942 Santa Hidalga
1 / 20

942 Santa Hidalga

D

Solana Beach, CA 92075

$3,300,000
NEW — 2d

Soft Appraisal Value: $3,157,600 · 4.5% above estimate

Beds

5

Baths

3

Sqft

2,471

Year Built

1976

Days on Market

2

Property Type

Single Family

HOA/mo

$68

MLS ID

260013690SD

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

Virtual Tour

About This Property

One of the best lots in all of Santa Fe Hills. Very few homes are right on the San Elijo lagoon with no homes behind or below you! Open the magnificent hand carved wood Dutch front door by artist David Frisk and step into the heart of the home...a gourmet kitchen with a large center island, granite countertops, stainless appliances, & a full wrap of windows framing the lagoon like a living painting. The family room has its own fireplace and wet bar with a large sliding glass door opening directly to the covered back patio, where lush landscaping and an unobstructed view create an outdoor living space you will never want to leave. The dining room's plantation shutters open to a view of the water and lead to the spacious, warm and inviting living room with a fireplace. Experience the sunrise, sunset and ocean views from your primary bedroom with private upper deck or the back and side yard outdoor patio areas. Tranquil front courtyard with paver patio and mature fruit trees. Two of the three upstairs secondary bedrooms also have ocean & lagoon views, one is perfectly suited as a home office, with windows looking directly out to the water. Spacious, light & bright first floor bedroom and bath for guests. 3 car garage! Just down the street is the Santa Carina walking trail which runs along the lagoon & makes it easy to get your steps in as you enjoy the ocean breeze.

Mortgage Calculator

Est. Monthly Payment

$21,017

Principal & Interest$16,687
Property Tax$3,300
Insurance$962
HOA$68
%($660,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$7,580
Monthly Cashflow

Rent − PITIA

$-13,437
Full Cashflow

Incl. vacancy, PM, maint, capex

$-17,930

Mortgage (P+I)
$16,687
Cap Rate
-0.45%
Cash-on-Cash
-32.60%
DSCR

Need ≥ 1.25 for DSCR loan

0.36
Break-even Rent
$30,866

NOI (Annual)
$-14,921
Price-to-Rent

Lower = better for investors

36.3

* 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