530 San Andres

530 San Andres

D

Solana Beach, CA 92075

$1,685,000

Soft Appraisal Value: $1,638,800 · 2.8% above estimate

Beds

2

Baths

2.5

Sqft

1,656

Year Built

1988

Days on Market

10

Property Type

Townhouse

HOA/mo

$540

MLS ID

260006499SD

Description

Solana Beach isn’t “just” where you live—it’s how you live. Relaxed, refined, and deeply connected to the coast; blending stunning ocean views, a walkable village atmosphere, and a deep appreciation for art, culture, and nature. Life here moves at an easy pace—begin your day enjoying a cup of coffee on your patio overlooking the 15th hole of Lomas Santa Fe Golf Course, with this end-unit ideally positioned toward the end of a quiet cul-de-sac, or sitting on a blanket at Fletcher Cove taking in the ocean breeze. A short walk to Cedros Design District offers the perfect setting for a little “retail therapy,” with curated boutiques, art galleries, cafés, and local dining. This charming coastal townhome complements that lifestyle with a warm and inviting interior, thoughtfully designed for comfort, ease, and everyday living—creating a space where you can relax, entertain, and truly feel at home.

Mortgage Calculator

Est. Monthly Payment

$11,237

Principal & Interest$8,520
Property Tax$1,685
Insurance$491
HOA$540
%($337,000)
%

Investment Score

0D
Est. Monthly Rent
$5,406
Monthly Cashflow

Rent − PITI − HOA

$-5,830
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,478

Mortgage (P+I)
$8,520
Cap Rate
0.03%
Cash-on-Cash
-30.19%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.48
Break-even Rent
$16,416

NOI (Annual)
$509
Price-to-Rent

Lower = better for investors

26.0

* 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