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 Port Hueneme at 611 Lighthouse Way, Port Hueneme, CA, 93041 priced at $557,700 pairs $4,334/mo rent with $122/mo cash flow after a $2,730/mo payment. Total monthly income equals $4,334/mo, and annual cash flow comes to $1,467/yr on $183,483 invested. Return on cash invested is 20.86% in year one, and rental yield stands at 9.33% on a $557,700 basis. Equity gained on principal adds $3,599/yr, and 5% annual appreciation accumulates to $154,082 by year five. Five-year ROI measures 109.73% and total cumulative return in cash reaches $201,327. For financing, Ziffy Mortgage’s DSCR program evaluates $4,334/mo property income against a $2,730/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 1977
1,306 sqft lot
$N/A/sqft
$588 monthly HOA
Neighborhood data shown for ZIP Code: 93041, Port Hueneme, CA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 8,837 (100%) |
| Owner Occupied HU | 3,511 (39.7%) |
| Renter Occupied HU | 4,088 (46.3%) |
| Vacant Housing Units | 1,238 (14.0%) |
| Median Home Value | $647,738 |
| Average Home Value | $692,544 |
Residential
8,383
Single Family
7,218
Multi-Family
1,165
Businesses
379
Date | Event | Price |
|---|---|---|
| 2025-09-02 | Sold | $557,700 |
| 2025-08-27 | Pending sale | $540,000 |
| 2025-08-04 | Contingent | $540,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2025-10-22 | N/A | N/A | $552,040 | 2.00% |
| 2024-10-22 | $6261.14 | N/A | $541,216 | 2.00% |
| 2023-10-22 | $6261.14 | 2.83% | $530,604 | 2.00% |
Listed by: Eileen Ibarra • First Team Real Estate - Cerritos
Mls Name: CRMLS
Mls Provider:
Mls ID: #RS25163139
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 2025-10-22 03:11:39 PDT 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
