CashFlowRE
Sign in Sign up
30802 Coast Hwy Unit M11
A- Composite 84.06
Why this score? — see what drove the A- grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +8.1/10.0
  • Livability +3.4/5.0
  • Schools +2.6/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0

$379,000

30802 Coast Hwy Unit M11 · Laguna Beach, CA 92651
3 bd · 3.0 ba · 1,560 sqft · Manufactured · 142 Days on market
Built 1993 8,196 sqft lot $243/sqft · 19% below area Est $467k · 19% under ↓ 36% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This beautiful 3 bedroom 3 bath beach cottage is complete with an unbeatable location, 1560 square feet, immaculate condition and plenty of parking. We've got the perfect combination of motivated Sellers offering their cozy beach cottage at an unbelievable price. And did we mention NO real property taxes? Here you live in a, tranquil neighborhood setting with the ability to walk to the most beautiful beaches in California! Located just across the street from the famed Montage Resort this location is perfection with a variety of shopping, dining and recreational options close by. The home has been lovingly cared for by the same owners for over 30 years and is now ready for another family to enjoy. Experience an environment of comfort, style and convenience presented in a beautiful Boho chic package. Enter through the carefully kept landscaping surrounded by a newly painted white picket fence. The bowery, flower garden and blooming lemon tree add character touches you won't find just anywhere. A large wood deck surrounds the property and offers casual outdoor living, dining, relaxing & sunset views. High ceilings and open floor plan greet you as you enter the front door and abundant natural light graces the entire property through multiple windows and skylights. Kitchen, bathrooms and flooring have all be upgraded and cared for with love. There's plenty of outside storage & parking that add even more value to this one of a kind custom property. The neighborhood is peaceful with a beachy feel and well maintained. Laguna Terrace offers many amenities including a community Clubhouse, Gym, Pool & Spa all situated in a luxurious tropical setting. The monthly land lease of $4,250 covers all this and more. Buyers need to apply for and be accepted to Laguna Terrace Park tenancy. Call listing agent for more details.

Key facts

  • 8,196 sq ft lot
  • Community pool
  • Built 1993

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/3.0-bath manufactured listed at $379k.

Deal economics

  • At list price, monthly cash flow is $5k ($61k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($10k rent vs $379k).
  • Recommended offer: $334k (12.0% below list) — sets the bar for market timing.
  • Cap rate 22.5% vs local median 0.7% in Laguna Beach — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 68/100 on livability (#276 in CA) — a middle-class / working-renter tenant base. Strengths: schools A+, employment A+, crime A; Watch: commute D+, amenities F, cost of living F.
  • Laguna Beach Unified (suburban): math 25% / reading 25% proficiency, ranked #343 of 517 in CA (top 66%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; only 8% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents soft (-0.2%/yr); 221 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 55% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 6,974 units permitted in Orange County in 2024 (3,839 in 5+ unit buildings).
  • At $9,815/mo this rent would consume 80% of the median local household income ($147k/yr) (locally 1265% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $26k of equity ($3k loan paydown + $23k appreciation (6.2% local appreciation)).
  • Orange County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (6.2% appreciation + 0.0% rent growth), your $106k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$42k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 142 days — a 12% lower offer ($334k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $46k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $333,520 (12.0% below list)

Questions for the listing agent

  1. It's been on market 142 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  7. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  8. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
2.59%
Cap rate
22.55%
Cash-on-cash
58.06%
DSCR
3.58
GRM
3.2

CMA / ARV

ARV (median comp)
$466,865
List price
$379,000
Delta
-18.82%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
30802 Coast Unit K41 0.00mi 3/2.0 1,536 (-2%) 1mo $490,000 $319 93
30802 Pacific Coast Hwy, A0 Unit A0 0.00mi 3/2.0 1,500 (-4%) 2mo $683,000 $455 88
30802 S Coast Hwy Unit K44 0.00mi 3/1.5 1,560 (0%) 9mo $605,000 $388 87
30802 Coast Hwy Unit K11 0.00mi 3/2.0 1,685 (+8%) 4mo $525,000 $312 79
30802 Coast Hwy Unit K39 0.00mi 3/2.0 1,680 (+8%) 8mo $650,000 $387 77
30802 Coast Unit L4 0.00mi 3/2.0 1,344 (-14%) 7mo $110,000 $82 67
30802 S Coast Hwy Unit K48 0.00mi 3/2.0 1,750 (+12%) 10mo $549,000 $314 67
30802 S Coast Hwy Unit K6 0.00mi 3/2.0 1,344 (-14%) 20mo $499,900 $372 56

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

6.19% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
63.1%
Equity multiple
4.84×
Total profit
$407,948
Equity at exit
$242,847
10-year hold
IRR
58.6%
Equity multiple
9.43×
Total profit
$894,894
Equity at exit
$444,411

Cash invested: $106,120 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
18 Strongly Tenant-Friendly
State California
18 Strongly Tenant-Friendly · D+13
County
— inherits STATE
City
— inherits STATE
AB1482 statewide rent cap (10% + CPI). Cities (SF/LA/Berkeley) layer stricter rules. Just-cause statewide.

ZIP-level market 92651

Home prices YoY
1.6%
Rents YoY
-0.2%
Active inventory
221
Price-to-rent
3.2×

Monthly cashflow live

Estimated rent
$9,815 high interval (Pro) →
Mortgage (P&I)
$1,988
Tax est. 1.5%
$474 /mo · $5,685/yr
Insurance
$158
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$2,061
Net cashflow
$5,068

Break-even live

Break-even rent $3,400
Max offer price $379,000
Occupancy floor 43%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$94,750
Closing costs
$11,370
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
30722 Marilyn Dr Laguna Beach, CA 3.0 3.0 1935 $12,500 $6.46 43d 1 0.24mi
2966 Terry Rd Laguna Beach, CA 3.0 2.0 1650 $9,850 $5.97 17d 1 0.25mi
2915 Rounsevel Ter Laguna Beach, CA 3.0 2.0 1300 $10,000 $7.69 43d 1 0.25mi
22 Blue Lagoon Laguna Beach, CA 3.0 3.5 1775 $10,500 $5.92 18d 1 0.28mi
20 Blue Lagoon Laguna Beach, CA 3.0 3.0 1792 $9,000 $5.02 24d 1 0.28mi
51 Blue Lagoon Laguna Beach, CA 3.0 3.0 1792 $15,000 $8.37 24d 1 0.33mi
106 Blue Lagoon Laguna Beach, CA 4.0 3.0 1948 $15,000 $7.70 43d 1 0.34mi
30811 Driftwood Dr Laguna Beach, CA 2.0 2.0 2123 $10,000 $4.71 43d 1 0.36mi
102 Blue Lagoon Laguna Beach, CA 3.0 3.0 1700 $15,000 $8.82 6d 1 0.37mi
81 Blue Lagoon Laguna Beach, CA 3.0 3.0 1700 $11,000 $6.47 43d 1 0.38mi
2740 Highland Way Laguna Beach, CA 3.0 2.5 1867 $8,500 $4.55 43d 1 0.40mi
2859 Wards Ter Laguna Beach, CA 2.0 2.0 1100 $8,000 $7.27 43d 1 0.40mi
2857 Wards Ter Laguna Beach, CA 2.0 2.0 1100 $8,000 $7.27 43d 1 0.40mi
30872 Marilyn Dr Laguna Beach, CA 3.0 2.0 1412 $7,800 $5.52 43d 1 0.40mi
30872 Marilyn Dr Laguna Beach, CA 3.0 2.0 1412 $7,800 $5.52 24d 1 0.40mi
2680 Victoria Dr Laguna Beach, CA 3.0 3.5 1957 $18,500 $9.45 24d 1 0.48mi
599 Alta Vista Way Laguna Beach, CA 3.0 2.5 2100 $14,900 $7.10 13d 1 0.51mi
820 Acapulco St Laguna Beach, CA 4.0 2.5 2144 $6,500 $3.03 4d 1 0.52mi
151 Rockledge Ter Laguna Beach, CA 2.0 2.0 1267 $12,000 $9.47 43d 1 0.55mi
882 Acapulco St Laguna Beach, CA 3.0 2.5 1906 $7,800 $4.09 7d 1 0.55mi
31032 Aliso Cir Laguna Beach, CA 2.0 2.0 1560 $8,500 $5.45 43d 1 0.56mi
785 Alta Vista Way Laguna Beach, CA 3.0 2.5 2010 $9,800 $4.88 24d 1 0.58mi
915 Miramar St Laguna Beach, CA 3.0 2.0 1260 $6,995 $5.55 17d 1 0.64mi
883 Katella St Laguna Beach, CA 3.0 2.5 1760 $10,800 $6.14 43d 1 0.66mi
222 Arch St Unit 3 Laguna Beach, CA 2.0 2.0 1050 $4,500 $4.29 18d 1 0.69mi
989 La Mirada St Laguna Beach, CA 3.0 2.5 1491 $7,800 $5.23 5d 1 0.71mi
989 La Mirada St Laguna Beach, CA 3.0 2.0 1391 $8,900 $6.40 43d 1 0.71mi
2192 Crestview Dr Laguna Beach, CA 3.0 3.0 1622 $14,000 $8.63 43d 1 0.78mi
31191 Monterey St Laguna Beach, CA 2.0 1.5 1100 $8,500 $7.73 43d 1 0.78mi
240 Moss St #4 Laguna Beach, CA 2.0 2.0 1169 $8,000 $6.84 43d 1 0.82mi
1185 Noria St Laguna Beach, CA 4.0 2.0 1922 $10,000 $5.20 18d 1 0.82mi
191 Ruby St Laguna Beach, CA 3.0 2.0 1600 $9,500 $5.94 43d 1 0.87mi
161 Ruby St Laguna Beach, CA 3.0 2.0 1463 $9,750 $6.66 43d 1 0.87mi
7 Camel Point Dr Laguna Beach, CA 4.0 4.0 2065 $50,000 $24.21 43d 1 0.90mi
1855 Glenneyre St Laguna Beach, CA 3.0 3.0 1680 $8,950 $5.33 43d 1 1.02mi
31423 COAST Hwy Laguna Beach, OS 2.0 2.0 1100 $7,000 $6.36 43d 1 1.04mi
640 Pearl St Laguna Beach, CA 2.0 2.0 1600 $11,850 $7.41 12d 1 1.06mi
156 Pearl St Laguna Beach, CA 3.0 2.0 1600 $15,000 $9.38 18d 1 1.08mi
154 Pearl St Laguna Beach, CA 3.0 3.0 1600 $13,500 $8.44 43d 1 1.09mi
1625 Catalina St Laguna Beach, CA 2.0 2.0 1500 $7,200 $4.80 7d 1 1.16mi

Listing history 28 events

  1. 2026-06-18
    days on market $379,000 Active 142 DOM
  2. 2026-06-17
    days on market $379,000 Active 141 DOM
  3. 2026-06-16
    days on market $379,000 Active 140 DOM
  4. 2026-06-15
    days on market $379,000 Active 139 DOM
  5. 2026-06-13
    days on market $379,000 Active 137 DOM
  6. 2026-06-13
    days on market $379,000 Active 136 DOM
  7. 2026-06-09
    days on market $379,000 Active 133 DOM
  8. 2026-06-08
    pricedays on market $379,000 Active 132 DOM
  9. 2026-06-07
    days on market $389,000 Active 131 DOM
  10. 2026-06-04
    days on market $389,000 Active 128 DOM
  11. 2026-06-03
    days on market $389,000 Active 127 DOM
  12. 2026-06-02
    days on market $389,000 Active 126 DOM
  13. 2026-06-01
    days on market $389,000 Active 125 DOM
  14. 2026-05-31
    days on market $389,000 Active 124 DOM
  15. 2026-03-11
    status Active 1855-char remark
    Show marketing remark (1855 chars)

    This beautiful 3 bedroom 3 bath beach cottage is complete with an unbeatable location, 1560 square feet, immaculate condition and plenty of parking. We've got the perfect combination of motivated Sellers offering their cozy beach cottage at an unbelievable price. And did we mention NO real property taxes? Here you live in a, tranquil neighborhood setting with the ability to walk to the most beautiful beaches in California! Located just across the street from the famed Montage Resort this location is perfection with a variety of shopping, dining and recreational options close by. The home has been lovingly cared for by the same owners for over 30 years and is now ready for another family to enjoy. Experience an environment of comfort, style and convenience presented in a beautiful Boho chic package. Enter through the carefully kept landscaping surrounded by a newly painted white picket fence. The bowery, flower garden and blooming lemon tree add character touches you won't find just anywhere. A large wood deck surrounds the property and offers casual outdoor living, dining, relaxing & sunset views. High ceilings and open floor plan greet you as you enter the front door and abundant natural light graces the entire property through multiple windows and skylights. Kitchen, bathrooms and flooring have all be upgraded and cared for with love. There's plenty of outside storage & parking that add even more value to this one of a kind custom property. The neighborhood is peaceful with a beachy feel and well maintained. Laguna Terrace offers many amenities including a community Clubhouse, Gym, Pool & Spa all situated in a luxurious tropical setting. The monthly land lease of $4,250 covers all this and more. Buyers need to apply for and be accepted to Laguna Terrace Park tenancy. Call listing agent for more details.

  16. 2026-03-11
    price $399,500 1855-char remark
    Show marketing remark (1855 chars)

    This beautiful 3 bedroom 3 bath beach cottage is complete with an unbeatable location, 1560 square feet, immaculate condition and plenty of parking. We've got the perfect combination of motivated Sellers offering their cozy beach cottage at an unbelievable price. And did we mention NO real property taxes? Here you live in a, tranquil neighborhood setting with the ability to walk to the most beautiful beaches in California! Located just across the street from the famed Montage Resort this location is perfection with a variety of shopping, dining and recreational options close by. The home has been lovingly cared for by the same owners for over 30 years and is now ready for another family to enjoy. Experience an environment of comfort, style and convenience presented in a beautiful Boho chic package. Enter through the carefully kept landscaping surrounded by a newly painted white picket fence. The bowery, flower garden and blooming lemon tree add character touches you won't find just anywhere. A large wood deck surrounds the property and offers casual outdoor living, dining, relaxing & sunset views. High ceilings and open floor plan greet you as you enter the front door and abundant natural light graces the entire property through multiple windows and skylights. Kitchen, bathrooms and flooring have all be upgraded and cared for with love. There's plenty of outside storage & parking that add even more value to this one of a kind custom property. The neighborhood is peaceful with a beachy feel and well maintained. Laguna Terrace offers many amenities including a community Clubhouse, Gym, Pool & Spa all situated in a luxurious tropical setting. The monthly land lease of $4,250 covers all this and more. Buyers need to apply for and be accepted to Laguna Terrace Park tenancy. Call listing agent for more details.

  17. 2026-01-29
    price $419,000 1855-char remark
    Show marketing remark (1855 chars)

    This beautiful 3 bedroom 3 bath beach cottage is complete with an unbeatable location, 1560 square feet, immaculate condition and plenty of parking. We've got the perfect combination of motivated Sellers offering their cozy beach cottage at an unbelievable price. And did we mention NO real property taxes? Here you live in a, tranquil neighborhood setting with the ability to walk to the most beautiful beaches in California! Located just across the street from the famed Montage Resort this location is perfection with a variety of shopping, dining and recreational options close by. The home has been lovingly cared for by the same owners for over 30 years and is now ready for another family to enjoy. Experience an environment of comfort, style and convenience presented in a beautiful Boho chic package. Enter through the carefully kept landscaping surrounded by a newly painted white picket fence. The bowery, flower garden and blooming lemon tree add character touches you won't find just anywhere. A large wood deck surrounds the property and offers casual outdoor living, dining, relaxing & sunset views. High ceilings and open floor plan greet you as you enter the front door and abundant natural light graces the entire property through multiple windows and skylights. Kitchen, bathrooms and flooring have all be upgraded and cared for with love. There's plenty of outside storage & parking that add even more value to this one of a kind custom property. The neighborhood is peaceful with a beachy feel and well maintained. Laguna Terrace offers many amenities including a community Clubhouse, Gym, Pool & Spa all situated in a luxurious tropical setting. The monthly land lease of $4,250 covers all this and more. Buyers need to apply for and be accepted to Laguna Terrace Park tenancy. Call listing agent for more details.

  18. 2026-01-13
    listed $425,000 Active 1855-char remark
    Show marketing remark (1855 chars)

    This beautiful 3 bedroom 3 bath beach cottage is complete with an unbeatable location, 1560 square feet, immaculate condition and plenty of parking. We've got the perfect combination of motivated Sellers offering their cozy beach cottage at an unbelievable price. And did we mention NO real property taxes? Here you live in a, tranquil neighborhood setting with the ability to walk to the most beautiful beaches in California! Located just across the street from the famed Montage Resort this location is perfection with a variety of shopping, dining and recreational options close by. The home has been lovingly cared for by the same owners for over 30 years and is now ready for another family to enjoy. Experience an environment of comfort, style and convenience presented in a beautiful Boho chic package. Enter through the carefully kept landscaping surrounded by a newly painted white picket fence. The bowery, flower garden and blooming lemon tree add character touches you won't find just anywhere. A large wood deck surrounds the property and offers casual outdoor living, dining, relaxing & sunset views. High ceilings and open floor plan greet you as you enter the front door and abundant natural light graces the entire property through multiple windows and skylights. Kitchen, bathrooms and flooring have all be upgraded and cared for with love. There's plenty of outside storage & parking that add even more value to this one of a kind custom property. The neighborhood is peaceful with a beachy feel and well maintained. Laguna Terrace offers many amenities including a community Clubhouse, Gym, Pool & Spa all situated in a luxurious tropical setting. The monthly land lease of $4,250 covers all this and more. Buyers need to apply for and be accepted to Laguna Terrace Park tenancy. Call listing agent for more details.

  19. 2026-01-11
    historical $425,000 1855-char remark
    Show marketing remark (1855 chars)

    This beautiful 3 bedroom 3 bath beach cottage is complete with an unbeatable location, 1560 square feet, immaculate condition and plenty of parking. We've got the perfect combination of motivated Sellers offering their cozy beach cottage at an unbelievable price. And did we mention NO real property taxes? Here you live in a, tranquil neighborhood setting with the ability to walk to the most beautiful beaches in California! Located just across the street from the famed Montage Resort this location is perfection with a variety of shopping, dining and recreational options close by. The home has been lovingly cared for by the same owners for over 30 years and is now ready for another family to enjoy. Experience an environment of comfort, style and convenience presented in a beautiful Boho chic package. Enter through the carefully kept landscaping surrounded by a newly painted white picket fence. The bowery, flower garden and blooming lemon tree add character touches you won't find just anywhere. A large wood deck surrounds the property and offers casual outdoor living, dining, relaxing & sunset views. High ceilings and open floor plan greet you as you enter the front door and abundant natural light graces the entire property through multiple windows and skylights. Kitchen, bathrooms and flooring have all be upgraded and cared for with love. There's plenty of outside storage & parking that add even more value to this one of a kind custom property. The neighborhood is peaceful with a beachy feel and well maintained. Laguna Terrace offers many amenities including a community Clubhouse, Gym, Pool & Spa all situated in a luxurious tropical setting. The monthly land lease of $4,250 covers all this and more. Buyers need to apply for and be accepted to Laguna Terrace Park tenancy. Call listing agent for more details.

  20. 2025-12-01
    historical
  21. 2025-10-20
    price $425,000
  22. 2025-09-27
    price $465,000
  23. 2025-09-06
    price $498,000
  24. 2025-07-28
    price $525,000
  25. 2025-07-21
    price $531,650
  26. 2025-07-12
    price $549,000
  27. 2025-07-01
    price $595,000
  28. 2025-06-24
    listed $625,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (unshaded) · 79% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥86°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 5 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$117,776
− Mortgage interest
−$21,230
− Property taxes
−$5,685
− Insurance
−$2,692
− Repairs & maintenance
−$9,422
− Management
−$9,422
− Depreciation
−$11,025
Taxable income
$58,299
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$13,992
After-tax cash flow
$46,823/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Laguna Beach Unified
NCES district ID
0620370
Math proficiency
25% ▼ -53.00%
Reading proficiency
25% ▼ -58.00%
Median HH income
$92,428
Composite
26.12/100
National rank
#7282
State rank
#343 of 517 in CA

Livability — Laguna Beach

Score
68/100
State rank
#276
US rank
#9291

Category grades

Amenities F Commute D+ Cost of living F Crime A Employment A+ Housing B- Health & safety F User ratings A+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Laguna Beach, CA
County
Orange County · 3,096,323 people
City population
23,557
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
23,557
Household income
$146,604
Rent vs Own
33.0% rent · 67.0% own
Severe rent burden
1265.0

Population outlook (Orange County) Hauer SSP2

Today (2025)
3,477,456 people
By 2030
3,613,117 · +3.9%
By 2040
3,835,945 · +10.3%
By 2050
3,968,736 · +14.1%
By 2075
4,097,053 · +17.8%
By 2100
3,903,633 · +12.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 9% Two or more races 9% Asian 4%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Slovak 5% Lithuanian 4% Italian 3%
Foreign-born
11% · Canada, South Korea
Languages at home
86% English-only · Spanish 6% Other Indo-European 3% German/W. Germanic 2%

Political lean MEDSL · Orange

2024 margin
Toss-up / Even · D 49.7% · R 47.1% · Other 3.2%
2008→2024 swing
+5.2pp toward D · 2008: -2.6pp · 2024: 2.6pp
All cycles
2024: D+2.6 2020: D+9.0 2016: D+7.7 2012: R+8.3 2008: R+2.6

Not yet ingested

Civics

Market trends

HPI YoY
▲ 6.19%
Current HPI
397.9008
Rent YoY
▼ -0.21%
Metro
Los Angeles-Long Beach-Anaheim, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

-36.1% since first listed
14 events — show timeline
  • 2026-03-11 Relisted CRMLS
  • 2026-03-11 Price Changed $399,500 CRMLS
  • 2026-01-29 Price Changed $419,000 CRMLS
  • 2026-01-13 Listed $425,000 CRMLS
  • 2026-01-11 Coming Soon $425,000 CRMLS
  • 2025-12-01 Listing Removed CRMLS
  • 2025-10-20 Price Changed $425,000 CRMLS
  • 2025-09-27 Price Changed $465,000 CRMLS
  • 2025-09-06 Price Changed $498,000 CRMLS
  • 2025-07-28 Price Changed $525,000 CRMLS
  • 2025-07-21 Price Changed $531,650 CRMLS
  • 2025-07-12 Price Changed $549,000 CRMLS
  • 2025-07-01 Price Changed $595,000 CRMLS
  • 2025-06-24 Listed $625,000 CRMLS

Property tax history

-8.4%/yr

Latest (2025): $100 · -13.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…