825 Santa Hidalga
1 / 20

825 Santa Hidalga

D

Solana Beach, CA 92075

$2,085,000

Soft Appraisal Value: $2,046,500 · 1.9% above estimate

Beds

3

Baths

2

Sqft

1,999

Year Built

1976

Days on Market

49

Property Type

Single Family

HOA/mo

$67

MLS ID

NDP2603129

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

Virtual Tour

About This Property

Big Price Reduction! Welcome to coastal elegance at this exceptional Santa Fe Hills residence, set within the sought-after community of Solana Beach. Situated on an expansive and thoughtfully curated landscaped 10,200 sq ft lot, this beautifully designed 3-bedroom, 2-bath residence offers ~2,000 sq ft of refined yet relaxed living.The home unfolds with intention—an inviting living room with fireplace and garden views flows effortlessly into both the dining space and an exceptional, oversized family room designed for gathering. With soaring vaulted wood- beamed ceilings, a grand brick fireplace, and French doors that open to the patio, this space captures the essence of indoor-outdoor coastal living. At the heart of it all, the kitchen’s pull-up bar seating connects seamlessly to the family room—creating the ultimate setting for entertaining, casual dining, and unforgettable evenings with friends and family.The primary suite is a private retreat, complete with a soaking tub, walk-in shower, and brand new dual vanity. Thoughtful updates, including new windows in the secondary bedrooms, new custom paint and carpet fill the home with natural light. Two private patios and an outdoor shower invite you to fully embrace the coastal lifestyle, while a spacious 3-car garage adds everyday convenience. Two private patios, an outdoor shower, and a spacious 3-car garage complete the package. This home is located in two award-winning school districts, the Solana Beach Elementary School District, home to Solana Vista and Skyline schools, and the San Dieguito Union High School District. Just minutes from the beach and the vibrant Cedros Design District, this home offers the very best of North County coastal living.

Mortgage Calculator

Est. Monthly Payment

$13,303

Principal & Interest$10,543
Property Tax$2,085
Insurance$608
HOA$67
%($417,000)
%

Location

Loading map...

Investment Score

6D
Est. Monthly Rent
$7,230
Monthly Cashflow

Rent − PITIA

$-6,073
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,473

Mortgage (P+I)
$10,543
Cap Rate
0.62%
Cash-on-Cash
-27.26%
DSCR

Need ≥ 1.25 for DSCR loan

0.54
Break-even Rent
$19,533

NOI (Annual)
$12,835
Price-to-Rent

Lower = better for investors

24.0

* 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