637 Rios Avenue
1 / 20

637 Rios Avenue

D

Solana Beach, CA 92075

$2,625,000
NEW — 1d on market

Beds

4

Baths

1.5

Sqft

1,232

Year Built

1960

Days on Market

1

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2603641

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

Virtual Tour

About This Property

Rare opportunity to own on North Rios Avenue, one of Solana Beach’s most desirable coastal streets, with effortless access to the area’s best lifestyle amenities. Enjoy a short stroll to Fletcher Cove, Cardiff State Beach, the Cedros Design District, San Elijo Lagoon Preserve trailhead, beloved local cafés, live music venues, award-winning schools, and the iconic Solana Beach train station. Tucked toward the quiet northern end of the street, this charming single-level beach cottage sits on a private, fully fenced 9,000 sq ft flag lot set well back from the road, creating a peaceful, secluded setting surrounded by mature landscaping and coastal breezes. The home offers four bedrooms and one-and-a-half baths, warm hardwood flooring, and an updated kitchen featuring a Wolf range and Sub-Zero undercounter beverage refrigerator. The thoughtful single-level layout is bright, comfortable, and effortlessly functional. Outdoor living is equally inviting, with a spacious fenced yard, mature plantings, and a heated outdoor shower—perfect after a morning surf or sunset walk along the beach. A generous parking area provides abundant off-street parking for residents and guests. A timeless Solana Beach cottage offering privacy, charm, and an exceptional coastal lifestyle in the heart of town.

Mortgage Calculator

Est. Monthly Payment

$16,664

Principal & Interest$13,273
Property Tax$2,625
Insurance$766
%($525,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$5,588
Monthly Cashflow

Rent − PITIA

$-11,076
Full Cashflow

Incl. vacancy, PM, maint, capex

$-14,549

Mortgage (P+I)
$13,273
Cap Rate
-0.58%
Cash-on-Cash
-33.26%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.34
Break-even Rent
$24,483

NOI (Annual)
$-15,309
Price-to-Rent

Lower = better for investors

39.1

* 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