821 Del Mar Downs Road
1 / 20

821 Del Mar Downs Road #D

D

Solana Beach, CA 92075

$1,475,000
NEW — 3d

Beds

3

Baths

2.5

Sqft

1,365

Year Built

1974

Days on Market

3

Property Type

Townhouse

HOA/mo

$660

MLS ID

PTP2603203

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

Virtual Tour

About This Property

New Townhome Listing! Location truly matters—and this one has it all! Welcome to a completely remodeled modern townhome in one of San Diego’s most desirable coastal communities, right next to the iconic Del Mar Racetrack. This beautiful 3-bedroom, 2.5-bath home has been renovated from top to bottom with style and comfort in mind. Enjoy a stunning open-concept kitchen with brand-new cabinets, modern finishes, and a bright, inviting layout perfect for entertaining. Cozy up by the fireplace, enjoy the convenience of in-unit laundry, and step outside to your private patio with a low-maintenance backyard designed for easy living. Additional highlights include a large one-car garage plus an extra assigned parking space on site—rare and valuable for this prime location. Live the lifestyle everyone dreams about—walking distance to world-class beaches, scenic hiking trails, bike paths, upscale restaurants, and excellent schools. Plus, you're just minutes from airports, shopping, entertainment, and everything that makes San Diego one of the best places to live and invest. Whether you're looking for your dream home, a vacation getaway, or a smart long-term investment, this property checks all the boxes. Coastal living. Modern comfort. Incredible location. Great investment opportunity. Message me today for details!

Mortgage Calculator

Est. Monthly Payment

$10,024

Principal & Interest$7,458
Property Tax$1,475
Insurance$430
HOA$660
%($295,000)
%

Location

Loading map...

Investment Score

1D
Est. Monthly Rent
$5,163
Monthly Cashflow

Rent − PITIA

$-4,860
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,277

Mortgage (P+I)
$7,458
Cap Rate
0.15%
Cash-on-Cash
-29.60%
DSCR

Need ≥ 1.25 for DSCR loan

0.52
Break-even Rent
$14,614

NOI (Annual)
$2,176
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