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% |
Rental property for sale in Laguna Beach at 410 San Nicholas Ct, Laguna Beach, CA, 92651 priced at $849,999 converts $5,353/mo rent into after a $4,160/mo obligation. Total monthly income equals $5,353/mo. Return on cash invested prints 16.16% in year one, and rental yield reads 7.56% against a $849,999 entry. Equity gained on principal adds $5,485/yr, while 5% annual appreciation compiles into $234,839 by year five. Five-year ROI reaches 84.25% and total cumulative return in cash sums $235,605. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $5,353/mo property income covering a $4,160/mo payment, not borrower’s personal income.
Condo
Built in 1987
1.40 Acres lot
$N/A/sqft
$858 monthly HOA
Neighborhood data shown for ZIP Code: 92651, Laguna Beach, CA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,340 (100%) |
| Owner Occupied HU | 6,667 (50.0%) |
| Renter Occupied HU | 4,381 (32.8%) |
| Vacant Housing Units | 2,292 (17.2%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,848,328 |
Residential
12,781
Single Family
11,507
Multi-Family
1,274
Businesses
1,452
Date | Event | Price |
|---|---|---|
| 2025-01-17 | Listed for sale | $849,999 |
| 2021-05-28 | Sold | $665,000 |
| 2019-04-22 | Listing removed | $2,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-02-13 | $8134.00 | -1.36% | $705,703 | 2.00% |
| 2023-02-13 | $8246.34 | -4.77% | $691,866 | 2.00% |
| 2022-02-13 | $8659.56 | 19.13% | $678,300 | 11.06% |
Listed by: Hannah Park • Keller Williams Realty Irvine
Mls Name: CRMLS
Mls Provider:
Mls ID: #OC25002941
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 02:01:20 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
