1703 Plaza Del Sur #2 · 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
- 21 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 B 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 +21.7/30.0
- Appreciation +10.0/10.0
- ARV discount +7.5/15.0
- DSCR +6.9/10.0
- 1% rule +5.7/10.0
- Rent growth +5.0/5.0
- Schools +4.8/10.0
- Condition / age +4.8/5.0
- Livability +3.8/5.0
$929,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
New Co-Ownership Opportunity: New co-ownership opportunity: Own 1/8 of this professionally managed, turnkey home. Just minutes from Balboa Pier Beach, this completely renovated and redesigned 4-bedroom, 4.5-bath home makes a perfect coastal retreat. Perched on a corner lot, the three-story home is filled with light, relaxing spaces to enjoy with family and friends. Topping it off is an expansive rooftop deck with stunning ocean views. Large windows, glass doors and wood floors make this modern home feel fresh and inviting. The great room, complete with gas fireplace, flows easily to the paved front patio for easy indoor/outdoor living. The sleek kitchen has Viking appliances, a generous island and a huge pantry. Just around the corner are a powder room and laundry room. On the second floor, the primary bedroom has a private balcony, spacious closet and en suite bathroom with dual vanity, tiled shower and oval soaking tub. This level also has two guest bedrooms and bathrooms and access to a deck with a peek-a-boo ocean view. In addition to a fourth bedroom with a balcony and a nearby bathroom, the home's top level offers access to the spectacular rooftop entertaining area, complete with outdoor kitchen, fire pit and ocean views. Or opt to dine at one of the many nearby restaurants, enjoy a sunset stroll on the beach and stop by one of the fire rings to warm yourself on a cool evening. The home, close to the body surfing hot-spot called the Wedge, comes fully furnished and professionally decorated.
Key facts
- Turnkey home
- Completely renovated
- Great room
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/5.0-bath single-family listed at $929k. Condition is rated excellent.
Deal economics
- At list price, monthly cash flow is $1k ($17k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($10k rent vs $929k).
- Recommended offer: $818k (12.0% below list) — sets the bar for market timing.
- Cap rate 8.1% vs local median 0.6% in Newport 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 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); 80% 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 $9,931/mo this rent would consume 57% 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 $99k of equity ($6k loan paydown + $93k appreciation (10.0% local appreciation)).
- Orange County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
- At projected returns (10.0% appreciation + 8.0% rent growth), your $260k cash investment doubles in ~3 years — after that, you're playing with house money.
- By year 2, paydown + projected appreciation supports a ~$160k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 207 days — a 12% lower offer ($818k) 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.
Risks & watch-outs
- Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
- Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 207 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1940 — 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?
- 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
- 1.07% ✓
- Cap rate
- 8.13%
- Cash-on-cash
- 6.58%
- DSCR
- 1.29
- GRM
- 7.8
CMA / ARV
- ARV (median comp)
- $6,084,432
- List price
- $929,000
- Delta
- -84.73%
- 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 |
|---|---|---|---|---|---|---|---|
| 1516 E Ocean Front | 0.16mi | 5/4.0 (+1) | 3,083 (-1%) | 2mo | $10,600,000 | $3,438 | 80 |
| 1515 E Ocean Blvd | 0.16mi | 4/3.5 | 3,016 (-3%) | 8mo | $6,750,000 | $2,238 | 74 |
| 1703 E Ocean Blvd | 0.08mi | 4/4.5 | 3,452 (+11%) | 9mo | $10,200,000 | $2,955 | 69 |
| 2149 E Ocean Blvd | 0.33mi | 3/4.0 (-1) | 3,284 (+5%) | 6mo | $6,550,000 | $1,995 | 62 |
| 1909 E Bay Ave | 0.13mi | 4/3.5 | 3,558 (+14%) | 5mo | $14,400,000 | $4,047 | 60 |
| 2132 E Oceanfront | 0.32mi | 3/3.5 (-1) | 3,307 (+6%) | 9mo | $11,360,000 | $3,435 | 57 |
| 429 Dahlia Ave | 0.72mi | 4/6.0 | 3,159 (+1%) | 8mo | $6,560,000 | $2,077 | 54 |
| 333 Apolena | 0.73mi | 4/5.5 | 3,294 (+6%) | 5mo | $9,400,000 | $2,854 | 50 |
| 117 E Bay Front | 0.49mi | 5/4.0 (+1) | 2,787 (-11%) | 5mo | $8,000,000 | $2,870 | 47 |
| 112 Ruby Ave | 0.60mi | 4/3.0 | 2,766 (-11%) | 6mo | $4,875,000 | $1,762 | 40 |
| 1201 N Bay Front | 0.73mi | 4/4.0 | 2,724 (-13%) | 7mo | $7,950,000 | $2,919 | 35 |
| 1524 Dolphin Ter | 0.73mi | 3/3.5 (-1) | 2,765 (-11%) | 2mo | $7,225,000 | $2,613 | 34 |
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
- 31.1%
- Equity multiple
- 3.50×
- Total profit
- $649,372
- Equity at exit
- $836,917
- IRR
- 28.6%
- Equity multiple
- 8.58×
- Total profit
- $1,971,221
- Equity at exit
- $1,804,843
Cash invested: $260,120 (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
ZIP-level market 92661
- Home prices YoY
- 4.5%
- Rents YoY
- 13.6%
- Active inventory
- 52
- Price-to-rent
- 7.8×
Monthly cashflow live
- Estimated rent
- $9,931 medium interval (Pro) →
- Mortgage (P&I)
- −$4,872
- Tax est. 1.5%
- −$1,161 /mo · $13,935/yr
- Insurance
- −$387
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$2,086
- Net cashflow
- $1,425
Break-even live
Sensitivity live
| Price | -10% $2,067 | -5% $1,746 | +0% $1,425 | +5% $1,104 | +10% $783 |
|---|---|---|---|---|---|
| Rent | -10% $641 | -5% $1,033 | +0% $1,425 | +5% $1,818 | +10% $2,210 |
| Rate | -1.0pp $1,893 | -0.5pp $1,662 | base $1,425 | +0.5pp $1,185 | +1.0pp $940 |
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
- $232,250
- Closing costs
- $27,870
- 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 |
|---|---|---|---|---|---|---|---|---|
| 1576 E Ocean Blvd Newport Beach, CA | 4.0 | 3.0 | 2321 | $16,500 | $7.11 | 44d | 1 | 0.06mi |
| 1554 E Oceanfront Newport Beach, CA | 4.0 | 4.5 | 3649 | $30,000 | $8.22 | 18d | 1 | 0.11mi |
| 503 L St Newport Beach, CA | 4.0 | 4.5 | 3148 | $19,500 | $6.19 | 44d | 1 | 0.13mi |
| 1509 E Bay Ave Newport Beach, CA | 4.0 | 4.5 | 2582 | $45,000 | $17.43 | 44d | 1 | 0.16mi |
| 1514 E Oceanfront Newport Beach, CA | 4.0 | 5.0 | 4421 | $30,000 | $6.79 | 44d | 1 | 0.17mi |
| 1514 E Oceanfront Newport Beach, CA | 4.0 | 5.0 | 4421 | $30,000 | $6.79 | 25d | 1 | 0.17mi |
| 2025 E Balboa Blvd Newport Beach, CA | 4.0 | 4.0 | 3000 | $14,000 | $4.67 | 44d | 1 | 0.17mi |
| 2037 E Ocean Blvd Newport Beach, CA | 4.0 | 4.0 | 2943 | $30,000 | $10.19 | 44d | 1 | 0.19mi |
| 1411 E Bay Ave Newport Beach, CA | 4.0 | 4.0 | 2548 | $27,500 | $10.79 | 44d | 1 | 0.21mi |
| 2105 E Balboa Blvd Newport Beach, CA | 4.0 | 4.5 | 2985 | $28,500 | $9.55 | 44d | 1 | 0.24mi |
| 2105 E Balboa Blvd Newport Beach, CA | 4.0 | 4.5 | 2985 | $28,500 | $9.55 | 4d | 1 | 0.24mi |
| 2108 E Oceanfront Newport Beach, CA | 5.0 | 5.5 | 4128 | $75,000 | $18.17 | 44d | 1 | 0.26mi |
| 2137 Channel Rd Newport Beach, CA | 4.0 | 2.5 | 2598 | $14,000 | $5.39 | 4d | 1 | 0.28mi |
| 2137 Channel Rd Newport Beach, CA | 4.0 | 2.5 | 2632 | $13,750 | $5.22 | 25d | 1 | 0.28mi |
| 1214 E Balboa Blvd Newport Beach, CA | 4.0 | 3.5 | 2672 | $22,000 | $8.23 | 44d | 1 | 0.35mi |
| 112 Abalone Ave Newport Beach, CA | 5.0 | 4.0 | 2893 | $12,800 | $4.42 | 44d | 1 | 0.48mi |
| 117 Marine Ave Newport Beach, CA | 5.0 | 5.0 | 2279 | $15,000 | $6.58 | 44d | 1 | 0.51mi |
| 125 Grand Canal Newport Beach, CA | 5.0 | 4.0 | 2520 | $30,000 | $11.90 | 44d | 1 | 0.52mi |
| 225 E Bay Front Newport Beach, CA | 4.0 | 4.5 | 2512 | $40,900 | $16.28 | 44d | 1 | 0.59mi |
| 312 Carnation Ave Corona del Mar, CA | 3.0 | 4.5 | 3357 | $24,000 | $7.15 | 44d | 1 | 0.61mi |
| 203 Sapphire Ave Newport Beach, CA | 3.0 | 3.5 | 2347 | $27,000 | $11.50 | 44d | 1 | 0.63mi |
| 220 Coral Ave Newport Beach, CA | 3.0 | 3.5 | 2394 | $17,000 | $7.10 | 45d | 1 | 0.65mi |
| 2824 Ocean Blvd Corona del Mar, CA | 5.0 | 4.0 | 2800 | $15,995 | $5.71 | 44d | 1 | 0.65mi |
| 317 E Bay Front Newport Beach, CA | 3.0 | 3.5 | 2608 | $39,500 | $15.15 | 44d | 1 | 0.66mi |
| 2820 Bayview Dr Corona del Mar, CA | 3.0 | 3.5 | 3222 | $35,000 | $10.86 | 25d | 1 | 0.69mi |
| 1901 Altura Dr Corona del Mar, CA | 4.0 | 3.0 | 2616 | $14,250 | $5.45 | 44d | 1 | 0.70mi |
| 315 Goldenrod Ave Corona del Mar, CA | 4.0 | 3.5 | 2800 | $25,000 | $8.93 | 44d | 1 | 0.70mi |
| 521 Angelita Dr Corona del Mar, CA | 4.0 | 6.0 | 4467 | $35,000 | $7.84 | 44d | 1 | 0.72mi |
| 2801 Bayside Dr Corona del Mar, CA | 4.0 | 4.5 | 2801 | $19,995 | $7.14 | 44d | 1 | 0.73mi |
| 312 Ruby Ave Newport Beach, CA | 4.0 | 2.5 | 2353 | $22,850 | $9.71 | 44d | 1 | 0.76mi |
| 222 Iris Ave Corona del Mar, CA | 4.0 | 4.5 | 4215 | $20,950 | $4.97 | 25d | 1 | 0.77mi |
| 119 Opal Ave Newport Beach, CA | 3.0 | 2.5 | 2354 | $16,000 | $6.80 | 44d | 1 | 0.77mi |
| 604 Acacia Ave Corona del Mar, CA | 3.0 | 2.5 | 2127 | $18,000 | $8.46 | 44d | 1 | 0.78mi |
| 204 Pearl Ave Newport Beach, CA | 3.0 | 3.5 | 2478 | $23,995 | $9.68 | 44d | 1 | 0.84mi |
| 319 Jasmine Ave Corona del Mar, CA | 3.0 | 3.5 | 2472 | $16,000 | $6.47 | 7d | 1 | 0.85mi |
| 124 Garnet Ave Newport Beach, CA | 4.0 | 2.0 | 2219 | $13,500 | $6.08 | 44d | 1 | 0.88mi |
| 413 E Edgewater Ave Newport Beach, CA | 3.0 | 4.0 | 2576 | $35,000 | $13.59 | 44d | 1 | 0.89mi |
| 212 Marguerite Ave Corona del Mar, CA | 3.0 | 2.5 | 2500 | $25,000 | $10.00 | 44d | 1 | 0.93mi |
| 130 S Bay Front Newport Beach, CA | 4.0 | 5.5 | 4482 | $65,000 | $14.50 | 44d | 1 | 0.94mi |
| 2681 Point del Mar Corona del Mar, CA | 4.0 | 3.5 | 2700 | $12,000 | $4.44 | 44d | 1 | 0.99mi |
Listing history 18 events
-
2026-06-21days on market $929,000 Active 207 DOM
-
2026-06-18days on market $929,000 Active 204 DOM
-
2026-06-17days on market $929,000 Active 203 DOM
-
2026-06-16days on market $929,000 Active 202 DOM
-
2026-06-15days on market $929,000 Active 201 DOM
-
2026-06-13days on market $929,000 Active 199 DOM
-
2026-06-13days on market $929,000 Active 198 DOM
-
2026-06-09days on market $929,000 Active 195 DOM
-
2026-06-08days on market $929,000 Active 194 DOM
-
2026-06-07days on market $929,000 Active 193 DOM
-
2026-06-04days on market $929,000 Active 190 DOM
-
2026-06-03days on market $929,000 Active 189 DOM
-
2026-06-02days on market $929,000 Active 188 DOM
-
2026-06-01days on market $929,000 Active 187 DOM
-
2026-05-31days on market $929,000 Active 186 DOM
-
2026-02-24status Active 1521-char remark
Show marketing remark (1521 chars)
New Co-Ownership Opportunity: New co-ownership opportunity: Own 1/8 of this professionally managed, turnkey home. Just minutes from Balboa Pier Beach, this completely renovated and redesigned 4-bedroom, 4.5-bath home makes a perfect coastal retreat. Perched on a corner lot, the three-story home is filled with light, relaxing spaces to enjoy with family and friends. Topping it off is an expansive rooftop deck with stunning ocean views. Large windows, glass doors and wood floors make this modern home feel fresh and inviting. The great room, complete with gas fireplace, flows easily to the paved front patio for easy indoor/outdoor living. The sleek kitchen has Viking appliances, a generous island and a huge pantry. Just around the corner are a powder room and laundry room. On the second floor, the primary bedroom has a private balcony, spacious closet and en suite bathroom with dual vanity, tiled shower and oval soaking tub. This level also has two guest bedrooms and bathrooms and access to a deck with a peek-a-boo ocean view. In addition to a fourth bedroom with a balcony and a nearby bathroom, the home's top level offers access to the spectacular rooftop entertaining area, complete with outdoor kitchen, fire pit and ocean views. Or opt to dine at one of the many nearby restaurants, enjoy a sunset stroll on the beach and stop by one of the fire rings to warm yourself on a cool evening. The home, close to the body surfing hot-spot called the Wedge, comes fully furnished and professionally decorated.
-
2026-02-04price $929,000 1521-char remark
Show marketing remark (1521 chars)
New Co-Ownership Opportunity: New co-ownership opportunity: Own 1/8 of this professionally managed, turnkey home. Just minutes from Balboa Pier Beach, this completely renovated and redesigned 4-bedroom, 4.5-bath home makes a perfect coastal retreat. Perched on a corner lot, the three-story home is filled with light, relaxing spaces to enjoy with family and friends. Topping it off is an expansive rooftop deck with stunning ocean views. Large windows, glass doors and wood floors make this modern home feel fresh and inviting. The great room, complete with gas fireplace, flows easily to the paved front patio for easy indoor/outdoor living. The sleek kitchen has Viking appliances, a generous island and a huge pantry. Just around the corner are a powder room and laundry room. On the second floor, the primary bedroom has a private balcony, spacious closet and en suite bathroom with dual vanity, tiled shower and oval soaking tub. This level also has two guest bedrooms and bathrooms and access to a deck with a peek-a-boo ocean view. In addition to a fourth bedroom with a balcony and a nearby bathroom, the home's top level offers access to the spectacular rooftop entertaining area, complete with outdoor kitchen, fire pit and ocean views. Or opt to dine at one of the many nearby restaurants, enjoy a sunset stroll on the beach and stop by one of the fire rings to warm yourself on a cool evening. The home, close to the body surfing hot-spot called the Wedge, comes fully furnished and professionally decorated.
-
2025-11-20$949,000 Active 1521-char remark
Show marketing remark (1521 chars)
New Co-Ownership Opportunity: New co-ownership opportunity: Own 1/8 of this professionally managed, turnkey home. Just minutes from Balboa Pier Beach, this completely renovated and redesigned 4-bedroom, 4.5-bath home makes a perfect coastal retreat. Perched on a corner lot, the three-story home is filled with light, relaxing spaces to enjoy with family and friends. Topping it off is an expansive rooftop deck with stunning ocean views. Large windows, glass doors and wood floors make this modern home feel fresh and inviting. The great room, complete with gas fireplace, flows easily to the paved front patio for easy indoor/outdoor living. The sleek kitchen has Viking appliances, a generous island and a huge pantry. Just around the corner are a powder room and laundry room. On the second floor, the primary bedroom has a private balcony, spacious closet and en suite bathroom with dual vanity, tiled shower and oval soaking tub. This level also has two guest bedrooms and bathrooms and access to a deck with a peek-a-boo ocean view. In addition to a fourth bedroom with a balcony and a nearby bathroom, the home's top level offers access to the spectacular rooftop entertaining area, complete with outdoor kitchen, fire pit and ocean views. Or opt to dine at one of the many nearby restaurants, enjoy a sunset stroll on the beach and stop by one of the fire rings to warm yourself on a cool evening. The home, close to the body surfing hot-spot called the Wedge, comes fully furnished and professionally decorated.
ⓘ 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 · 21 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
- $119,172
- − Mortgage interest
- −$52,038
- − Property taxes
- −$13,935
- − Insurance
- −$4,645
- − Repairs & maintenance
- −$9,534
- − Management
- −$9,534
- − Depreciation
- −$27,025
- Taxable income
- $2,460
- Est. tax owed @ 24.0%
- −$590
- After-tax cash flow
- $16,514/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.
Condition & rehab AI · 12 photos
This modern, co-ownership home is in excellent condition with no visible repairs needed. It offers a high ROI with updates that can further enhance its resale and rental value.
Value-add opportunities
- Both Landscaping and curb appeal improvements — Enhances curb appeal and adds value
- Both Add a smart home system — Improves convenience and adds value
- Both Install smart lighting — Enhances energy efficiency and adds value
Renovation cost estimate screening
Value-add ROI direction
- Both Landscaping and curb appeal improvements — Enhances curb appeal and adds value ↑
- Both Add a smart home system — Improves convenience and adds value ↑
- Both Install smart lighting — Enhances energy efficiency and adds value ↑
ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.
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
-2.1% since first listed3 events — show timeline
- 2026-02-24 Relisted — TheMLS
- 2026-02-04 Price Changed $929,000 TheMLS
- 2025-11-20 Listed $949,000 TheMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…