https://dvvjkgh94f2v6.cloudfront.net/735d922b/715170933/83dcefb7.jpeg

31377-los-rios-st#64f,san-juan-capistrano,ca,92675

Back to Search

31377 Los Rios St #64F

San Juan Capistrano, CA, 92675

For Sale $579,000 ($572.13 per Sq Ft)

$579,000 ($572.13 per Sq Ft)

☆☆☆☆☆★★★★★
Five Stars
(0)

3 Bedrooms
1 Bathrooms
1,012 Sq Ft
19,147 Sq Ft

Description

Welcome to a charming and updated condo nestled in the heart of San Juan Capistrano. This lovely home offers a perfect blend of modern amenities and coastal charm, providing a serene and convenient living space.

Step inside to discover an inviting open-concept layout with fresh, contemporary finishes throughout. The spacious living room is bathed in natural light, with large windows that offer picturesque views of the surrounding greenery. The adjoining dining area and well-appointed kitchen are ideal for both everyday living and entertaining. The kitchen boasts sleek countertops, stainless steel appliances, and ample cabinet space, making meal prep a joy.

The primary bedroom is a peaceful retreat, featuring a generous closet and a tranquil ambiance. The bathroom has been thoughtfully updated with stylish fixtures and a clean, modern design.

The private balcony extends your living space outdoors, offering a perfect spot for morning coffee or evening relaxation while enjoying the serene surroundings.

Additional features of this home include in-unit laundry, convenient parking, and access to the community's amenities, such as a sparkling pool and well-maintained grounds. Located in the highly sought-after Los Rios district, this home is just minutes away from historic downtown San Juan Capistrano, offering easy access to local dining, shopping, and entertainment options. The beach is a short drive away, and you’ll also enjoy the convenience of nearby freeways and public transportation, and now open the new River Street Marketplace in San Juan Capistrano!

This move-in-ready condo presents an exceptional opportunity for first-time buyers, downsizers, or anyone seeking a low-maintenance, coastal-inspired lifestyle. Don't miss the chance to make this delightful home yours!

Loading map...

Amenities

Garage

Pool

Garden

Security System

Internet

Telephone

Heating

Fireplace

Balcony & Patio

TV / Cable

Laundry

Hardwood Floors

Spa

Air Conditioning

Solar Power

Floor Plan

Great Views

Natural Light

Quiet

Water View

Elevator

Guest Unit(s)

Furnished

220 Volt

Property Details

List Price	$579,000
Property Type	Condo/Co-Op
Usable Sqft	1,012
Number of Stories	1 stories
Parking Spots	1 spots
Year Built	1973
Last Sold	Unknown
Sold Price	Unknown
HOA Fees:	$410
Association Name:	Capistrano Villas
Association Amenities:	Pets Allowed,Trash,Water

APN #	93292064
MLS #	PW25014772
Property ID	321206520
Lot Sqft	19,147
Zoning	Unknown
Total Units	1
Days on Market	90
Original List Price	$579,000
Date Updated	February 03, 2025
Date Created	January 21, 2025

Mortgage Center

Listed Price

Down Payment

Compare rates

Interest Rate

Show Advance Options

Property Tax

Home Insurance

Per Month

HOA Dues

Per Month

Include Property Taxes

Include Home Insurance

Include HOA Dues

CanvasJS.com

Your payment
$4,215
per month

Mortgage Calculator

See your potential mortage payment

Principle & Interest

Property Taxes

Home Insurance

HOA Dues

CanvasJS.com

Estimated payment	$4,215 /mo
Loan amount	$579,000
Down payment	$0
Interest rate	7.5%
Loan term	30 years
Taxes & insurance included?	YES
Property tax	1.2%/YR
Homeowner's insurance	$67/mo
HOA dues	$0/mo

Payment Breakdown

CanvasJS.com

Your payment
$4,215
per month

Amortization

CanvasJS.com

Principal vs. interest

CanvasJS.com

Amortization Schedule

Over 360 months you will spend $878,889 in interest.

MONTH	PRINCIPAL & INTEREST	PRINCIPAL	INTEREST	PRINCIPAL REMAINING
1	$4,048	$429	$3,619	$578,571
2	$4,048	$432	$3,616	$578,139
3	$4,048	$435	$3,613	$577,704
4	$4,048	$437	$3,611	$577,267
5	$4,048	$440	$3,608	$576,827
6	$4,048	$443	$3,605	$576,384
7	$4,048	$446	$3,602	$575,938
8	$4,048	$448	$3,600	$575,490
9	$4,048	$451	$3,597	$575,039
10	$4,048	$454	$3,594	$574,585
11	$4,048	$457	$3,591	$574,128
12	$4,048	$460	$3,588	$573,668
13	$4,048	$463	$3,585	$573,206
14	$4,048	$465	$3,583	$572,740
15	$4,048	$468	$3,580	$572,272
16	$4,048	$471	$3,577	$571,800
17	$4,048	$474	$3,574	$571,326
18	$4,048	$477	$3,571	$570,849
19	$4,048	$480	$3,568	$570,369
20	$4,048	$483	$3,565	$569,886
21	$4,048	$486	$3,562	$569,399
22	$4,048	$489	$3,559	$568,910
23	$4,048	$492	$3,556	$568,418
24	$4,048	$495	$3,553	$567,922
25	$4,048	$498	$3,550	$567,424
26	$4,048	$502	$3,546	$566,922
27	$4,048	$505	$3,543	$566,418
28	$4,048	$508	$3,540	$565,910
29	$4,048	$511	$3,537	$565,399
30	$4,048	$514	$3,534	$564,884
31	$4,048	$517	$3,531	$564,367
32	$4,048	$521	$3,527	$563,846
33	$4,048	$524	$3,524	$563,322
34	$4,048	$527	$3,521	$562,795
35	$4,048	$531	$3,517	$562,265
36	$4,048	$534	$3,514	$561,731
37	$4,048	$537	$3,511	$561,194
38	$4,048	$541	$3,507	$560,653
39	$4,048	$544	$3,504	$560,109
40	$4,048	$547	$3,501	$559,562
41	$4,048	$551	$3,497	$559,011
42	$4,048	$554	$3,494	$558,457
43	$4,048	$558	$3,490	$557,899
44	$4,048	$561	$3,487	$557,338
45	$4,048	$565	$3,483	$556,773
46	$4,048	$568	$3,480	$556,205
47	$4,048	$572	$3,476	$555,634
48	$4,048	$575	$3,473	$555,058
49	$4,048	$579	$3,469	$554,479
50	$4,048	$583	$3,466	$553,897
51	$4,048	$586	$3,462	$553,311
52	$4,048	$590	$3,458	$552,721
53	$4,048	$593	$3,455	$552,127
54	$4,048	$597	$3,451	$551,530
55	$4,048	$601	$3,447	$550,929
56	$4,048	$605	$3,443	$550,325
57	$4,048	$608	$3,440	$549,716
58	$4,048	$612	$3,436	$549,104
59	$4,048	$616	$3,432	$548,488
60	$4,048	$620	$3,428	$547,868
61	$4,048	$624	$3,424	$547,244
62	$4,048	$628	$3,420	$546,616
63	$4,048	$632	$3,416	$545,985
64	$4,048	$636	$3,412	$545,349
65	$4,048	$640	$3,408	$544,709
66	$4,048	$644	$3,404	$544,066
67	$4,048	$648	$3,400	$543,418
68	$4,048	$652	$3,396	$542,767
69	$4,048	$656	$3,392	$542,111
70	$4,048	$660	$3,388	$541,451
71	$4,048	$664	$3,384	$540,787
72	$4,048	$668	$3,380	$540,119
73	$4,048	$672	$3,376	$539,447
74	$4,048	$676	$3,372	$538,770
75	$4,048	$681	$3,367	$538,090
76	$4,048	$685	$3,363	$537,405
77	$4,048	$689	$3,359	$536,716
78	$4,048	$694	$3,354	$536,022
79	$4,048	$698	$3,350	$535,324
80	$4,048	$702	$3,346	$534,622
81	$4,048	$707	$3,341	$533,915
82	$4,048	$711	$3,337	$533,204
83	$4,048	$715	$3,333	$532,489
84	$4,048	$720	$3,328	$531,769
85	$4,048	$724	$3,324	$531,044
86	$4,048	$729	$3,319	$530,315
87	$4,048	$734	$3,314	$529,582
88	$4,048	$738	$3,310	$528,844
89	$4,048	$743	$3,305	$528,101
90	$4,048	$747	$3,301	$527,354
91	$4,048	$752	$3,296	$526,602
92	$4,048	$757	$3,291	$525,845
93	$4,048	$761	$3,287	$525,083
94	$4,048	$766	$3,282	$524,317
95	$4,048	$771	$3,277	$523,546
96	$4,048	$776	$3,272	$522,770
97	$4,048	$781	$3,267	$521,990
98	$4,048	$786	$3,262	$521,204
99	$4,048	$790	$3,258	$520,414
100	$4,048	$795	$3,253	$519,618
101	$4,048	$800	$3,248	$518,818
102	$4,048	$805	$3,243	$518,012
103	$4,048	$810	$3,238	$517,202
104	$4,048	$815	$3,233	$516,387
105	$4,048	$821	$3,227	$515,566
106	$4,048	$826	$3,222	$514,740
107	$4,048	$831	$3,217	$513,909
108	$4,048	$836	$3,212	$513,073
109	$4,048	$841	$3,207	$512,232
110	$4,048	$847	$3,201	$511,385
111	$4,048	$852	$3,196	$510,534
112	$4,048	$857	$3,191	$509,676
113	$4,048	$863	$3,185	$508,814
114	$4,048	$868	$3,180	$507,946
115	$4,048	$873	$3,175	$507,073
116	$4,048	$879	$3,169	$506,194
117	$4,048	$884	$3,164	$505,310
118	$4,048	$890	$3,158	$504,420
119	$4,048	$895	$3,153	$503,524
120	$4,048	$901	$3,147	$502,623
121	$4,048	$907	$3,141	$501,717
122	$4,048	$912	$3,136	$500,805
123	$4,048	$918	$3,130	$499,887
124	$4,048	$924	$3,124	$498,963
125	$4,048	$929	$3,119	$498,033
126	$4,048	$935	$3,113	$497,098
127	$4,048	$941	$3,107	$496,157
128	$4,048	$947	$3,101	$495,210
129	$4,048	$953	$3,095	$494,257
130	$4,048	$959	$3,089	$493,298
131	$4,048	$965	$3,083	$492,333
132	$4,048	$971	$3,077	$491,362
133	$4,048	$977	$3,071	$490,385
134	$4,048	$983	$3,065	$489,402
135	$4,048	$989	$3,059	$488,413
136	$4,048	$995	$3,053	$487,418
137	$4,048	$1,002	$3,046	$486,416
138	$4,048	$1,008	$3,040	$485,408
139	$4,048	$1,014	$3,034	$484,394
140	$4,048	$1,021	$3,027	$483,373
141	$4,048	$1,027	$3,021	$482,346
142	$4,048	$1,033	$3,015	$481,313
143	$4,048	$1,040	$3,008	$480,273
144	$4,048	$1,046	$3,002	$479,227
145	$4,048	$1,053	$2,995	$478,174
146	$4,048	$1,059	$2,989	$477,115
147	$4,048	$1,066	$2,982	$476,049
148	$4,048	$1,073	$2,975	$474,976
149	$4,048	$1,079	$2,969	$473,897
150	$4,048	$1,086	$2,962	$472,810
151	$4,048	$1,093	$2,955	$471,718
152	$4,048	$1,100	$2,948	$470,618
153	$4,048	$1,107	$2,941	$469,511
154	$4,048	$1,114	$2,934	$468,398
155	$4,048	$1,121	$2,927	$467,277
156	$4,048	$1,128	$2,920	$466,149
157	$4,048	$1,135	$2,913	$465,015
158	$4,048	$1,142	$2,906	$463,873
159	$4,048	$1,149	$2,899	$462,724
160	$4,048	$1,156	$2,892	$461,569
161	$4,048	$1,163	$2,885	$460,405
162	$4,048	$1,170	$2,878	$459,235
163	$4,048	$1,178	$2,870	$458,057
164	$4,048	$1,185	$2,863	$456,872
165	$4,048	$1,193	$2,855	$455,679
166	$4,048	$1,200	$2,848	$454,479
167	$4,048	$1,208	$2,841	$453,272
168	$4,048	$1,215	$2,833	$452,057
169	$4,048	$1,223	$2,825	$450,834
170	$4,048	$1,230	$2,818	$449,604
171	$4,048	$1,238	$2,810	$448,366
172	$4,048	$1,246	$2,802	$447,120
173	$4,048	$1,254	$2,795	$445,867
174	$4,048	$1,261	$2,787	$444,605
175	$4,048	$1,269	$2,779	$443,336
176	$4,048	$1,277	$2,771	$442,059
177	$4,048	$1,285	$2,763	$440,774
178	$4,048	$1,293	$2,755	$439,481
179	$4,048	$1,301	$2,747	$438,179
180	$4,048	$1,309	$2,739	$436,870
181	$4,048	$1,318	$2,730	$435,553
182	$4,048	$1,326	$2,722	$434,227
183	$4,048	$1,334	$2,714	$432,893
184	$4,048	$1,342	$2,706	$431,550
185	$4,048	$1,351	$2,697	$430,199
186	$4,048	$1,359	$2,689	$428,840
187	$4,048	$1,368	$2,680	$427,472
188	$4,048	$1,376	$2,672	$426,096
189	$4,048	$1,385	$2,663	$424,711
190	$4,048	$1,394	$2,654	$423,318
191	$4,048	$1,402	$2,646	$421,915
192	$4,048	$1,411	$2,637	$420,504
193	$4,048	$1,420	$2,628	$419,085
194	$4,048	$1,429	$2,619	$417,656
195	$4,048	$1,438	$2,610	$416,218
196	$4,048	$1,447	$2,601	$414,771
197	$4,048	$1,456	$2,592	$413,316
198	$4,048	$1,465	$2,583	$411,851
199	$4,048	$1,474	$2,574	$410,377
200	$4,048	$1,483	$2,565	$408,894
201	$4,048	$1,492	$2,556	$407,402
202	$4,048	$1,502	$2,546	$405,900
203	$4,048	$1,511	$2,537	$404,389
204	$4,048	$1,521	$2,527	$402,868
205	$4,048	$1,530	$2,518	$401,338
206	$4,048	$1,540	$2,508	$399,798
207	$4,048	$1,549	$2,499	$398,249
208	$4,048	$1,559	$2,489	$396,690
209	$4,048	$1,569	$2,479	$395,122
210	$4,048	$1,578	$2,470	$393,543
211	$4,048	$1,588	$2,460	$391,955
212	$4,048	$1,598	$2,450	$390,356
213	$4,048	$1,608	$2,440	$388,748
214	$4,048	$1,618	$2,430	$387,130
215	$4,048	$1,628	$2,420	$385,501
216	$4,048	$1,639	$2,409	$383,863
217	$4,048	$1,649	$2,399	$382,214
218	$4,048	$1,659	$2,389	$380,555
219	$4,048	$1,670	$2,378	$378,885
220	$4,048	$1,680	$2,368	$377,205
221	$4,048	$1,690	$2,358	$375,515
222	$4,048	$1,701	$2,347	$373,814
223	$4,048	$1,712	$2,336	$372,102
224	$4,048	$1,722	$2,326	$370,380
225	$4,048	$1,733	$2,315	$368,647
226	$4,048	$1,744	$2,304	$366,903
227	$4,048	$1,755	$2,293	$365,148
228	$4,048	$1,766	$2,282	$363,382
229	$4,048	$1,777	$2,271	$361,605
230	$4,048	$1,788	$2,260	$359,817
231	$4,048	$1,799	$2,249	$358,018
232	$4,048	$1,810	$2,238	$356,208
233	$4,048	$1,822	$2,226	$354,386
234	$4,048	$1,833	$2,215	$352,553
235	$4,048	$1,845	$2,203	$350,708
236	$4,048	$1,856	$2,192	$348,852
237	$4,048	$1,868	$2,180	$346,984
238	$4,048	$1,879	$2,169	$345,105
239	$4,048	$1,891	$2,157	$343,214
240	$4,048	$1,903	$2,145	$341,311
241	$4,048	$1,915	$2,133	$339,396
242	$4,048	$1,927	$2,121	$337,470
243	$4,048	$1,939	$2,109	$335,531
244	$4,048	$1,951	$2,097	$333,580
245	$4,048	$1,963	$2,085	$331,617
246	$4,048	$1,975	$2,073	$329,641
247	$4,048	$1,988	$2,060	$327,654
248	$4,048	$2,000	$2,048	$325,653
249	$4,048	$2,013	$2,035	$323,641
250	$4,048	$2,025	$2,023	$321,615
251	$4,048	$2,038	$2,010	$319,578
252	$4,048	$2,051	$1,997	$317,527
253	$4,048	$2,063	$1,985	$315,463
254	$4,048	$2,076	$1,972	$313,387
255	$4,048	$2,089	$1,959	$311,298
256	$4,048	$2,102	$1,946	$309,195
257	$4,048	$2,116	$1,932	$307,080
258	$4,048	$2,129	$1,919	$304,951
259	$4,048	$2,142	$1,906	$302,809
260	$4,048	$2,155	$1,893	$300,654
261	$4,048	$2,169	$1,879	$298,485
262	$4,048	$2,182	$1,866	$296,302
263	$4,048	$2,196	$1,852	$294,106
264	$4,048	$2,210	$1,838	$291,896
265	$4,048	$2,224	$1,824	$289,673
266	$4,048	$2,238	$1,810	$287,435
267	$4,048	$2,252	$1,796	$285,184
268	$4,048	$2,266	$1,782	$282,918
269	$4,048	$2,280	$1,768	$280,638
270	$4,048	$2,294	$1,754	$278,344
271	$4,048	$2,308	$1,740	$276,036
272	$4,048	$2,323	$1,725	$273,713
273	$4,048	$2,337	$1,711	$271,376
274	$4,048	$2,352	$1,696	$269,024
275	$4,048	$2,367	$1,681	$266,657
276	$4,048	$2,381	$1,667	$264,276
277	$4,048	$2,396	$1,652	$261,880
278	$4,048	$2,411	$1,637	$259,468
279	$4,048	$2,426	$1,622	$257,042
280	$4,048	$2,441	$1,607	$254,600
281	$4,048	$2,457	$1,591	$252,144
282	$4,048	$2,472	$1,576	$249,672
283	$4,048	$2,488	$1,560	$247,184
284	$4,048	$2,503	$1,545	$244,681
285	$4,048	$2,519	$1,529	$242,162
286	$4,048	$2,534	$1,514	$239,628
287	$4,048	$2,550	$1,498	$237,077
288	$4,048	$2,566	$1,482	$234,511
289	$4,048	$2,582	$1,466	$231,929
290	$4,048	$2,598	$1,450	$229,330
291	$4,048	$2,615	$1,433	$226,716
292	$4,048	$2,631	$1,417	$224,085
293	$4,048	$2,647	$1,401	$221,437
294	$4,048	$2,664	$1,384	$218,773
295	$4,048	$2,681	$1,367	$216,093
296	$4,048	$2,697	$1,351	$213,395
297	$4,048	$2,714	$1,334	$210,681
298	$4,048	$2,731	$1,317	$207,950
299	$4,048	$2,748	$1,300	$205,201
300	$4,048	$2,765	$1,283	$202,436
301	$4,048	$2,783	$1,265	$199,653
302	$4,048	$2,800	$1,248	$196,853
303	$4,048	$2,818	$1,230	$194,035
304	$4,048	$2,835	$1,213	$191,200
305	$4,048	$2,853	$1,195	$188,347
306	$4,048	$2,871	$1,177	$185,476
307	$4,048	$2,889	$1,159	$182,587
308	$4,048	$2,907	$1,141	$179,680
309	$4,048	$2,925	$1,123	$176,755
310	$4,048	$2,943	$1,105	$173,812
311	$4,048	$2,962	$1,086	$170,851
312	$4,048	$2,980	$1,068	$167,870
313	$4,048	$2,999	$1,049	$164,872
314	$4,048	$3,018	$1,030	$161,854
315	$4,048	$3,036	$1,012	$158,818
316	$4,048	$3,055	$993	$155,762
317	$4,048	$3,074	$974	$152,688
318	$4,048	$3,094	$954	$149,594
319	$4,048	$3,113	$935	$146,481
320	$4,048	$3,132	$916	$143,348
321	$4,048	$3,152	$896	$140,196
322	$4,048	$3,172	$876	$137,025
323	$4,048	$3,192	$856	$133,833
324	$4,048	$3,212	$836	$130,621
325	$4,048	$3,232	$816	$127,390
326	$4,048	$3,252	$796	$124,138
327	$4,048	$3,272	$776	$120,866
328	$4,048	$3,293	$755	$117,573
329	$4,048	$3,313	$735	$114,260
330	$4,048	$3,334	$714	$110,926
331	$4,048	$3,355	$693	$107,572
332	$4,048	$3,376	$672	$104,196
333	$4,048	$3,397	$651	$100,799
334	$4,048	$3,418	$630	$97,381
335	$4,048	$3,439	$609	$93,942
336	$4,048	$3,461	$587	$90,481
337	$4,048	$3,482	$566	$86,998
338	$4,048	$3,504	$544	$83,494
339	$4,048	$3,526	$522	$79,968
340	$4,048	$3,548	$500	$76,420
341	$4,048	$3,570	$478	$72,849
342	$4,048	$3,593	$455	$69,257
343	$4,048	$3,615	$433	$65,642
344	$4,048	$3,638	$410	$62,004
345	$4,048	$3,660	$388	$58,343
346	$4,048	$3,683	$365	$54,660
347	$4,048	$3,706	$342	$50,954
348	$4,048	$3,730	$318	$47,224
349	$4,048	$3,753	$295	$43,471
350	$4,048	$3,776	$272	$39,695
351	$4,048	$3,800	$248	$35,895
352	$4,048	$3,824	$224	$32,071
353	$4,048	$3,848	$200	$28,224
354	$4,048	$3,872	$176	$24,352
355	$4,048	$3,896	$152	$20,456
356	$4,048	$3,920	$128	$16,536
357	$4,048	$3,945	$103	$12,592
358	$4,048	$3,969	$79	$8,622
359	$4,048	$3,994	$54	$4,628
360	$4,048	$4,019	$29	$0

Our powerful mortgage calculator tools helps you estimate your potential mortgage payment on the purchase of a property. Use our tool to find the ideal combination of interest rates, downpayment and real estate purchase price to see the payment that best suits you. Please consult a licensed loan officer to be pre-approved for financing options.

Listing Provided By

Adam Cox an agent of . Lic #01437322

© 2025 CRMLS. All rights reserved. Some listings on this website are from CRMLS as of February 03, 2025 The information being provided is for consumers personal, non-commercial use and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.