849 N Rios Ave

849 N Rios Ave

D

Solana Beach, CA 92075

$3,250,000

Beds

4

Baths

2.5

Sqft

2,665

Year Built

1991

Days on Market

8

Property Type

Townhouse

HOA/mo

$1,180

MLS ID

260006720SD

Description

Perched within the private gated enclave of Vista Del Rios in Solana Beach, The View House captures 200° panoramic whitewater ocean views in a setting defined by privacy and understated coastal luxury. Elevated above the shoreline, this sophisticated two-story villa offers a seamless connection to the sea, with thoughtfully designed living spaces oriented to embrace the ever-changing horizon. The residence features four bedrooms plus a den and two-and-a-half baths, including an upstairs primary suite that serves as a tranquil retreat framed by sweeping views. A refined living room, formal dining area, and gourmet kitchen with breakfast nook create an effortless flow for both everyday living and entertaining. Outdoors, a private patio and backyard overlook the whitewater coastline and the natural beauty of the San Elijo Lagoon, offering a serene extension of the home. Custom cabinetry throughout and a two-car garage with direct entry complete the offering. Set within an intimate six-residence community, just moments from Annie’s Canyon Trail, Cedros Design District, and Fletcher Cove, *The View House* represents a rare opportunity to experience elevated coastal living in one of Solana Beach’s most coveted locations.

Mortgage Calculator

Est. Monthly Payment

$21,812

Principal & Interest$16,434
Property Tax$3,250
Insurance$948
HOA$1,180
%($650,000)
%

Investment Score

0D
Est. Monthly Rent
$6,557
Monthly Cashflow

Rent − PITI − HOA

$-15,255
Full Cashflow

Incl. vacancy, PM, maint, capex

$-19,471

Mortgage (P+I)
$16,434
Cap Rate
-1.12%
Cash-on-Cash
-35.95%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.30
Break-even Rent
$31,844

NOI (Annual)
$-36,449
Price-to-Rent

Lower = better for investors

41.3

* 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