Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
No similar rental properties found nearby.
No similar price properties found nearby.
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 Dana Point at 876 Doheny Way, Dana Point, CA, 92629 priced at $1,225,000 pairs $3,962/mo rent with after a $5,996/mo payment. Total monthly income equals $3,962/mo. Return on cash invested is 8.49% in year one, and rental yield stands at 3.88% on a $1,225,000 basis. Equity gained on principal adds $7,905/yr, and 5% annual appreciation accumulates to $338,445 by year five. Five-year ROI measures 41.86% and total cumulative return in cash reaches $166,152. For financing, Ziffy Mortgage’s DSCR program evaluates $3,962/mo property income against a $5,996/mo payment instead of your W2s, 1099s, or Tax returns.
Townhouse
Built in 2020
1,000 sqft lot
$N/A/sqft
$312 monthly HOA
Neighborhood data shown for ZIP Code: 92629, Dana Point, CA area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 13,363 (100%) |
| Owner Occupied HU | 6,725 (50.3%) |
| Renter Occupied HU | 4,968 (37.2%) |
| Vacant Housing Units | 1,670 (12.5%) |
| Median Home Value | $1,402,984 |
| Average Home Value | $1,493,273 |
Residential
12,868
Single Family
11,943
Multi-Family
925
Businesses
1,072
Date | Event | Price |
|---|---|---|
| 2025-06-03 | Listed for sale | $1,225,000 |
| 2025-01-12 | Price change | $4,200 |
| 2024-01-30 | Listed for rent | $4,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-06-03 | $8834.00 | 3.07% | $726,378 | 2.00% |
| 2023-06-03 | $8570.66 | 2.61% | $712,136 | 2.00% |
| 2022-06-03 | $8352.60 | 2.39% | $698,173 | 2.00% |
No similar rental properties found nearby.
No similar price properties found nearby.
Listed by: Candi Guthrie • Coldwell Banker Realty
Mls Name: CRMLS
Mls Provider:
Mls ID: #OC25123322
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 2025-06-03 10:14:06 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
