524 Via De La Valle H

524 Via De La Valle H

D

Solana Beach, CA 92075

$830,000

Soft Appraisal Value: $813,300 · 2.1% above estimate

Beds

1

Baths

1

Sqft

860

Year Built

1986

Days on Market

126

Property Type

Condo

HOA/mo

$530

MLS ID

250044871SD

Description

This is a stunning one bedroom retreat ideally located in one of Solana Beach'e most desirable neighborhoods. This beautifully updated, turnkey condo offers the perfect balance of style, comfort and convenience. With a prime location just moments from the beach, excellent restaurants, the Del Mar Race track, and the Cedros Design District, this is your chance to own a piece of the coveted Solana Beach lifestyle. Key Features: .One bedroom ...generous bedroom size with plenty of closet space .Private laundry .Private single car garage with ample storage .Updated Kitchen..A chef's delight with sleek counters, farm sink, stainless steel appliances, and ample cabinet storage .Private outdoor spaces off dining as well as primary .Low HOA fees

Mortgage Calculator

Est. Monthly Payment

$5,799

Principal & Interest$4,197
Property Tax$830
Insurance$242
HOA$530
%($166,000)
%

Comparable Properties

2 comps found

This Property

$3,738

vs

Comp Average

$5,629

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

3D
Est. Monthly Rent
$3,738
Monthly Cashflow

Rent − PITIA

$-2,061
Full Cashflow

Incl. vacancy, PM, maint, capex

$-3,612

Mortgage (P+I)
$4,197
Cap Rate
0.85%
Cash-on-Cash
-26.11%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.64
Break-even Rent
$8,429

NOI (Annual)
$7,015
Price-to-Rent

Lower = better for investors

18.5

* 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