926 Nolbey St Cardiff By The Sea

Cardiff-by-the-Sea, CA 92007

$1,599,000

NEW — 1d on market

Beds

Baths

Sqft

1,149

Year Built

1961

Days on Market

Property Type

Single Family

HOA/mo

N/A

MLS ID

260007951SD

View on MLS

Description

Great Cardiff home on nice lot with room for an ADU. Ocean close and view from bedroom window and driveway. Walk to school, shopping, and beaches. Highly desirable neighborhood!

Mortgage Calculator

Est. Monthly Payment

$10,151

Principal & Interest$8,085

Property Tax$1,599

Insurance$466

Down Payment

%($319,800)

Interest Rate

Loan Term

Comparable Properties

3 comps found

This Property

$6,208

Comp Average

$5,904

926 Nolbey St Cardiff By The Sea

3bd / 2ba · 1,149 sqft · Single Family

$1.40M

Est. $6,208/mo

359 Dublin Drive

3bd / 2.5ba · 1,618 sqft · Single Family

$1.80M

Est. $6,369/mo

2483 Oxford Ave Cardiff By The Sea

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

$1.80M

Est. $5,135/mo

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

Investment Score

Est. Monthly Rent

$6,208

Monthly Cashflow

Rent − PITIA

$-3,942

Full Cashflow

Incl. vacancy, PM, maint, capex

$-6,703

Mortgage (P+I)

$8,085

Cap Rate

1.04%

Cash-on-Cash

-25.15%

DSCR

⚠️ Need ≥ 1.25 for DSCR loan

0.61

Break-even Rent

$14,913

NOI (Annual)

$16,592

Price-to-Rent

Lower = better for investors

21.5

* 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 Analysis Open Full Calculator