2258 Cambridge Ave Cardiff By The Sea

2258 Cambridge Ave Cardiff By The Sea

D

, CA 92007

$3,750,000

Beds

4

Baths

4

Sqft

2,359

Year Built

2025

Days on Market

48

Property Type

Single Family

HOA/mo

N/A

MLS ID

2601072SD

View on MLS

Description

Brand new coastal showstopper built by award-winning Tourmaline Builders featuring expansive ocean views and an attached ADU. Entertain guests at the main living and dining area opening to a spacious covered deck. Or enjoy the sunset from the private balcony at the primary suite. Custom detailing and abundant natural light throughout. Interior photos are of the adjacent attached home to the south (2262 Cambridge), which is currently under contract.

Mortgage Calculator

Est. Monthly Payment

$23,806

Principal & Interest$18,962
Property Tax$3,750
Insurance$1,094
%($750,000)
%

Investment Score

0D
Est. Monthly Rent

Market Rent Estimate

$3,811
Monthly Cashflow

Rent − PITI − HOA

$-19,995
Full Cashflow

Incl. vacancy, PM, maint, capex

$-23,997

Mortgage (P+I)
$18,962
Cap Rate
-1.61%
Cash-on-Cash
-31.99%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.20
Break-even Rent
$23,806

NOI (Annual)
$-60,414
Price-to-Rent

Lower = better for investors

82.0

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

Get Expert AnalysisOpen Full Calculator