725 Santa

725 Santa #orencia

D

Solana Beach, CA 92075

$1,997,000

Soft Appraisal Value: $1,956,500 · 2.1% above estimate

Beds

3

Baths

2

Sqft

1,608

Year Built

1976

Days on Market

20

Property Type

Single Family

HOA/mo

$67.63

MLS ID

260005472SD

Description

Beautifully renovated single-level home in the highly sought-after Santa Fe Hills community of Solana Beach. This turnkey 3-bedroom, 2-bath residence features a bright open layout with designer tile selections, recessed lighting, and new cabinetry, countertops, and flooring throughout. Milgard windows provide abundant natural light while enhancing energy efficiency. The attached two-car garage features a durable epoxy floor, and the private backyard offers the perfect space to relax or entertain. Ideally located within a premier school district and just minutes from local hiking trails, beaches, shopping, and dining—this home captures the best of North County coastal living.

Mortgage Calculator

Est. Monthly Payment

$12,745

Principal & Interest$10,098
Property Tax$1,997
Insurance$582
HOA$68
%($399,400)
%

Investment Score

1D
Est. Monthly Rent
$6,426
Monthly Cashflow

Rent − PITI − HOA

$-6,319
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,461

Mortgage (P+I)
$10,098
Cap Rate
0.38%
Cash-on-Cash
-28.42%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.50
Break-even Rent
$18,713

NOI (Annual)
$7,647
Price-to-Rent

Lower = better for investors

25.9

* 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