2130 Orinda Drive Cardiff By The Sea
1 / 20

2130 Orinda Drive Cardiff By The Sea #E

D

Cardiff-by-the-Sea, CA 92007

$1,950,000
NEW — 2d

Soft Appraisal Value: $1,977,700 · 1.4% below estimate

Beds

3

Baths

2.5

Sqft

1,419

Year Built

1981

Days on Market

2

Property Type

Townhouse

HOA/mo

$610

MLS ID

260012495SD

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

About This Property

Your opportunity awaits to "live the dream" in this upgraded coastal retreat in the heart of Cardiff-by-the-Sea, where ocean views, indoor/outdoor living, and an unbeatable coastal location come together effortlessly. This home is perfect for soaking up the coastal lifestyle and is minutes away from world-class beaches, many restaurants, shopping, the rail trail, and the sea! All bedrooms are upstairs. This home has an additional 1/2 bath on the main level...only a few do in the small complex. A large 2-car garage with 2 additional parking spaces is also a huge bonus! WELCOME HOME!

Mortgage Calculator

Est. Monthly Payment

$12,989

Principal & Interest$9,860
Property Tax$1,950
Insurance$569
HOA$610
%($390,000)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$6,154
Monthly Cashflow

Rent − PITIA

$-6,835
Full Cashflow

Incl. vacancy, PM, maint, capex

$-9,876

Mortgage (P+I)
$9,860
Cap Rate
-0.01%
Cash-on-Cash
-30.39%
DSCR

Need ≥ 1.25 for DSCR loan

0.47
Break-even Rent
$18,980

NOI (Annual)
$-185
Price-to-Rent

Lower = better for investors

26.4

* 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