817 Juanita Street
1 / 20

817 Juanita Street

C

Solana Beach, CA 92075

$1,500,000
NEW — 0d

Soft Appraisal Value: $1,463,300 · 2.5% above estimate

Beds

2

Baths

1

Sqft

816

Year Built

1937

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

PTP2604473

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

Virtual Tour

About This Property

Small house and BIG opportunity. This premium 7062 rectangular lot features R3 multiple zoning. Improve what's there, add more units, or start all over fresh. This property is being offered primarily for land value and presents the perfect opportunity to tear down and build new. Bring your vision and create a custom home or development project in one of San Diego County's most sought-after coastal communities. Ideal for investors, builders, and developers looking to capitalize on this exceptional location. Close to beaches, shopping, dining, and all that Solana Beach has to offer. No matter what option you choose, you won't be disappointed with 817 Juanita. Conveniently located west of interstate 5 and close to all, this is an opportunity hard to pass up.

Mortgage Calculator

Est. Monthly Payment

$9,522

Principal & Interest$7,585
Property Tax$1,500
Insurance$437
%($300,000)
%

Location

Loading map...

Investment Score

7D
Est. Monthly Rent
$5,250
Monthly Cashflow

Rent − PITIA

$-4,272
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,729

Mortgage (P+I)
$7,585
Cap Rate
0.68%
Cash-on-Cash
-26.92%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$13,989

NOI (Annual)
$10,266
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