1 / 3

2551 San Elijo Avenue

Cardiff-by-the-Sea, CA 92007

$5,950,000

Beds

Baths

6.5

Sqft

3,493

Year Built

2013

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2603637

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

About This Property

Custom home with panoramic views.

Mortgage Calculator

Est. Monthly Payment

$37,772

Principal & Interest$30,086

Property Tax$5,950

Insurance$1,735

Down Payment

%($1,190,000)

Interest Rate

Loan Term

Location

Loading map...

Comparable Properties

2 comps found

This Property

$15,377

Comp Average

$10,769

518 Sheffield Cardiff By The Sea

6bd / 4.5ba · 3,826 sqft · Single Family

$4.50M

Est. $8,805/mo

1632 Brahms Cardiff By The Sea

4bd / 4ba · 3,934 sqft · Single Family

$5.89M

Est. $12,732/mo

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

Investment Score

Est. Monthly Rent

$15,377

Monthly Cashflow

Rent − PITIA

$-22,394

Full Cashflow

Incl. vacancy, PM, maint, capex

$-30,889

Mortgage (P+I)

$30,086

Cap Rate

-0.16%

Cash-on-Cash

-31.15%

DSCR

Need ≥ 1.25 for DSCR loan

0.41

Break-even Rent

$55,493

NOI (Annual)

$-9,637

Price-to-Rent

Lower = better for investors

32.2

* 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 Analysis Open Full Calculator