1503 Villa Cardiff Drive

1503 Villa Cardiff Drive

D

Cardiff By The Sea, CA 92007

$1,799,000

Beds

5

Baths

2.5

Sqft

1,983

Year Built

1979

Days on Market

12

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2601616

Description

OCEAN VIEW AND CARDIFF LOCATION! RARE FIND! Welcome to the highly sought-after Villa Cardiff Highlands neighborhood of Cardiff by the Sea. Enjoy stunning ocean views and sunsets from the second story, capturing the best of coastal living. The home features a gorgeous remodel with a brand-new kitchen, updated bathrooms, new carpet, and fresh interior paint.—creating a stylish, move-in ready retreat. The private backyard is an entertainer’s dream with an in-ground pool and jacuzzi, perfect for relaxing or hosting gatherings year-round. Additional highlights include a 2-car garage and a prime location just minutes to Cardiff beaches, parks, top-rated schools, shopping, dining, and easy freeway access. Don’t miss this rare opportunity to own an ocean-view home in one of North County’s most desirable coastal communities!

Mortgage Calculator

Est. Monthly Payment

$11,420

Principal & Interest$9,097
Property Tax$1,799
Insurance$525
%($359,800)
%

Comparable Properties

1 comp found

This Property

$7,954

vs

Comp Average

$3,580

Comps based on same zip code, similar beds (±1), price range (60-150%).

Investment Score

9D
Est. Monthly Rent

Market Rent Estimate

$7,954
Monthly Cashflow

Rent − PITI − HOA

$-3,467
Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,795

Mortgage (P+I)
$9,097
Cap Rate
1.54%
Cash-on-Cash
-11.56%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.87
Break-even Rent
$11,421

NOI (Annual)
$27,617
Price-to-Rent

Lower = better for investors

18.8

* Defaults: 20% down, 6.5% rate, 30yr.

Get Expert AnalysisOpen Full Calculator