409 Bell Ranch Road
1 / 20

409 Bell Ranch Road

C

Solana Beach, CA 92075

$5,842,667
NEW — 2d

Beds

4

Baths

4.5

Sqft

4,273

Year Built

2026

Days on Market

2

Property Type

Single Family

HOA/mo

$342

MLS ID

NDP2606428

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

About This Property

Single story new construction is ready for move in! Open concept floor plan with 4088 Sq. Ft. of living space features 4BR, 4.5 BA, Den, Lounge and 3 car garage. This well-designed floor plan offers a kitchen that flows into the lounge and great room, both of which provide seamless access to the outdoor living area. Kitchen boasts stone counters, gourmet Island, Fisher & Pykel stainless steel builder appliance package with built in refrigerator. Laundry room with washer and dryer. Upgraded flooring and solar make this a complete home. Stunning home at Drift, a brand-new, luxurious community in Solana Beach in this incredible coastal neighborhood just a short distance from the majestic Pacific Ocean. Drift is located on the west side of I-5 close to Del Mar Fairgrounds, Del Mar Dog Beach, and beloved Fletcher Cove. The shops, restaurants, and charm of Solana Beach are conveniently close, and a hop on the 101 highway or the 5 freeway brings you to any beach town you wish to visit—from San Diego to Los Angeles. If you’re seeking to move closer to the coastline for your next life chapter, Drift is a can’t-miss.

Mortgage Calculator

Est. Monthly Payment

$37,432

Principal & Interest$29,544
Property Tax$5,843
Insurance$1,704
HOA$342
%($1,168,533)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$9,767
Monthly Cashflow

Rent − PITIA

$-27,665
Full Cashflow

Incl. vacancy, PM, maint, capex

$-34,781

Mortgage (P+I)
$29,544
Cap Rate
-1.08%
Cash-on-Cash
-35.72%
DSCR

Need ≥ 1.25 for DSCR loan

0.26
Break-even Rent
$54,937

NOI (Annual)
$-62,844
Price-to-Rent

Lower = better for investors

49.9

* 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