926 Nolbey St Cardiff By The Sea

Cardiff-by-the-Sea, CA 92007

$1,399,000

Soft Appraisal Value: $1,378,700 · 1.5% above estimate

Beds

Baths

Sqft

1,149

Year Built

1961

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

260004172SD

🏠 Virtual Tour View on MLS

Description

No more showings, seller received 30+ offers.

Mortgage Calculator

Est. Monthly Payment

$8,881

Principal & Interest$7,074

Property Tax$1,399

Insurance$408

Down Payment

%($279,800)

Interest Rate

Loan Term

Comparable Properties

3 comps found

This Property

$6,275

Comp Average

$5,612

2422 Caminito Ocean Cv Cardiff By The Sea

2bd / 1ba · 876 sqft · Condo

$1.02M

Est. $4,997/mo

733 Cathy Ln Cardiff By The Sea

3bd / 2ba · 1,423 sqft · Single Family

$1.90M

Est. $6,766/mo

2483 Oxford Ave Cardiff By The Sea

2bd / 3ba · 1,433 sqft · Single Family

$1.80M

Est. $5,074/mo

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

Investment Score

Est. Monthly Rent

$6,275

Monthly Cashflow

Rent − PITI − HOA

$-2,606

Full Cashflow

Incl. vacancy, PM, maint, capex

$-5,215

Mortgage (P+I)

$7,074

Cap Rate

1.59%

Cash-on-Cash

-22.37%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.71

Break-even Rent

$13,048

NOI (Annual)

$22,307

Price-to-Rent

Lower = better for investors

18.6

* 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