2111 Edinburg Cardiff By The Sea
1 / 20

2111 Edinburg Cardiff By The Sea

D

Cardiff-by-the-Sea, CA 92007

$3,125,000
NEW — 0d

Beds

3

Baths

3.5

Sqft

2,196

Year Built

2018

Days on Market

0

Property Type

Townhouse

HOA/mo

N/A

MLS ID

260012904SD

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

About This Property

Experience breathtaking ocean views from this beautifully maintained twin home in the highly desirable Cardiff walking district. Built in 2018 and kept in pristine, like-new condition, this exceptional residence blends modern coastal design with thoughtful functionality, offering 3 bedrooms, 3.5 baths, and multiple indoor-outdoor living spaces to enjoy the spectacular surroundings. Designed to maximize the views, the home features two ocean-view balconies where you can soak in vibrant sunsets and the Cardiff lifestyle. The main living area is bright and open, highlighted by vaulted ceilings with striking triangular beams that create an airy, architectural focal point. Large windows and French doors flood the space with natural light while perfectly framing the ocean vistas. The open-concept kitchen showcases beautiful neutral finishes, offering a clean and timeless aesthetic that flows seamlessly into the living and dining areas—ideal for both everyday living and entertaining. The versatile floor plan designed with flexibility in mind includes a large master suite on the second floor, well appointed with a spa like bathroom and walk-in closet. The lower level has a secondary bedroom with en-suite bathroom, an oversized laundry room, and a separate living and bedroom area. This space can function as a guest suite, nanny quarters, or income-producing rental (ADU). It can be fully self-contained, featuring its own private entrance, kitchen, and laundry hookups, and can be locked off from the main home for privacy. (See Supplement for more information.) Additional highlights include a private-use front yard, owned solar, hardwood floors, a two-car attached garage, and a driveway accommodating two additional vehicles with convenient alley access as well as street parking in front of the home, and so much more! Combining panoramic ocean views, exceptional condition, and versatile living options, this coastal gem offers the ultimate Cardiff lifestyle—just moments from beaches, dining, and the vibrant walkable community that makes this area so special. This is truly a must-see coastal property!

Mortgage Calculator

Est. Monthly Payment

$19,838

Principal & Interest$15,802
Property Tax$3,125
Insurance$911
%($625,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$7,336
Monthly Cashflow

Rent − PITIA

$-12,502
Full Cashflow

Incl. vacancy, PM, maint, capex

$-16,793

Mortgage (P+I)
$15,802
Cap Rate
-0.38%
Cash-on-Cash
-32.24%
DSCR

Need ≥ 1.25 for DSCR loan

0.37
Break-even Rent
$29,145

NOI (Annual)
$-11,897
Price-to-Rent

Lower = better for investors

35.5

* 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