1110 Sea Village Dr Cardiff By The Sea

1110 Sea Village Dr Cardiff By The Sea

D

Cardiff-by-the-Sea, CA 92007

$2,999,000

Soft Appraisal Value: $2,940,000 · 2.0% above estimate

Beds

5

Baths

3

Sqft

2,262

Year Built

2025

Days on Market

23

Property Type

Single Family

HOA/mo

N/A

MLS ID

260005371SD

View on MLS

Description

There’s something different about a single-level home that truly lives the way coastal life is meant to be lived. This reimagined retreat in the heart of Cardiff-by-the-Sea was designed for light, flow, and effortless indoor-outdoor living. Vaulted ceilings, skylights, and expansive sliders invite sunshine inside and open seamlessly to a private backyard sanctuary. Days begin with ocean breezes and end beside a newly constructed saltwater pool and elevated spa with ocean views. Flat, fully fenced front and rear yards provide rare space to gather, play, or simply unwind, all thoughtfully redesigned with clean, modern coastal style. At the center of the home, an open-concept kitchen and great room create a natural hub for connection, while a flexible fifth bedroom with its own entrance offers space for guests, work, or multigenerational living. Extensively remodeled and upgraded throughout, the residence offers the ease of turnkey living in one of North County’s most desirable beach communities. Just minutes from Cardiff State Beach, Swami’s Beach, and the village cafés, shops, and coastal trails that define the Cardiff lifestyle. A home that feels like vacation, every single day.

Mortgage Calculator

Est. Monthly Payment

$19,038

Principal & Interest$15,165
Property Tax$2,999
Insurance$875
%($599,800)
%

Investment Score

0D
Est. Monthly Rent
$7,931
Monthly Cashflow

Rent − PITI − HOA

$-11,108
Full Cashflow

Incl. vacancy, PM, maint, capex

$-15,431

Mortgage (P+I)
$15,165
Cap Rate
-0.11%
Cash-on-Cash
-30.87%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.42
Break-even Rent
$27,971

NOI (Annual)
$-3,196
Price-to-Rent

Lower = better for investors

31.5

* 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