652 Solana Circle
1 / 20

652 Solana Circle

D

Solana Beach, CA 92075

$1,095,000
NEW — 3d

Beds

2

Baths

2

Sqft

1,044

Year Built

1972

Days on Market

3

Property Type

Condo

HOA/mo

$564

MLS ID

260011204SD

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

Virtual Tour

About This Property

Set within the Park Del Mar community in Solana Beach, this thoughtfully updated two-bedroom, two-bath residence offers an easy coastal lifestyle west of I-5. The light-filled floorplan features an updated kitchen, private patios, ocean views from the primary suite balcony, dual white oak floating vanities, and in-unit laundry. Conveniently located near the beach, Del Mar Fairgrounds, shopping, dining, and community amenities including a pool, sauna, clubhouse, and park-like grounds. Set within the Park Del Mar community in Solana Beach, this thoughtfully updated two-bedroom, two-bath residence captures the ease of coastal living with a layout designed for both comfort and functionality. The main level unfolds with a natural sense of flow, anchored by a light-filled living space that opens to a front patio through sliding glass doors. The updated kitchen connects seamlessly to the dining area, where a second set of sliders leads to a private back patio with soft easterly light. The result is a space that feels open yet grounded, with an effortless connection between indoors and out. A full bath and additional storage complete the main level. Upstairs, the primary suite offers a quiet retreat, highlighted by its own balcony with ocean views. The en-suite bath features dual white oak floating vanities and a conveniently located laundry closet. A secondary bedroom adds flexibility, well-suited for guests, a home office, or additional living space.

Mortgage Calculator

Est. Monthly Payment

$7,515

Principal & Interest$5,537
Property Tax$1,095
Insurance$319
HOA$564
%($219,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$3,833
Monthly Cashflow

Rent − PITIA

$-3,682
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,476

Mortgage (P+I)
$5,537
Cap Rate
0.07%
Cash-on-Cash
-30.01%
DSCR

Need ≥ 1.25 for DSCR loan

0.51
Break-even Rent
$10,945

NOI (Annual)
$731
Price-to-Rent

Lower = better for investors

23.8

* 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