1589 E Ocean · Newport Beach, CA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (shaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $659 – $1,223
Heat risk 5/10 · Moderate
- Hot days now (above 83°F)
- 7 days/yr
- Hot days in 30 yrs
- 22 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 6 days/yr
- Unhealthy air days in 30 yrs
- 6 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D 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).
- ARV discount +15.0/15.0
- Appreciation +10.0/10.0
- Rent growth +5.0/5.0
- Schools +4.8/10.0
- Livability +3.8/5.0
- Condition / age +2.5/5.0
- Cash flow +0.0/30.0
- 1% rule +0.0/10.0
- DSCR +0.0/10.0
$4,150,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
A rare, shovel-ready opportunity on the coveted Newport Beach Peninsula. This property is being offered with approved, full architectural plans for a custom coastal residence—allowing the next owner to bypass years of design, entitlement, and permitting and move straight into construction. Situated on a 36×70 lot just steps from the sand, this property is positioned in one of the Peninsula’s most desirable enclaves, surrounded by newly built luxury homes and timeless beach architecture. The included plans envision a refined, modern coastal home with thoughtful indoor-outdoor living, generous natural light, and an elevated design language tailored to the neighborhood’s premium aesthetic. With utilities, surveys, and planning work complete, this is a true turn-key development opportunity: build immediately, customize finishes to your taste, and deliver a brand-new residence in a market where new construction consistently commands top-tier values. The plans call for a prestigious, three story, custom coastal masterpiece with a roof-top deck, an elevator, 4 bedrooms, an office/den and 4 bathrooms with a direct access garage and high-end finishes. You can work with the designers to choose your colors, finishes, flooring, paint and more. Whether you’re an end-user seeking a streamlined path to your dream beach home or an investor looking for a high-demand coastal build, 1589 E Ocean Blvd offers unmatched efficiency, location, and long-term value.
Key facts
- Roof-top deck
- High-end finishes
- Direct access garage
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/3.0-bath single-family listed at $4.15M.
Deal economics
- At list price, monthly cash flow is $-20k ($-244k/yr) — negative.
- To cash-flow at today's rent, offer at most $1.21M (70.8% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $1.06M (74.4% below list).
- Recommended offer: $1.06M (74.4% below list) — sets the bar for 1% rule.
- Cap rate 0.4% vs local median 0.6% in Newport Beach — below-typical yield; the buyer is paying a premium for something (appreciation thesis, condition, location) that the cap rate doesn't capture.
Location & tenants
- Location reads 76/100 on livability (#101 in CA, #3,645 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, amenities A+, employment A+; Watch: health & safety C-, cost of living F.
- Newport-Mesa Unified (urban): math 46% / reading 58% proficiency, ranked #106 of 517 in CA (top 20%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Market conditions: Rents rising fast (+13.6%/yr); 52 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% 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 $10,607/mo this rent would consume 61% of the median local household income ($209k/yr) (locally 72% 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 $444k of equity ($29k loan paydown + $415k appreciation (10.0% local appreciation)).
- Orange County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
- By year 2, paydown + projected appreciation supports a ~$713k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 61 days — a 6% lower offer ($3.90M) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
- Current owner paid $3.20M; 30% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Climate carrying-cost: extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 61 days. Have you received any prior offers? Is the seller open to a 74% concession, seller financing, or rate buy-down credit?
- Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- 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.
- 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.
- 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
- 0.26% ✗
- Cap rate
- 0.42%
- Cash-on-cash
- -20.96%
- DSCR
- 0.07
- GRM
- 32.6
CMA / ARV
- ARV (median comp)
- $6,020,542
- List price
- $4,150,000
- Delta
- -31.07%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1589 E Ocean Blvd | 0.00mi | 3/2.0 | 1,664 (0%) | 8mo | $3,200,000 | $1,923 | 89 |
| 1537 E Ocean Blvd | 0.09mi | 4/3.0 (+1) | 1,757 (+6%) | 5mo | $3,400,000 | $1,935 | 77 |
| 332 L St | 0.18mi | 3/2.5 | 1,753 (+5%) | 9mo | $3,950,000 | $2,253 | 73 |
| 322 Grand Canal | 0.74mi | 3/3.0 | 1,653 (-1%) | 0mo | $4,500,000 | $2,722 | 64 |
| 323 E Bay Front | 0.73mi | 3/2.0 | 1,652 (-1%) | 1mo | $8,499,000 | $5,145 | 60 |
| 117 Abalone | 0.54mi | 4/2.5 (+1) | 1,611 (-3%) | 7mo | $3,500,000 | $2,173 | 57 |
| 2709 Cove St | 0.62mi | 3/2.5 | 1,731 (+4%) | 16mo | $6,000,000 | $3,466 | 49 |
| 2125 Miramar Dr | 0.31mi | 3/3.0 | 1,426 (-14%) | 19mo | $3,785,685 | $2,655 | 46 |
| 2618 Cove St | 0.61mi | 3/3.5 | 1,897 (+14%) | 2mo | $4,500,000 | $2,372 | 45 |
| 210 Collins Ave | 0.72mi | 4/3.0 (+1) | 1,760 (+6%) | 9mo | $3,550,000 | $2,017 | 44 |
| 303 Onyx Ave | 0.69mi | 3/3.0 | 1,468 (-12%) | 14mo | $2,750,000 | $1,873 | 36 |
| 135 Turquoise Ave | 0.70mi | 4/2.0 (+1) | 1,455 (-13%) | 8mo | $3,350,000 | $2,302 | 30 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
10.0% appreciation · 8.0% rent growth · sell at horizon
- IRR
- 10.4%
- Equity multiple
- 1.88×
- Total profit
- $1,023,459
- Equity at exit
- $3,738,649
- IRR
- 12.0%
- Equity multiple
- 4.59×
- Total profit
- $4,169,870
- Equity at exit
- $8,062,537
Cash invested: $1,162,000 (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
ZIP-level market 92661
- Home prices YoY
- 4.5%
- Rents YoY
- 13.6%
- Active inventory
- 52
- Price-to-rent
- 32.6×
Monthly cashflow live
- Estimated rent
- $10,607 high interval (Pro) →
- Mortgage (P&I)
- −$21,763
- Tax est. 1.5%
- −$5,188 /mo · $62,250/yr
- Insurance
- −$1,729
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$2,227
- Net cashflow
- $-20,301
Break-even live
Sensitivity live
| Price | -10% $-17,433 | -5% $-18,867 | +0% $-20,301 | +5% $-21,735 | +10% $-23,169 |
|---|---|---|---|---|---|
| Rent | -10% $-21,138 | -5% $-20,720 | +0% $-20,301 | +5% $-19,882 | +10% $-19,463 |
| Rate | -1.0pp $-18,211 | -0.5pp $-19,245 | base $-20,301 | +0.5pp $-21,376 | +1.0pp $-22,470 |
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
- $1,037,500
- Closing costs
- $124,500
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 507 J St Newport Beach, CA | 4.0 | 3.0 | 1800 | $30,000 | $16.67 | 25d | 1 | 0.18mi |
| 1905 E Balboa Blvd Newport Beach, CA | 3.0 | 2.0 | 1325 | $8,500 | $6.42 | 44d | 1 | 0.18mi |
| 2035 Miramar Dr Newport Beach, CA | 4.0 | 3.0 | 2028 | $21,000 | $10.36 | 44d | 1 | 0.24mi |
| 2124 E Oceanfront Newport Beach, CA | 2.0 | 2.0 | 1400 | $8,495 | $6.07 | 25d | 1 | 0.31mi |
| 114 Onyx Ave Newport Beach, CA | 3.0 | 2.0 | 1050 | $6,750 | $6.43 | 44d | 1 | 0.56mi |
| 117 Amethyst Ave Newport Beach, CA | 3.0 | 2.0 | 1766 | $11,570 | $6.55 | 44d | 1 | 0.58mi |
| 116 Jade Ave Newport Beach, CA | 2.0 | 1.5 | 1144 | $7,000 | $6.12 | 44d | 1 | 0.58mi |
| 200 Grand Canal Newport Beach, CA | 4.0 | 3.0 | 2014 | $12,000 | $5.96 | 25d | 1 | 0.61mi |
| 200 Grand Canal Newport Beach, CA | 4.0 | 3.0 | 2014 | $11,950 | $5.93 | 15d | 1 | 0.61mi |
| 2512 Ocean Blvd Unit B Corona Del Mar, CA | 2.0 | 2.0 | 1150 | $6,195 | $5.39 | 44d | 1 | 0.61mi |
| 203 Amethyst Ave Newport Beach, CA | 3.0 | 3.0 | 1186 | $6,500 | $5.48 | 44d | 1 | 0.63mi |
| 2614 Ocean Blvd Unit B Corona del Mar, CA | 2.0 | 2.0 | 1212 | $12,000 | $9.90 | 5d | 1 | 0.65mi |
| 222 Marine Ave Unit C Newport Beach, CA | 2.0 | 2.0 | 1300 | $5,800 | $4.46 | 44d | 1 | 0.67mi |
| 420 Acacia Ave Corona del Mar, CA | 3.0 | 2.0 | 1210 | $20,000 | $16.53 | 25d | 1 | 0.72mi |
| 135 Turquoise Ave Newport Beach, CA | 4.0 | 2.0 | 1455 | $12,000 | $8.25 | 44d | 1 | 0.72mi |
| 300 Coral Ave Newport Beach, CA | 3.0 | 3.0 | 1650 | $24,000 | $14.55 | 44d | 1 | 0.73mi |
| 200 Topaz Ave Newport Beach, CA | 3.0 | 3.0 | 2000 | $7,850 | $3.92 | 17d | 1 | 0.74mi |
| 308 Coral Ave Newport Beach, CA | 3.0 | 2.0 | 1390 | $12,000 | $8.63 | 44d | 1 | 0.75mi |
| 216 Collins Ave Newport Beach, CA | 3.0 | 2.0 | 1200 | $8,000 | $6.67 | 44d | 1 | 0.75mi |
| 315 1/2 Goldenrod Ave Corona del Mar, CA | 3.0 | 2.5 | 1690 | $9,995 | $5.91 | 8d | 1 | 0.76mi |
| 445 1/2 Begonia Ave Corona Del Mar, CA | 2.0 | 2.5 | 1400 | $7,995 | $5.71 | 25d | 1 | 0.77mi |
| 504 Avocado Ave Corona del Mar, CA | 3.0 | 3.0 | 2006 | $20,000 | $9.97 | 44d | 1 | 0.77mi |
| 445 Begonia Ave Unit 6 Corona Del Mar, CA | 2.0 | 2.5 | 1398 | $7,995 | $5.72 | 22d | 1 | 0.78mi |
| 131 Opal Ave Newport Beach, CA | 3.0 | 2.0 | 1250 | $5,895 | $4.72 | 0d | 1 | 0.79mi |
| 313 Diamond Ave Newport Beach, CA | 3.0 | 3.0 | 1850 | $8,900 | $4.81 | 5d | 1 | 0.79mi |
| 225 Iris Ave Corona del Mar, CA | 3.0 | 2.0 | 1426 | $15,500 | $10.87 | 44d | 1 | 0.80mi |
| 314 Ruby Ave Newport Beach, CA | 3.0 | 2.0 | 1500 | $8,000 | $5.33 | 44d | 1 | 0.80mi |
| 441 Carnation Ave Corona del Mar, CA | 3.0 | 2.5 | 2084 | $13,000 | $6.24 | 25d | 1 | 0.80mi |
| 1009 N Bay Front Newport Beach, CA | 3.0 | 2.0 | 1200 | $12,000 | $10.00 | 25d | 1 | 0.81mi |
| 409 Goldenrod Ave Unit A Corona Del Mar, CA | 3.0 | 2.5 | 1809 | $9,750 | $5.39 | 44d | 1 | 0.81mi |
| 409 Goldenrod Ave Unit B Corona Del Mar, CA | 3.0 | 2.0 | 1309 | $7,500 | $5.73 | 44d | 1 | 0.81mi |
| 421 Fernleaf Ave Corona Del Mar, CA | 2.0 | 2.0 | 1400 | $7,800 | $5.57 | 44d | 1 | 0.81mi |
| 435 Dahlia Ave Corona del Mar, CA | 3.0 | 3.0 | 1536 | $6,975 | $4.54 | 44d | 1 | 0.81mi |
| 319 Heliotrope Ave Corona del Mar, CA | 2.0 | 2.0 | 1200 | $14,000 | $11.67 | 44d | 1 | 0.81mi |
| 504 E Balboa Blvd Newport Beach, CA | 3.0 | 2.0 | 1600 | $11,000 | $6.88 | 44d | 1 | 0.82mi |
| 206 Adams St #1 Newport Beach, CA | 3.0 | 3.0 | 1065 | $9,000 | $8.45 | 3d | 1 | 0.83mi |
| 500 E Balboa Blvd Newport Beach, CA | 3.0 | 2.0 | 1600 | $11,000 | $6.88 | 44d | 1 | 0.83mi |
| 110 Pearl Ave Newport Beach, CA | 3.0 | 3.0 | 1800 | $24,000 | $13.33 | 19d | 1 | 0.83mi |
| 112 Pearl Ave Newport Beach, CA | 3.0 | 3.0 | 1800 | $7,250 | $4.03 | 44d | 1 | 0.84mi |
| 412 Goldenrod Ave Unit B Corona Del Mar, CA | 3.0 | 3.0 | 1419 | $9,000 | $6.34 | 44d | 1 | 0.85mi |
Listing history 9 events
-
2026-06-02days on market $4,150,000 Active 61 DOM
-
2026-06-01days on market $4,150,000 Active 60 DOM
-
2026-05-31days on market $4,150,000 Active 59 DOM
-
2026-04-02$4,150,000 Active 1494-char remark
Show marketing remark (1494 chars)
A rare, shovel-ready opportunity on the coveted Newport Beach Peninsula. This property is being offered with approved, full architectural plans for a custom coastal residence—allowing the next owner to bypass years of design, entitlement, and permitting and move straight into construction. Situated on a 36×70 lot just steps from the sand, this property is positioned in one of the Peninsula’s most desirable enclaves, surrounded by newly built luxury homes and timeless beach architecture. The included plans envision a refined, modern coastal home with thoughtful indoor-outdoor living, generous natural light, and an elevated design language tailored to the neighborhood’s premium aesthetic. With utilities, surveys, and planning work complete, this is a true turn-key development opportunity: build immediately, customize finishes to your taste, and deliver a brand-new residence in a market where new construction consistently commands top-tier values. The plans call for a prestigious, three story, custom coastal masterpiece with a roof-top deck, an elevator, 4 bedrooms, an office/den and 4 bathrooms with a direct access garage and high-end finishes. You can work with the designers to choose your colors, finishes, flooring, paint and more. Whether you’re an end-user seeking a streamlined path to your dream beach home or an investor looking for a high-demand coastal build, 1589 E Ocean Blvd offers unmatched efficiency, location, and long-term value.
-
2025-10-14soldstatus $3,200,000 Closed Sale 1244-char remark
Show marketing remark (1244 chars)
Once-in-a-lifetime opportunity to own a 36x70 premium lot on the Newport Beach Peninsula. 1589 E Ocean Boulevard offers the chance to build your dream home in one of Southern California’s most iconic coastal communities. The existing single-family residence is a tear-down, and the true value lies in the land and location. Surrounded by multimillion-dollar estates and architecturally significant homes, this parcel is ideal for creating a custom residence that reflects the luxury and lifestyle of the neighborhood. Located just steps from the sand and surf, with ocean breezes and sunset views. Close to the Newport Pier, Lido Marina Village, and a variety of dining, shopping, recreation options, and close proximity to The Wedge, Newport’s legendary surf and skimboarding destination. Enjoy a lifestyle defined by beach mornings, bike rides, and relaxed coastal living. Generous lot dimensions offer excellent build potential. Zoned for single-family residential use, with utilities on site. Buyer to verify development options with the city. This is more than a lot—it’s a rare chance to create something iconic in a community where opportunities like this are few and far between. Sold while processing paperwork.
-
2025-10-14soldstatus $3,200,000
Show marketing remark (1244 chars)
Once-in-a-lifetime opportunity to own a 36x70 premium lot on the Newport Beach Peninsula. 1589 E Ocean Boulevard offers the chance to build your dream home in one of Southern California’s most iconic coastal communities. The existing single-family residence is a tear-down, and the true value lies in the land and location. Surrounded by multimillion-dollar estates and architecturally significant homes, this parcel is ideal for creating a custom residence that reflects the luxury and lifestyle of the neighborhood. Located just steps from the sand and surf, with ocean breezes and sunset views. Close to the Newport Pier, Lido Marina Village, and a variety of dining, shopping, recreation options, and close proximity to The Wedge, Newport’s legendary surf and skimboarding destination. Enjoy a lifestyle defined by beach mornings, bike rides, and relaxed coastal living. Generous lot dimensions offer excellent build potential. Zoned for single-family residential use, with utilities on site. Buyer to verify development options with the city. This is more than a lot—it’s a rare chance to create something iconic in a community where opportunities like this are few and far between. Sold while processing paperwork.
-
2025-10-02$3,200,000 1244-char remark
Show marketing remark (1244 chars)
Once-in-a-lifetime opportunity to own a 36x70 premium lot on the Newport Beach Peninsula. 1589 E Ocean Boulevard offers the chance to build your dream home in one of Southern California’s most iconic coastal communities. The existing single-family residence is a tear-down, and the true value lies in the land and location. Surrounded by multimillion-dollar estates and architecturally significant homes, this parcel is ideal for creating a custom residence that reflects the luxury and lifestyle of the neighborhood. Located just steps from the sand and surf, with ocean breezes and sunset views. Close to the Newport Pier, Lido Marina Village, and a variety of dining, shopping, recreation options, and close proximity to The Wedge, Newport’s legendary surf and skimboarding destination. Enjoy a lifestyle defined by beach mornings, bike rides, and relaxed coastal living. Generous lot dimensions offer excellent build potential. Zoned for single-family residential use, with utilities on site. Buyer to verify development options with the city. This is more than a lot—it’s a rare chance to create something iconic in a community where opportunities like this are few and far between. Sold while processing paperwork.
-
2025-10-02historical 1244-char remark
Show marketing remark (1244 chars)
Once-in-a-lifetime opportunity to own a 36x70 premium lot on the Newport Beach Peninsula. 1589 E Ocean Boulevard offers the chance to build your dream home in one of Southern California’s most iconic coastal communities. The existing single-family residence is a tear-down, and the true value lies in the land and location. Surrounded by multimillion-dollar estates and architecturally significant homes, this parcel is ideal for creating a custom residence that reflects the luxury and lifestyle of the neighborhood. Located just steps from the sand and surf, with ocean breezes and sunset views. Close to the Newport Pier, Lido Marina Village, and a variety of dining, shopping, recreation options, and close proximity to The Wedge, Newport’s legendary surf and skimboarding destination. Enjoy a lifestyle defined by beach mornings, bike rides, and relaxed coastal living. Generous lot dimensions offer excellent build potential. Zoned for single-family residential use, with utilities on site. Buyer to verify development options with the city. This is more than a lot—it’s a rare chance to create something iconic in a community where opportunities like this are few and far between. Sold while processing paperwork.
-
1967-09-19soldstatus $21,500
ⓘ 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 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 5/10 Major 7 d/yr ≥83°F today · 22 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 4/10 Moderate 6 unhealthy d/yr today · 6 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
- $127,278
- − Mortgage interest
- −$232,465
- − Property taxes
- −$62,250
- − Insurance
- −$20,750
- − Repairs & maintenance
- −$10,182
- − Management
- −$10,182
- − Depreciation
- −$120,727
- Taxable loss
- −$329,278
- Est. tax savings @ 24.0%
- +$79,027
- After-tax cash flow
- $-164,580/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
- Newport-Mesa Unified
- NCES district ID
- 0627240
- Math proficiency
- 46% ▼ -6.00%
- Reading proficiency
- 58% ▼ -5.00%
- Median HH income
- $83,922
- Composite
- 47.64/100
- National rank
- #2248
- State rank
- #106 of 517 in CA
Livability — Newport Beach
- Score
- 76/100
- State rank
- #101
- US rank
- #3645
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Newport Beach, CA
- County
- Orange County · 3,096,323 people
- City population
- 83,845
- Metro
- Los Angeles-Long Beach-Anaheim, CA
- Population (ZIP)
- 3,079
- Household income
- $209,231
- Rent vs Own
- Severe rent burden
- 72.0
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 (72%)
- Race & ethnicity
- White 72% Two or more races 22% Hispanic / Latino 10% Asian 2%
- Hispanic origin (detail)
- Mexican 9% Puerto Rican 2%
- Common ancestry
- Italian 8% Danish 5% Slovak 4%
- Foreign-born
- 8% · Canada
- Languages at home
- 88% English-only · Spanish 9% German/W. Germanic 2% Other Asian/Pacific 1%
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
- ▲ 18.17%
- Current HPI
- 425.2623
- Rent YoY
- ▲ 13.56%
- 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 |
|---|---|---|
| Technology | 27 | $1,492B |
|
||
| Financial Services | 3 | $174B |
|
||
| Retail | 3 | $44B |
|
||
| Insurance | 3 | $26B |
|
||
| Media / Entertainment | 2 | $115B |
|
||
| Pharmaceuticals / Biotech | 2 | $62B |
|
||
Price history
+19202.3% since first listed6 events — show timeline
- 2026-04-02 Listed $4,150,000 CRMLS
- 2025-10-14 Sold (Public Records) $3,200,000 Public Records
- 2025-10-14 Sold (MLS) $3,200,000 CRMLS
- 2025-10-02 Listing Removed — CRMLS
- 2025-10-02 Listed $3,200,000 CRMLS
- 1967-09-19 Sold (Public Records) $21,500 Public Records
Property tax history
+2.1%/yrLatest (2025): $1,934 · +2.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…