1777 Haydn Drive
1 / 20

1777 Haydn Drive

D

Cardiff-by-the-Sea, CA 92007

$3,995,000
NEW — 2d

Beds

3

Baths

3.5

Sqft

2,257

Year Built

1988

Days on Market

2

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2603777

This property is in Cardiff-by-the-Sea (92007). View neighborhood stats →

About This Property

Breathtaking sunset and ocean view coastal home in Cardiff by the Sea’s coveted Composer District, steps to the surf and sand. Masterfully curated by renowned Disney architect Jim Herecka, this timeless residence was extensively remodeled with exceptional craftsmanship and the finest finishes throughout. Reclaimed antique oak floors, leathered granite countertops, custom shiplap and wainscoting, and elegant coffered ceilings create a refined yet inviting coastal paradise. Designed for seamless indoor-outdoor living, the private backyard features a pizza oven, built-in BBQ, and fireplace. Enjoy panoramic sunset and ocean views just steps to Cardiff Village offering world-class dining, coffee shops, boutiques, the Cardiff Rail Trail walking trails, top-rated schools, and iconic beaches with magazine featured surf breaks. A rare opportunity to own one of Cardiff by the Sea’s most distinctive, beautiful, and sought-after coastal homes.

Mortgage Calculator

Est. Monthly Payment

$25,361

Principal & Interest$20,201
Property Tax$3,995
Insurance$1,165
%($799,000)
%

Location

Loading map...

Comparable Properties

2 comps found

This Property

$8,641

vs

Comp Average

$7,385

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

Investment Score

0D
Est. Monthly Rent
$8,641
Monthly Cashflow

Rent − PITIA

$-16,720
Full Cashflow

Incl. vacancy, PM, maint, capex

$-22,036

Mortgage (P+I)
$20,201
Cap Rate
-0.55%
Cash-on-Cash
-33.10%
DSCR

Need ≥ 1.25 for DSCR loan

0.34
Break-even Rent
$37,260

NOI (Annual)
$-22,027
Price-to-Rent

Lower = better for investors

38.5

* 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