926 Nolbey St Cardiff By The Sea
1 / 20

926 Nolbey St Cardiff By The Sea

D

Cardiff-by-the-Sea, CA 92007

$1,649,000

Soft Appraisal Value: $1,572,100 · 4.9% above estimate

Beds

3

Baths

2

Sqft

1,149

Year Built

1961

Days on Market

47

Property Type

Single Family

HOA/mo

N/A

MLS ID

260007951SD

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

Virtual Tour

About This Property

Great Cardiff home in nice neighborhood of larger more expensive homes. Walking distance to schools! Nice lot with room to expand or add an ADU. Roof is only 1+ years. Ocean view from back bedroom and driveway, with potential for 2nd floor. Large eat in kitchen. Trustee has approved the sale!

Mortgage Calculator

Est. Monthly Payment

$10,468

Principal & Interest$8,338
Property Tax$1,649
Insurance$481
%($329,800)
%

Location

Loading map...

Comparable Properties

2 comps found

This Property

$5,750

vs

Comp Average

$4,126

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

Investment Score

7D
Est. Monthly Rent
$5,750
Monthly Cashflow

Rent − PITIA

$-4,718
Full Cashflow

Incl. vacancy, PM, maint, capex

$-7,415

Mortgage (P+I)
$8,338
Cap Rate
0.67%
Cash-on-Cash
-26.98%
DSCR

Need ≥ 1.25 for DSCR loan

0.55
Break-even Rent
$15,380

NOI (Annual)
$11,080
Price-to-Rent

Lower = better for investors

23.9

* 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