21851 Newland St SPACE 55Huntington BeachCA92646
INVESTMENT ANALYSIS
Investment Verdict
Solid IncomeThis Huntington Beach rental at 21851 Newland St SPACE 55, Huntington Beach, CA, 92646 sits in the solid-income band: 8.25% gross yield, $2,190/mo rent, $220/mo net after the $1,432/mo debt service, DSCR 1.53. Entry price of $318,500 is well-calibrated for the income it produces. Ziffy Mortgage finances this type of asset on rental income alone, no tax returns, no U.S. credit profile. Projected five-year appreciation of $87,996 and $2,933/yr in principal reduction bring total cumulative return to $134,935.
| This Property | City Avg | |
|---|---|---|
| Gross Rental Yield | 8.3% | 5.5% |
| Monthly Cash Flow | $220 | $300 |
City averages based on Huntington Beach market data in our database. Property projections are estimates.
DSCR Loan Qualification
| Monthly Rental Income | $2,190 |
| Total Monthly Debt Service | $1,844 |
| DSCR Ratio | 1.19x |
Ziffy Mortgage: Your DSCR most likely meets our 1.0+ requirement, so you'll most probably qualify for our standard DSCR investment loan program. To pre-qualify, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Manufactured
Built in 2011
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92646, Huntington Beach, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,100 (100%) |
| Owner Occupied HU | 16,025 (69.4%) |
| Renter Occupied HU | 6,433 (27.8%) |
| Vacant Housing Units | 642 ( 2.8%) |
| Median Home Value | $1,150,642 |
| Average Home Value | $1,139,607 |
Housing Distribution
Address Breakdown
Residential
22,221
Single Family
20,470
Multi-Family
1,751
Businesses
563
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Manufactured
Built in 2011
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92646, Huntington Beach, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 23,100 (100%) |
| Owner Occupied HU | 16,025 (69.4%) |
| Renter Occupied HU | 6,433 (27.8%) |
| Vacant Housing Units | 642 ( 2.8%) |
| Median Home Value | $1,150,642 |
| Average Home Value | $1,139,607 |
Housing Distribution
Address Breakdown
Residential
22,221
Single Family
20,470
Multi-Family
1,751
Businesses
563
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Patrick Crocetta • Hometown America, a Manufactured Home Dealer
Mls Name: My State MLS
Mls ID: #11553021