913 Woodlake Drive
1 / 20

913 Woodlake Drive

D

Cardiff-by-the-Sea, CA 92007

$1,149,000
NEW — 0d on market

Beds

2

Baths

2

Sqft

955

Year Built

1973

Days on Market

0

Property Type

Single Family

HOA/mo

$234

MLS ID

OC26076828

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

About This Property

Charming, updated single-level twinhome ideally located just minutes from the beach offering everything Cardiff has to offer. This inviting 2-bedroom, 2-bath residence offers a bright, open layout with thoughtful upgrades throughout, including dual-pane windows, new flooring, and fresh interior paint.Enjoy the warmth of a cozy fireplace in the living room and the convenience of an interior laundry area. A versatile bonus utility room off the garage provides additional functional space with direct access.Designed for comfort and privacy, the home shares only one common wall—at the garage—creating a more detached, single-family feel. The beautifully maintained front yard and private backyard offer the perfect setting for relaxing or entertaining.Residents benefit from the low HOA in the Park Place community with exceptional amenities, including a community pool, expansive 20+ acre private canyon with off-leash dog privileges, volleyball court, RV parking area, and picturesque walking trails.A rare opportunity to enjoy coastal living with comfort, style, and community, top rated schools and vibrant dining and shopping.

Mortgage Calculator

Est. Monthly Payment

$7,528

Principal & Interest$5,810
Property Tax$1,149
Insurance$335
HOA$234
%($229,800)
%

Location

Loading map...

Comparable Properties

2 comps found

This Property

$4,022

vs

Comp Average

$4,899

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

Investment Score

1D
Est. Monthly Rent
$4,022
Monthly Cashflow

Rent − PITIA

$-3,506
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,389

Mortgage (P+I)
$5,810
Cap Rate
0.44%
Cash-on-Cash
-28.14%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.53
Break-even Rent
$11,020

NOI (Annual)
$5,057
Price-to-Rent

Lower = better for investors

23.8

* 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