🏷️ Likely Rental
94 Yorktown · Newport Beach, CA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- 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 82°F)
- 7 days/yr
- Hot days in 30 yrs
- 23 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 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
- DSCR +10.0/10.0
- Appreciation +10.0/10.0
- 1% rule +8.5/10.0
- Schools +5.0/10.0
- Livability +3.8/5.0
- Rent growth +3.5/5.0
- Condition / age +2.5/5.0
$379,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
MOTIVATED MOTIVATED MOTIVATED Bring all offers. .. .There is a DEAL to be made here !!!! !!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!! Live the Newport Beach "waterfront" lifestyle at an exceptional value in the all-ages community of Bayside Village. This move-in-ready 2-bedroom, 2-bath beach cottage offers approx. 1,029 sq ft of bright, open living space and sits on one of the largest and most private lots in the community—an increasingly rare feature in Newport Beach real estate. This updated home features large windows, newer flooring, crown molding, and a cozy fireplace. The remodeled kitchen includes quartz countertops, shaker cabinets, and a built-in beverage/wine fridge. A flexible second bedroom with custom barn doors functions perfectly as a guest room, home office, or bonus living space. The primary suite offers custom closets and a remodeled bathroom with walk-in shower. Enjoy true indoor-outdoor coastal living with a private yard ideal for entertaining, relaxing, or dining al fresco and two storage sheds. Two kayaks are included for immediate enjoyment. Bayside Village amenities include a private beach, kayak launch, Back Bay access, scenic bike trails, two resort-style clubhouses, pools, spas, fitness rooms, BBQ areas, fire pits, and a fenced dog park. Located just off PCH and minutes to Balboa Island, Fashion Island shopping, world-class beaches, dining, John Wayne Airport, Newport Dunes, and Back Bay parks. Land lease is $3,300/month and includes water, trash, and amenities. Why rent when you can own your place in Newport Beach? See "360" tour above.
Key facts
- Remodeled bathroom
- Remodeled kitchen
- Updated home
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath manufactured listed at $379k.
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 ($5k rent vs $379k).
- Recommended offer: $334k (12.0% below list) — sets the bar for market timing.
- Cap rate 10.8% 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.
- Market conditions: Rents rising fast (+4.1%/yr); 154 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).
- This rent runs 38% of the median local income ($160k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- In year one you build about $41k of equity ($3k loan paydown + $38k 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 + 4.1% 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 ~$65k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 153 days — a 12% lower offer ($334k) is reasonable based on typical stale-listing flexibility.
- 8 sale attempts since 23y ago; 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
- Climate carrying-cost: extreme-heat days projected 7→23/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 153 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1961 — 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
- 1.35% ✓
- Cap rate
- 10.79%
- Cash-on-cash
- 16.07%
- DSCR
- 1.71
- GRM
- 6.2
CMA / ARV
- ARV (median comp)
- $485,470
- List price
- $379,000
- Delta
- -21.93%
- 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 |
|---|---|---|---|---|---|---|---|
| 265 Mayflower | 0.10mi | 2/2.0 | 1,100 (+7%) | 0mo | $370,000 | $336 | 84 |
| 208 Tremont Dr | 0.09mi | 2/2.0 | 1,040 (+1%) | 16mo | $465,000 | $447 | 81 |
| 24 Saratoga #24 | 0.09mi | 2/2.0 | 1,100 (+7%) | 9mo | $850,000 | $773 | 77 |
| 205 Tremont Dr | 0.11mi | 3/2.0 (+1) | 1,078 (+5%) | 6mo | $649,000 | $602 | 76 |
| 312 Concord Ln | 0.16mi | 2/2.0 | 1,000 (-3%) | 14mo | $350,000 | $350 | 76 |
| 237 Plymouth Ave | 0.13mi | 3/2.0 (+1) | 1,152 (+12%) | 1mo | $630,000 | $547 | 68 |
| 129 Liberty | 0.10mi | 2/2.0 | 1,140 (+11%) | 12mo | $539,000 | $473 | 67 |
| 122 Yorktown Dr | 0.02mi | 2/2.0 | 1,150 (+12%) | 16mo | $475,000 | $413 | 67 |
| 77 Yorktown | 0.15mi | 2/1.0 | 1,150 (+12%) | 5mo | $369,999 | $322 | 66 |
| 292 Mayflower Dr | 0.07mi | 2/2.0 | 1,152 (+12%) | 15mo | $415,000 | $360 | 64 |
| 238 Plymouth Ave | 0.13mi | 3/2.0 (+1) | 1,152 (+12%) | 17mo | $400,000 | $347 | 55 |
| 275 Revere Way | 0.14mi | 3/2.0 (+1) | 1,176 (+14%) | 18mo | $560,000 | $476 | 50 |
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 · 4.11% rent growth · sell at horizon
- IRR
- 36.7%
- Equity multiple
- 3.85×
- Total profit
- $302,764
- Equity at exit
- $341,433
- IRR
- 32.0%
- Equity multiple
- 8.85×
- Total profit
- $832,838
- Equity at exit
- $736,314
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
ZIP-level market 92660
- Home prices YoY
- 3.4%
- Rents YoY
- 4.1%
- Active inventory
- 154
- Price-to-rent
- 6.2×
Monthly cashflow live
- Estimated rent
- $5,114 high interval (Pro) →
- Mortgage (P&I)
- −$1,988
- Tax est. 1.5%
- −$474 /mo · $5,685/yr
- Insurance
- −$158
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$1,074
- Net cashflow
- $1,421
Break-even live
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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 94 Yorktown Newport Beach, CA | 2.0 | 2.0 | 1029 | $4,250 | $4.13 | 13d | 1 | 0.02mi |
| 200 Promontory Dr W Newport Beach, CA | 1.0–2.0 | 1.0–2.0 | 1187 | $5,385 | $4.54 | 1d | 25 | 0.38mi |
| 1063 Dover Dr Newport Beach, CA | 2.0 | 2.5 | 1152 | $4,900 | $4.25 | 43d | 1 | 0.65mi |
| 26 Villa Point Dr Newport Beach, CA | 2.0 | 2.0 | 1410 | $5,000 | $3.55 | 43d | 1 | 0.67mi |
| 212 Garnet Ave Newport Beach, CA | 2.0 | 2.0 | 791 | $5,900 | $7.46 | 43d | 1 | 0.70mi |
| 113 Emerald Ave Newport Beach, CA | 3.0 | 2.0 | 1200 | $8,000 | $6.67 | 43d | 1 | 0.72mi |
| 120 Garnet Ave Newport Beach, CA | 2.0 | 1.0 | 850 | $5,150 | $6.06 | 43d | 1 | 0.75mi |
| 216 Agate Ave Unit 1/2 Newport Beach, CA | 1.0 | 1.0 | 767 | $4,000 | $5.22 | 43d | 1 | 0.75mi |
| 314 Ruby Ave Newport Beach, CA | 3.0 | 2.0 | 1500 | $8,000 | $5.33 | 43d | 1 | 0.76mi |
| 1728 Bedford Ln Newport Beach, CA | 1.0–2.0 | 1.0–2.0 | 954 | $3,795 | $3.98 | 1d | 2 | 0.76mi |
| 1009 N Bay Front Newport Beach, CA | 3.0 | 2.0 | 1200 | $12,000 | $10.00 | 24d | 1 | 0.77mi |
| 320 Sapphire Ave Newport Beach, CA | 2.0 | 2.0 | 1000 | $4,200 | $4.20 | 2d | 1 | 0.77mi |
| 308 Coral Ave Newport Beach, CA | 3.0 | 2.0 | 1390 | $12,000 | $8.63 | 43d | 1 | 0.82mi |
| 216 Collins Ave Newport Beach, CA | 3.0 | 2.0 | 1200 | $8,000 | $6.67 | 43d | 1 | 0.82mi |
| 320 Villa Point Dr Newport Beach, CA | 2.0 | 2.0 | 1307 | $6,500 | $4.97 | 43d | 1 | 0.83mi |
| 208 Villa Point Dr Newport Beach, CA | 1.0 | 1.0 | 774 | $3,490 | $4.51 | 43d | 1 | 0.83mi |
| 232 Villa Point Dr Newport Beach, CA | 1.0 | 1.0 | 851 | $4,350 | $5.11 | 24d | 1 | 0.83mi |
| 122 Opal Ave Unit 2 Newport Beach, CA | 2.0 | 1.0 | 700 | $4,750 | $6.79 | 18d | 1 | 0.85mi |
| 312 Saint Andrews Rd Unit B Newport Beach, CA | 2.0 | 1.0 | 1000 | $4,850 | $4.85 | 43d | 1 | 0.86mi |
| 533 Saint Andrews Rd Newport Beach, CA | 2.0 | 1.0 | 980 | $3,800 | $3.88 | 2d | 1 | 0.87mi |
| 1400 Haven Pl Unit 533 Newport Beach, CA | 2.0 | 1.0 | 980 | $3,800 | $3.88 | 2d | 1 | 0.87mi |
| 880 Irvine Ave Newport Beach, CA | 2.0 | 1.0–2.0 | 704 | $3,179 | $4.51 | 1d | 99 | 0.87mi |
| 207 E Edgewater Ave Newport Beach, CA | 2.0 | 2.0 | 950 | $9,000 | $9.47 | 20d | 1 | 0.91mi |
| 2101 E 15th St #8 Newport Beach, CA | 2.0 | 1.5 | 1025 | $4,350 | $4.24 | 43d | 1 | 0.93mi |
| 203 Amethyst Ave Newport Beach, CA | 3.0 | 3.0 | 1186 | $6,500 | $5.48 | 43d | 1 | 0.94mi |
| 1510 Abalone Pl Newport Beach, CA | 1.0 | 1.0 | 750 | $3,500 | $4.67 | 43d | 1 | 0.94mi |
| 222 Marine Ave Unit C Newport Beach, CA | 2.0 | 2.0 | 1300 | $5,800 | $4.46 | 43d | 1 | 0.95mi |
| 310 Fernando St #105 Newport Beach, CA | 2.0 | 2.0 | 1325 | $4,700 | $3.55 | 2d | 1 | 0.95mi |
| 310 Fernando St Newport Beach, OS | 2.0 | 2.0 | 1331 | $5,198 | $3.90 | 43d | 3 | 0.95mi |
| 307 Anade Ave Newport Beach, CA | 2.0 | 2.0 | 1100 | $4,750 | $4.32 | 43d | 1 | 0.99mi |
| 114 Onyx Ave Newport Beach, CA | 3.0 | 2.0 | 1050 | $6,750 | $6.43 | 43d | 1 | 1.02mi |
| 206 Adams St #1 Newport Beach, CA | 3.0 | 3.0 | 1065 | $9,000 | $8.45 | 2d | 1 | 1.04mi |
| 618 W Balboa Blvd Newport Beach, CA | 2.0 | 1.0 | 780 | $4,195 | $5.38 | 43d | 1 | 1.08mi |
| 5100 Colony Plz Newport Beach, CA | 1.0–2.0 | 1.0–2.0 | 1316 | $6,260 | $4.76 | 2d | 10 | 1.14mi |
| 116 Jade Ave Newport Beach, CA | 2.0 | 1.5 | 1144 | $7,000 | $6.12 | 43d | 1 | 1.14mi |
| 1581 Tustin Ave Costa Mesa, CA | 2.0 | 2.0 | 1100 | $5,400 | $4.91 | 18d | 1 | 1.16mi |
| 384 16th Pl Unit B Costa Mesa, CA | 2.0 | 1.0 | 1015 | $4,400 | $4.33 | 43d | 1 | 1.18mi |
| 913 W Balboa Blvd Newport Beach, CA | 3.0 | 3.0 | 1423 | $8,500 | $5.97 | 16d | 1 | 1.19mi |
| 913 W Balboa Blvd Unit C Newport Beach, CA | 3.0 | 3.0 | 1423 | $8,500 | $5.97 | 7d | 1 | 1.19mi |
| 1 Park Newport Newport Beach, CA | 3.0 | 1.0–2.5 | 1013 | $4,188 | $4.13 | 1d | 116 | 1.20mi |
Listing history 30 events
-
2026-06-04days on market $379,000 Active 153 DOM
-
2026-06-03days on market $379,000 Active 152 DOM
-
2026-06-02days on market $379,000 Active 151 DOM
-
2026-06-01days on market $379,000 Active 150 DOM
-
2026-05-31days on market $379,000 Active 149 DOM
-
2026-04-17price $379,000 1657-char remark
Show marketing remark (1657 chars)
MOTIVATED MOTIVATED MOTIVATED Bring all offers. .. .There is a DEAL to be made here !!!! !!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!! Live the Newport Beach "waterfront" lifestyle at an exceptional value in the all-ages community of Bayside Village. This move-in-ready 2-bedroom, 2-bath beach cottage offers approx. 1,029 sq ft of bright, open living space and sits on one of the largest and most private lots in the community—an increasingly rare feature in Newport Beach real estate. This updated home features large windows, newer flooring, crown molding, and a cozy fireplace. The remodeled kitchen includes quartz countertops, shaker cabinets, and a built-in beverage/wine fridge. A flexible second bedroom with custom barn doors functions perfectly as a guest room, home office, or bonus living space. The primary suite offers custom closets and a remodeled bathroom with walk-in shower. Enjoy true indoor-outdoor coastal living with a private yard ideal for entertaining, relaxing, or dining al fresco and two storage sheds. Two kayaks are included for immediate enjoyment. Bayside Village amenities include a private beach, kayak launch, Back Bay access, scenic bike trails, two resort-style clubhouses, pools, spas, fitness rooms, BBQ areas, fire pits, and a fenced dog park. Located just off PCH and minutes to Balboa Island, Fashion Island shopping, world-class beaches, dining, John Wayne Airport, Newport Dunes, and Back Bay parks. Land lease is $3,300/month and includes water, trash, and amenities. Why rent when you can own your place in Newport Beach? See "360" tour above.
-
2026-02-05price $409,000 1657-char remark
Show marketing remark (1657 chars)
MOTIVATED MOTIVATED MOTIVATED Bring all offers. .. .There is a DEAL to be made here !!!! !!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!! Live the Newport Beach "waterfront" lifestyle at an exceptional value in the all-ages community of Bayside Village. This move-in-ready 2-bedroom, 2-bath beach cottage offers approx. 1,029 sq ft of bright, open living space and sits on one of the largest and most private lots in the community—an increasingly rare feature in Newport Beach real estate. This updated home features large windows, newer flooring, crown molding, and a cozy fireplace. The remodeled kitchen includes quartz countertops, shaker cabinets, and a built-in beverage/wine fridge. A flexible second bedroom with custom barn doors functions perfectly as a guest room, home office, or bonus living space. The primary suite offers custom closets and a remodeled bathroom with walk-in shower. Enjoy true indoor-outdoor coastal living with a private yard ideal for entertaining, relaxing, or dining al fresco and two storage sheds. Two kayaks are included for immediate enjoyment. Bayside Village amenities include a private beach, kayak launch, Back Bay access, scenic bike trails, two resort-style clubhouses, pools, spas, fitness rooms, BBQ areas, fire pits, and a fenced dog park. Located just off PCH and minutes to Balboa Island, Fashion Island shopping, world-class beaches, dining, John Wayne Airport, Newport Dunes, and Back Bay parks. Land lease is $3,300/month and includes water, trash, and amenities. Why rent when you can own your place in Newport Beach? See "360" tour above.
-
2026-01-02$424,500 Active 1657-char remark
Show marketing remark (1657 chars)
MOTIVATED MOTIVATED MOTIVATED Bring all offers. .. .There is a DEAL to be made here !!!! !!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!!! Live the Newport Beach "waterfront" lifestyle at an exceptional value in the all-ages community of Bayside Village. This move-in-ready 2-bedroom, 2-bath beach cottage offers approx. 1,029 sq ft of bright, open living space and sits on one of the largest and most private lots in the community—an increasingly rare feature in Newport Beach real estate. This updated home features large windows, newer flooring, crown molding, and a cozy fireplace. The remodeled kitchen includes quartz countertops, shaker cabinets, and a built-in beverage/wine fridge. A flexible second bedroom with custom barn doors functions perfectly as a guest room, home office, or bonus living space. The primary suite offers custom closets and a remodeled bathroom with walk-in shower. Enjoy true indoor-outdoor coastal living with a private yard ideal for entertaining, relaxing, or dining al fresco and two storage sheds. Two kayaks are included for immediate enjoyment. Bayside Village amenities include a private beach, kayak launch, Back Bay access, scenic bike trails, two resort-style clubhouses, pools, spas, fitness rooms, BBQ areas, fire pits, and a fenced dog park. Located just off PCH and minutes to Balboa Island, Fashion Island shopping, world-class beaches, dining, John Wayne Airport, Newport Dunes, and Back Bay parks. Land lease is $3,300/month and includes water, trash, and amenities. Why rent when you can own your place in Newport Beach? See "360" tour above.
-
2025-12-31historical
-
2025-11-08price $424,500
-
2025-08-06$459,000 Active
-
2025-08-05historical
-
2025-08-05historical
-
2025-08-05historical
-
2025-06-20historical
-
2025-05-16price $479,000
-
2025-03-28price $485,500
-
2025-01-31$495,000 Active
-
2024-10-11historical
-
2024-09-22$495,500 Active
-
2024-05-30soldstatus $485,000 Closed Sale
-
2024-05-15status Pending Sale
-
2024-04-17historical Active Under Contract
-
2024-04-05$499,000 Active
-
2004-03-21historical
-
2003-12-21$79,900
-
2003-09-09soldstatus $72,000
-
2003-02-19historical
-
2003-02-18$79,900
-
2003-02-18$79,900
ⓘ 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 (unshaded) · 0% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 5/10 Major 7 d/yr ≥82°F today · 23 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
- $61,369
- − Mortgage interest
- −$21,230
- − Property taxes
- −$5,685
- − Insurance
- −$1,895
- − Repairs & maintenance
- −$4,909
- − Management
- −$4,909
- − Depreciation
- −$11,025
- Taxable income
- $11,714
- Est. tax owed @ 24.0%
- −$2,811
- After-tax cash flow
- $14,240/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)
No district data.
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)
- 34,890
- Household income
- $159,564
- Rent vs Own
- Severe rent burden
- 2633.0
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 (74%)
- Race & ethnicity
- White 74% Two or more races 10% Hispanic / Latino 10% Asian 9% Black 1%
- Hispanic origin (detail)
- Mexican 6%
- Common ancestry
- Italian 4% Lithuanian 3% Slovak 3%
- Foreign-born
- 16% · Canada, China, South Korea
- Languages at home
- 81% English-only · Spanish 5% Other Indo-European 5% Chinese 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
- ▲ 17.65%
- Current HPI
- 537.8751
- Rent YoY
- ▲ 4.11%
- 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
+374.3% since first listed25 events — show timeline
- 2026-04-17 Price Changed $379,000 CRMLS
- 2026-02-05 Price Changed $409,000 CRMLS
- 2026-01-02 Listed $424,500 CRMLS
- 2025-12-31 Listing Removed — CRMLS
- 2025-11-08 Price Changed $424,500 CRMLS
- 2025-08-06 Listed $459,000 CRMLS
- 2025-08-05 Listing Removed — CRMLS
- 2025-08-05 Coming Soon — CRMLS
- 2025-08-05 Coming Soon — CRMLS
- 2025-06-20 Listing Removed — CRMLS
- 2025-05-16 Price Changed $479,000 CRMLS
- 2025-03-28 Price Changed $485,500 CRMLS
- 2025-01-31 Listed $495,000 CRMLS
- 2024-10-11 Listing Removed — CRMLS
- 2024-09-22 Listed $495,500 CRMLS
- 2024-05-30 Sold (MLS) $485,000 CRMLS
- 2024-05-15 Pending — CRMLS
- 2024-04-17 Contingent — CRMLS
- 2024-04-05 Listed $499,000 CRMLS
- 2004-03-21 Listing Removed — CRMLS
- 2003-12-21 Listed $79,900 CRMLS
- 2003-09-09 Sold (MLS) $72,000 CRMLS
- 2003-02-19 Listing Removed — CRMLS
- 2003-02-18 Listed $79,900 CRMLS
- 2003-02-18 Listed $79,900 CRMLS
Property tax history
+1.8%/yrLatest (2025): $146 · +1.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…