926 Nolbey St Cardiff By The Sea

926 Nolbey St Cardiff By The Sea

D

, CA 92007

$1,399,000

Beds

3

Baths

2

Sqft

1,149

Year Built

1961

Days on Market

11

Property Type

Single Family

HOA/mo

N/A

MLS ID

260004172SD

Description

Great starter home in the highly desirable Cardiff-by-the-Sea neighborhood of Cardiff-by-the-Sea! Situated on a spacious, nicely maintained lot, this charming property offers incredible potential and an unbeatable location. Enjoy being just minutes from top-rated schools, beautiful beaches, local shops, and dining. Whether you're a first-time buyer or looking to invest in a sought-after coastal community, this home presents a fantastic opportunity to own in one of North County’s most desirable areas. Don’t miss your chance to make this special property your own!

Mortgage Calculator

Est. Monthly Payment

$8,881

Principal & Interest$7,074
Property Tax$1,399
Insurance$408
%($279,800)
%

Comparable Properties

2 comps found

This Property

$6,326

vs

Comp Average

$5,856

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

Investment Score

9D
Est. Monthly Rent

Market Rent Estimate

$6,326
Monthly Cashflow

Rent − PITI − HOA

$-2,555
Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,176

Mortgage (P+I)
$7,074
Cap Rate
1.63%
Cash-on-Cash
-10.96%
DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.89
Break-even Rent
$8,881

NOI (Annual)
$22,778
Price-to-Rent

Lower = better for investors

18.4

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

Get Expert AnalysisOpen Full Calculator