Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Total monthly income runs $5,314/mo, and a $4,527/mo payment. Purchase price stands at $925,000, and rental yield measures 6.89% with $5,314/mo rent. Return on cash invested shows 15.9% in year one, and 5% annual appreciation builds toward $255,560 over five years. Five-year ROI reaches 82.26% and total cumulative return in cash records $250,345. Financing may use Ziffy Mortgage’s DSCR loan, which bases approval on $5,314/mo property income covering a $4,527/mo payment rather than investor’s personal income.
Condo
Built in 1980
1,136 sqft lot
$N/A/sqft
$646 monthly HOA
Neighborhood data shown for ZIP Code: 92663, Newport Beach, CA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 11,581 (100%) |
| Owner Occupied HU | 4,409 (38.1%) |
| Renter Occupied HU | 5,226 (45.1%) |
| Vacant Housing Units | 1,946 (16.8%) |
| Median Home Value | $1,827,685 |
| Average Home Value | $1,633,620 |
Residential
11,565
Single Family
8,093
Multi-Family
3,472
Businesses
1,521
Date | Event | Price |
|---|---|---|
| 2025-01-23 | Listed for sale | $925,000 |
| 2025-01-23 | Contingent | $925,000 |
| 2025-01-08 | Listed for sale | $925,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $3058.00 | 2.52% | $260,831 | 2.00% |
| 2023-02-13 | $2982.70 | 1.89% | $255,717 | 2.00% |
| 2022-02-13 | $2927.42 | 1.92% | $250,703 | 2.00% |
Listed by: Annette Warner • Alan Van Devort and Assoc.
Mls Name: CRMLS
Mls Provider:
Mls ID: #NP25004973
Disclaimer: The multiple listing data appearing on this website, or contained in reports produced therefrom, is owned and copyrighted by California Regional Multiple Listing Service, Inc. ("CRMLS") and is protected by all applicable copyright laws. Information provided is for viewer's personal, non-commercial use and may not be used for any purpose other than to identify prospective properties the viewer may be interested in purchasing. All listing data, including but not limited to square footage and lot size is believed to be accurate, but the listing Agent, listing Broker and CRMLS and its affiliates do not warrant or guarantee such accuracy. The viewer should independently verify the listed data prior to making any decisions based on such information by personal inspection and/or contacting a real estate professional. Based on information from California Regional Multiple Listing Service, Inc. as of 2025-02-13 02:32:03 PST and /or other sources. All data, including all measurements and calculations of area, is obtained from various sources and has not been, and will not be, verified by broker or MLS. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information
