428 Cypress DrLaguna BeachCA92651
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayThe investment thesis at 428 Cypress Dr, Laguna Beach, CA, 92651 in Laguna Beach is capital appreciation. Rental yield 4.47%. The 4.47% gross yield at $1,490,000 falls below cash-flow thresholds, but 5% annual value growth is forecast to deliver $411,660 in additional equity by year five, an equity gain that can outpace many higher-yield markets. Ziffy Mortgage finances appreciation-play assets via DSCR (0.83) without U.S. credit history; structure with a larger down payment to optimise coverage. Total projected return: $328,657.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 4.5% | 6.2% |
| Monthly Cash Flow | $(3,672) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Loan Qualification
| Monthly Rental Income | $5,545 |
| Total Monthly Debt Service | $8,625 |
| DSCR Ratio | 0.64x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, 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.
Condo
Built in 1973
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92651, Laguna Beach, CA area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
12,781
Single Family
11,507
Multi-Family
1,274
Businesses
1,452
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
Condo
Built in 1973
N/A lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92651, Laguna Beach, CA area.
Housing Distribution
Housing Statistics
| 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 |
Housing Distribution
Address Breakdown
Residential
12,781
Single Family
11,507
Multi-Family
1,274
Businesses
1,452
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Robert Coffman • Coldwell Banker Realty
Mls Name: CRMLS
Mls ID: #LG25173478