747 S. Cedros Ave.

Solana Beach, CA 92075

$3,595,000

Beds

Baths

3.5

Sqft

2,797

Year Built

2018

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2510980

🏠 Virtual Tour View on MLS

Description

Improved Price!! Luxury contemporary home that emphasizes walkability and lifestyle. Stunning beach community located within the Cedros Design District. Walk or bike to the Belly Up music venue, Del Mar Horse Races, Farmers Market, and so much more. Enjoy the best San Diego has to offer.

Mortgage Calculator

Est. Monthly Payment

$22,822

Principal & Interest$18,178

Property Tax$3,595

Insurance$1,049

Down Payment

%($719,000)

Interest Rate

Loan Term

Comparable Properties

5 comps found

This Property

$3,852

Comp Average

$4,490

876 Cofair Court

3bd / 3ba · 1,844 sqft · Townhouse

$2.46M

Est. $3,852/mo

701 Valley Ave

3bd / 2ba · 1,026 sqft · Single Family

$2.50M

Est. $4,586/mo

831 Santa Rosita

4bd / 2ba · 2,067 sqft · Single Family

$2.60M

Est. $7,280/mo

834 Cedros

3bd / 2.5ba · 2,646 sqft · Single Family

$3.00M

Est. $3,852/mo

211 Helix

2bd / 2.5ba · 1,833 sqft · Condo

$3.29M

Est. $2,881/mo

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

Investment Score

Est. Monthly Rent

HUD Fair Market Rent

$3,852

Monthly Cashflow

$-22,852

Mortgage (P+I)

$18,178

Cap Rate

-1.56%

Cash-on-Cash

-38.14%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.21

Break-even Rent

$26,396

NOI (Annual)

$-56,086

Price-to-Rent

Lower = better for investors

77.8

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert Analysis Open Full Calculator