525 N Cedros Ave

525 N Cedros Ave

C

Solana Beach, CA 92075

$2,595,000

Beds

4

Baths

4

Sqft

2,292

Year Built

2006

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2606805

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

About This Property

Experience the Coveted Coastal Solana Beach Lifestyle! Just down the street is a Footbridge that leads to Highway 101 where you can Stroll to Popular Restaurants, Boutique Shopping, & Stair Access to Tide Beach Park - the Renowned Table Tops Surf Break and Scenic Tide Pools. The Beautifully Remodeled Kitchen with Quartz Countertops, Stainless Appliances, and Refaced White Cabinetry, all Opening Seamlessly to the Family Room and Charming Backyard Patio—ideal for Everyday Living and Entertaining. The 1st Floor Features Hardwood Flooring & a Desirable Guest Bedroom and Bathroom. Upstairs is the Spacious Primary Suite & Upgraded Bathroom, a Versatile Loft Ideal for a Media Room, Office or Play Space. Two Additional Bedrooms with Two Bathrooms complete the Upper Level. The thoughtfully Designed Patio Showcases Flagstone-Style Hardscape that is Landscaped Beautifully but also Cleverly Low Maintenance. The Outdoor Shower is perfect for Rinsing Off after the Beach. Additional Highlights include the Exterior Painted for a Newer Fresh Look topped off with a Solar System & Whole House Water Filtration. Convenient Alley Access to your Attached 2 Car Garage. Located within the Highly Acclaimed Solana Beach & San Dieguito Schools. Coastal Convenience, Thoughtful Upgrades, and one of North County's most Desirable Walkable Locations—this is Solana Beach Living at its Best!

Mortgage Calculator

Est. Monthly Payment

$16,474

Principal & Interest$13,122
Property Tax$2,595
Insurance$757
%($519,000)
%

Investment Score

3D
Est. Monthly Rent
$8,059
Monthly Cashflow

Rent − PITIA

$-8,415
Full Cashflow

Incl. vacancy, PM, maint, capex

$-12,431

Mortgage (P+I)
$13,122
Cap Rate
0.32%
Cash-on-Cash
-28.74%
DSCR

Need ≥ 1.25 for DSCR loan

0.49
Break-even Rent
$24,203

NOI (Annual)
$8,291
Price-to-Rent

Lower = better for investors

26.8

* 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