FOR_SALEExcellent Deal13 days on market

5325 Dorwin Ln

5325 Dorwin Ln, Santa Barbara, CA 93111, Santa Barbara, CA 93111
$6,950,000
Zestimate®:$6,646,500

Listing Price

Property image 1
5325 Dorwin Ln, Santa Barbara, CA 93111
Loc: Santa Barbara, CA
Days Listed
13
Tax Assessed
$6224k
Zestimate®
$6647k
Market Rate
Lot Size
0.64 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.

8

Hollister Elementary School

K-6
1.4 mi away
N/A

Learning Tree Preschool

Elementary
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
7.55%
Total ROI
27.4%
Cash Flow
$8,573/mo
DSCR
1.24
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
2026-08-26Listed for sale$6,950,000$1,654
2025-08-02Listing removed$7,250,000$1,725
2025-06-16Listed for sale$7,250,000$1,725
2021-10-08Sold$5,750,000$1,368
2021-09-14Pending sale$5,750,000$1,368
2021-08-18Listed for sale$5,750,000$1,368

Tax History

YearProperty TaxTax Assessment
2026$0$6,223,984
2025$63,965.86$6,101,946
2024$62,801$5,982,300
2023$61,774.78$5,865,000
2022$60,719.58$5,750,000
2021$4,189.32$394,326
2020$4,075.4$390,284
2019$3,997.7$382,632
2018$3,919.44$375,130
2017$3,852.54$367,776
2016$3,785.4$360,566
2015$3,742.02$355,151
2014$3,682.7$348,195
2012$0$339,826
2011$0$333,164
2010$0$330,675
2009$0$331,461
2008$0$324,962
2007$0$318,591
2006$0$312,346
2005$0$306,223
2003$0$294,719
2002$0$288,941
2001$0$283,277
2000$0$277,724
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
5
Sq Ft
4,203
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: $6,950,000Rent Basis: Modeled Estimate ($55,600/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $3,475/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.12%

NOI: $425,364/yr

Cash-on-Cash Yield
-0.5%

On $1,598,500 invested

DSCR Ratio
0.98x

Negative debt coverage

5-Yr Leveraged ROI
+91.9%

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)-$3,890/mo
Homeowner / Hazard Insurance-$3,475/mo
Vacancy Reserve (5% of rent)-$2,780/mo
Repairs & Maintenance (10% of rent)-$5,560/mo
Property Management (8% of rent)-$4,448/mo
Total Pure Operating Expenses-$20,153/mo
Net Investor Cash Flow
Gross Scheduled Rent+$55,600/mo
Less: Operating Expenses-$20,153/mo
Net Operating Income (NOI)+$35,447/mo
Less: Debt Service (30yr @ 6.75%)-$36,062/mo
Net Cash Flow
$-615/mo
$-7,381/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Santa Barbara.