170 Las Banderas Drive
1 / 20

170 Las Banderas Drive

C

Solana Beach, CA 92075

$1,699,000
NEW — 2d

Soft Appraisal Value: $1,663,600 · 2.1% above estimate

Beds

3

Baths

2.5

Sqft

1,673

Year Built

1987

Days on Market

2

Property Type

Townhouse

HOA/mo

$540

MLS ID

260016982SD

This property is in Solana Beach (92075). View neighborhood stats →

About This Property

GORGEOUS contemporary end unit with 9’ ceilings and transom windows showcasing a stunning golf course view from every room! Luxuriate in the best located unit that lives like a detached home, surrounded by lush green with incredible privacy. Upgrades include custom paint with smooth finish walls, high-end wood-like flooring (stairs were just redone to match!), private fenced patio and balcony, epoxy garage floor, upstairs laundry and new lighting & fixtures throughout. The generous size main bedroom has 2 built-in closets, double sinks and a separate soaking tub with views. 2nd bedroom overlooks stunning 16th hole green and 3rd bedroom has views of hillside. Both rooms have great closets, large windows and a huge shared bathroom with a glass enclosed walk-in shower. This home has views and location that must be seen in person. Can be sold furnished. Easy to show! Owner is LA. Call Brynn Morales (858)735-5655 for appointments and information. Do not call owner.

Mortgage Calculator

Est. Monthly Payment

$11,326

Principal & Interest$8,591
Property Tax$1,699
Insurance$496
HOA$540
%($339,800)
%

Location

Loading map...

Investment Score

3D
Est. Monthly Rent
$5,919
Monthly Cashflow

Rent − PITIA

$-5,407
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,184

Mortgage (P+I)
$8,591
Cap Rate
0.29%
Cash-on-Cash
-28.90%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$16,548

NOI (Annual)
$4,882
Price-to-Rent

Lower = better for investors

23.9

* Defaults: 20% down, 6.5% rate, 30yr.

Estimates only. Not financial advice. Verify all figures independently with a licensed professional before making any investment decision.

Get Expert AnalysisOpen Full Calculator