421 Santa Helena
1 / 20

421 Santa Helena

D

Solana Beach, CA 92075

$2,290,000
NEW — 1d

Beds

4

Baths

3

Sqft

2,300

Year Built

1971

Days on Market

1

Property Type

Single Family

HOA/mo

$67

MLS ID

260011775SD

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

Virtual Tour

About This Property

Nestled in beautiful Santa Fe Hills, this flexible floor plan offers a rare value seldom found in Solana Beach. Enjoy two well-separated primary suites — one on main level opening to private backyard, and a sun-filled oversized suite upstairs with kitchenette. Main level also includes two additional bedrooms (possibly three). Pool-sized backyard offers privacy from all sides. Plantation shutters, Anderson windows, Miele dishwasher and more. Walk to lagoon trails, bike to summer concerts, and surf at Fletcher Cove. Beautiful! Located on the lovely Santa streets, this comfortably livable home is ready now for the best of the coastal lifestyle and waiting for future upgrades. 2,300 square feet with 3 bedrooms (possibly 4) on main level plus oversized (permitted) suite upstairs. Santa Fe Hills is a one of a kind community, with easy access to sunsets in Del Mar, shopping in Encinitas Village, and outdoor markets on Cedros. Just in time for summer!

Mortgage Calculator

Est. Monthly Payment

$14,604

Principal & Interest$11,579
Property Tax$2,290
Insurance$668
HOA$67
%($458,000)
%

Location

Loading map...

Investment Score

4D
Est. Monthly Rent
$7,466
Monthly Cashflow

Rent − PITIA

$-7,138
Full Cashflow

Incl. vacancy, PM, maint, capex

$-10,764

Mortgage (P+I)
$11,579
Cap Rate
0.43%
Cash-on-Cash
-28.20%
DSCR

Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$21,445

NOI (Annual)
$9,786
Price-to-Rent

Lower = better for investors

25.6

* 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