417 Bell Ranch Road
1 / 20

417 Bell Ranch Road

D

Solana Beach, CA 92075

$5,882,180

Soft Appraisal Value: $5,795,500 · 1.5% above estimate

Beds

4

Baths

4.5

Sqft

4,273

Year Built

2026

Days on Market

8

Property Type

Single Family

HOA/mo

$361

MLS ID

NDP2604629

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

Virtual Tour

About This Property

Single story new construction is ready for move in! Open concept floor plan with 4273 Sq. Ft. of living space features 4BR, 4.5 BA and 3 car garage. This thoughtful floor plan has a primary suite and a versatile suite with living room and kitchen. Main Kitchen, dining, great room, morning room open seamlessly to the outdoor room. 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

$37,702

Principal & Interest$29,744
Property Tax$5,882
Insurance$1,716
HOA$361
%($1,176,436)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$9,286
Monthly Cashflow

Rent − PITIA

$-28,417
Full Cashflow

Incl. vacancy, PM, maint, capex

$-35,454

Mortgage (P+I)
$29,744
Cap Rate
-1.17%
Cash-on-Cash
-36.16%
DSCR

Need ≥ 1.25 for DSCR loan

0.25
Break-even Rent
$55,331

NOI (Annual)
$-68,529
Price-to-Rent

Lower = better for investors

52.8

* 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