255 Patty Hill Drive
1 / 20

255 Patty Hill Drive

D

Solana Beach, CA 92075

$11,000,000
NEW — 1d on market

Beds

4

Baths

4.5

Sqft

3,525

Year Built

1990

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2603690

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

About This Property

Perched above the Solana Beach coastline in one of North County’s most coveted enclaves, this 2025 fully reimagined residence offers spectacular ocean views, architectural sophistication, exceptional privacy, and quintissential indoor-outdoor living. The elevated west-southwest orientation offers expansive sight lines that draw your eye to sweeping ocean vistas as the curated finishes touched by natural light immerse you in warmth and luxury. The chef’s kitchen anchors the main living space, featuring a statement island, and seamless flow onto a deck that feels suspended above the treetops with the magnificent pacific ocean as the backdrop. Here, mornings begin with coffee in the marine air, and evenings transition into al fresco dinners framed by golden sunsets. The outdoor kitchen boasts an Italian pizza oven, built-in barbecue and bar seating—anchored by a fire side patio lounge that invites long, unforgettable evenings under the stars. The primary suite is a retreat unto itself—featuring majestic views an expansive private deck, a fireplace and spa-inspired bath with soaking tub, steam shower, dual vanities, and 2 walk-in wardrobes with a dedicated beauty station. Short stroll to Annie's trail connecting you to the beach and only .7 miles to charming Cedros Avenue's fashion boutiques, art galleries and outdoor cafés. 255 Patty Hill, your turnkey sanctuary to call home.

Mortgage Calculator

Est. Monthly Payment

$69,830

Principal & Interest$55,622
Property Tax$11,000
Insurance$3,208
%($2,200,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$7,754
Monthly Cashflow

Rent − PITIA

$-62,076
Full Cashflow

Incl. vacancy, PM, maint, capex

$-73,026

Mortgage (P+I)
$55,622
Cap Rate
-1.90%
Cash-on-Cash
-39.83%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.11
Break-even Rent
$102,593

NOI (Annual)
$-208,849
Price-to-Rent

Lower = better for investors

118.2

* 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