested

DSCR Ratio
0.97x

Negative debt coverage

5-Yr Leveraged ROI
+90.1%

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)-$3,383/mo
Homeowner / Hazard Insurance-$2,700/mo
Vacancy Reserve (5% of rent)-$2,160/mo
Repairs & Maintenance (10% of rent)-$4,319/mo
Property Management (8% of rent)-$3,455/mo
Total Pure Operating Expenses-$16,017/mo
Net Investor Cash Flow
Gross Scheduled Rent+$43,192/mo
Less: Operating Expenses-$16,017/mo
Net Operating Income (NOI)+$27,175/mo
Less: Debt Service (30yr @ 6.75%)-$28,014/mo
Net Cash Flow
$-839/mo
$-10,068/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Del Mar.