FOR_SALEExcellent Deal30 days on market

1241 Crest Rd #1241

1241 Crest Rd #1241, Del Mar, CA 92014, Del Mar, CA 92014

$5,288,000

Listing Price

1241 Crest Rd #1241, Del Mar, CA 92014

Loc: Del Mar, CA

Days Listed

Lot Size

0.94 acres

Type

lot

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.

Del Mar Hills Elementary School

K-6

0.8 mi away

Earl Warren Middle School

7-8

2.5 mi away

Torrey Pines High School

9-12

1.9 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

7.42%

Total ROI

26.7%

Cash Flow

$5,947/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

Date	Event	Price	Price/sqft
2026-08-08	Listed for sale	$5,288,000	–

Getzels Group

Haven Team

CalRE #01884947

Call / Text

818.535.5337

Property Specs

Beds

Baths

Sq Ft

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: $5,288,000Rent Basis: Modeled Estimate ($42,304/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $2,644/mo

Haven ScoreRisky

2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)

6.04%

NOI: $319,501/yr

Cash-on-Cash Yield

-0.8%

On $1,216,240 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

Down Payment

Mortgage Rate (%)

Amortization Term

Monthly Rent ($)

Monthly Cash Flow Breakdown

Monthly Operating Deductions

Property Taxes (0.75% of basis)-$3,305/mo

Homeowner / Hazard Insurance-$2,644/mo

Vacancy Reserve (5% of rent)-$2,115/mo

Repairs & Maintenance (10% of rent)-$4,230/mo

Property Management (8% of rent)-$3,384/mo

Total Pure Operating Expenses-$15,679/mo

Net Investor Cash Flow

Gross Scheduled Rent+$42,304/mo

Less: Operating Expenses-$15,679/mo

Net Operating Income (NOI)+$26,625/mo

Less: Debt Service (30yr @ 6.75%)-$27,438/mo

Net Cash Flow

$-813/mo

$-9,759/year

Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Del Mar.

1241 Crest Rd #1241 | Del Mar, CA | Haven AI Analysis | Haven by ScoutHavens