2449 Manchester Ave Cardiff By The Sea
1 / 20

2449 Manchester Ave Cardiff By The Sea

D

Cardiff-by-the-Sea, CA 92007

$2,799,000
NEW — 0d

Beds

3

Baths

2.5

Sqft

1,222

Year Built

1957

Days on Market

0

Property Type

Single Family

HOA/mo

N/A

MLS ID

260009270SD

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

About This Property

Positioned in the heart of Cardiff, this charming coastal bungalow features an attached ADU, ocean views, paid solar, a newer roof, a swim spa, and upgraded electrical and plumbing! There is additional value in the ongoing plans for a 2-BD ADU with ocean views above a garage, creating future expansion and income potential, or build 2 twin homes. The current ADU is a fantastic rental, guesthouse, office, or hangout space. This is your opportunity to be close to the lagoon, trails, beaches, restaurants, and all Cardiff has to offer. WELCOME HOME! Situated in the heart of Cardiff, this charming coastal bungalow features an attached ADU, ocean views, paid solar, a newer roof, a swim spa, and upgraded electrical and plumbing! There is additional value in the ongoing plans for a 2-BD ADU with ocean views above a garage, which creates future expansion and income potential! The current ADU is a fantastic rental, guesthouse, office, or hangout space. This is your opportunity to be close to the lagoon, trails, beaches, restaurants, and all Cardiff has to offer. WELCOME HOME!

Mortgage Calculator

Est. Monthly Payment

$17,769

Principal & Interest$14,153
Property Tax$2,799
Insurance$816
%($559,800)
%

Location

Loading map...

Investment Score

0D
Est. Monthly Rent
$6,897
Monthly Cashflow

Rent − PITIA

$-10,871
Full Cashflow

Incl. vacancy, PM, maint, capex

$-14,790

Mortgage (P+I)
$14,153
Cap Rate
-0.27%
Cash-on-Cash
-31.70%
DSCR

Need ≥ 1.25 for DSCR loan

0.39
Break-even Rent
$26,105

NOI (Annual)
$-7,642
Price-to-Rent

Lower = better for investors

33.8

* 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