601 Cedros

601 Cedros

D

Solana Beach, CA 92075

$8,950,000

Soft Appraisal Value: $8,664,200 · 3.3% above estimate

Beds

5

Baths

5.5

Sqft

5,571

Year Built

2025

Days on Market

145

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2510777

Description

Welcome to an oasis of sophisticated luxury at 601-603 North Cedros Avenue, Solana Beach. This brand new custom home embodies the essence of modern elegance and organic luxury, offering a seamless blend of style and comfort. With 5 spacious bedrooms and 5.5 well-appointed bathrooms, every detail of this residence exudes quality and thoughtful design. Spanning an impressive 5,571 square feet of living space on a generous 15,505-square-foot flat and usable lot, this home invites you to indulge in its expansive layout that can live like a single story. The inclusion of an ADU provides versatile living options, perfect for hosting guests or creating a private retreat. Step inside to discover a world of contemporary amenities, refined finishes, and an abundance of natural light. The airy open-concept highlights contemporary architecture with refined finishes throughout, seamlessly blending the indoor and outdoor living. A state-of-the-art kitchen flows effortlessly into living areas, ideal for entertaining or cherished moments of relaxation. Beyond the exquisite interiors, the property features a stunning pool, white water views from an expansive roof top deck, an oversized 4-car garage and is conveniently located within walking distance to the beach, shops, restaurants, and the renowned Cedros Design District. This residence not just a home, but a lifestyle destination. Experience the pinnacle of luxury living in Solana Beach, where every day feels like a vacation.

Mortgage Calculator

Est. Monthly Payment

$56,816

Principal & Interest$45,256
Property Tax$8,950
Insurance$2,610
%($1,790,000)
%

Comparable Properties

2 comps found

This Property

$19,374

vs

Comp Average

$13,133

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

Investment Score

0D
Est. Monthly Rent
$19,374
Monthly Cashflow

Rent − PITIA

$-37,442
Full Cashflow

Incl. vacancy, PM, maint, capex

$-49,356

Mortgage (P+I)
$45,256
Cap Rate
-0.55%
Cash-on-Cash
-33.09%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.34
Break-even Rent
$83,473

NOI (Annual)
$-49,204
Price-to-Rent

Lower = better for investors

38.5

* 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