FOR_SALEExcellent Deal27 days on market

1411 Via Alta

1411 Via Alta, Del Mar, CA 92014, Del Mar, CA 92014
$15,385,000
Zestimate®:$14,484,300

Listing Price

Property image 1
1411 Via Alta, Del Mar, CA 92014
Loc: Del Mar, CA
Days Listed
27
Zestimate®
$14484k
Market Rate
Lot Size
0.31 acres
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
0.9 mi away
8

Earl Warren Middle School

7-8
2.4 mi away
10

Torrey Pines High School

9-12
2.1 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
7.43%
Total ROI
26.8%
Cash Flow
$17,492/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
2026-08-10Listed for sale$15,385,000$3,256
2026-07-01Listed for rent$75,000$16
2026-06-30Listing removed$15,385,000$3,256
2026-06-20Price change$15,385,000$3,256
2026-05-14Listed for sale$16,500,000$3,492
2014-05-01Sold$2,125,000$450
2013-09-23Listing removed$2,490,000$527
2013-08-10Listed for sale$2,490,000$527
2013-06-20Listing removed$2,490,000$527
2013-02-13Listed for sale$2,490,000$527
2012-11-09Listing removed$2,490,000$527
2012-04-22Price change$2,490,000$527
2011-06-22Price change$2,500,000$529
2011-01-23Listed for sale$2,850,000$603
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
7
Sq Ft
4,725
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: $15,385,000Rent Basis: Modeled Estimate ($123,080/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $7,693/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.04%

NOI: $929,556/yr

Cash-on-Cash Yield
-0.8%

On $3,538,550 invested

DSCR Ratio
0.97x

Negative debt coverage

5-Yr Leveraged ROI
+90.2%

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)-$9,616/mo
Homeowner / Hazard Insurance-$7,693/mo
Vacancy Reserve (5% of rent)-$6,154/mo
Repairs & Maintenance (10% of rent)-$12,308/mo
Property Management (8% of rent)-$9,846/mo
Total Pure Operating Expenses-$45,617/mo
Net Investor Cash Flow
Gross Scheduled Rent+$123,080/mo
Less: Operating Expenses-$45,617/mo
Net Operating Income (NOI)+$77,463/mo
Less: Debt Service (30yr @ 6.75%)-$79,829/mo
Net Cash Flow
$-2,366/mo
$-28,398/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Del Mar.