359 Dublin Drive

359 Dublin Drive

D

Cardiff-by-the-Sea, CA 92007

$1,799,000

Beds

3

Baths

2.5

Sqft

1,618

Year Built

1987

Days on Market

18

Property Type

Single Family

HOA/mo

N/A

MLS ID

NDP2602450

Description

West Cardiff gem with lagoon views, privacy, and a great coastal location. This 3-bedroom, 2.5-bath residence features hardwood floors throughout and an open, light-filled living area with vaulted ceilings. With a custom-inspired layout, the floorplan appeals to those who value character and design over a standard cookie-cutter home. The primary suite includes a scenic balcony and a spacious ensuite bathroom. A wraparound deck expands the living space outdoors, perfect for entertaining, dining under the stars, or simply enjoying the coastal breeze. An outdoor shower makes rinsing off after a beach day effortless. The two-car garage adds convenience with washer and dryer included. Life here is best enjoyed in Cardiff’s sought-after Walking District. Ideally located just blocks from the beach, Cardiff Town Center, local restaurants, cafés, shopping, top-rated schools and world class surf spots like Cardiff Reef and Pipes. No HOA here! The ultimate coastal lifestyle awaits. Surfs up!

Mortgage Calculator

Est. Monthly Payment

$11,420

Principal & Interest$9,097
Property Tax$1,799
Insurance$525
%($359,800)
%

Investment Score

2D
Est. Monthly Rent
$6,369
Monthly Cashflow

Rent − PITIA

$-5,052
Full Cashflow

Incl. vacancy, PM, maint, capex

$-8,016

Mortgage (P+I)
$9,097
Cap Rate
0.72%
Cash-on-Cash
-26.73%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.56
Break-even Rent
$16,779

NOI (Annual)
$12,972
Price-to-Rent

Lower = better for investors

23.5

* 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