80 Huntington #513 · Huntington Beach, CA
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
Risk factors via First Street. Map © Google.
Why this score? — see what drove the C 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 +15.0/30.0
- ARV discount +15.0/15.0
- Schools +6.5/10.0
- 1% rule +5.0/10.0
- DSCR +5.0/10.0
- Livability +3.4/5.0
- Rent growth +3.2/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$75,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
MOTIVATED SELLER - WILL LOOK AT ANY REASONABLE CASH OFFER.
Key facts
- Wood flooring
- Vaulted ceilings
- Room addition
Tags
Property features AI
Finance
- Other: Manager approval required for occupancy; Pet policy: contact manager
- Financial info: Land lease of $3,300 per month (park-managed)
- HOA & community: Suburban community
Exterior
- Parking: Located in Surf City Beach cottages park
- Utilities: Public sewer; District/Public water
- Home design: Single-story mobile home; Mobile home remains on site
- Construction: Estimated year built; Mobile home approximately 20 ft by 52 ft
- Exterior features: Community pool; Level lot at street level
Interior
- Bathrooms: 2 full bathrooms
- Interior features: Entry at ground level
- Laundry & utility: Laundry inside the home
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath manufactured listed at $75k.
Deal economics
- At list price, monthly cash flow is $3k ($31k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($4k rent vs $75k).
- Recommended offer: $73k (3.0% below list) — sets the bar for market timing.
- Cap rate 47.3% vs local median 1.6% in Huntington 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 67/100 on livability (#306 in CA) — a middle-class / working-renter tenant base. Strengths: employment A+, commute A-, schools B+; Watch: amenities C-, cost of living F, health & safety F.
- Huntington Beach Union High (suburban): math 65% / reading 82% proficiency, ranked #39 of 517 in CA (top 8%) — strong family-tenant draw, lease renewals of 3-5y typical.
- Market conditions: Rents rising (+2.8%/yr); 135 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 6,974 units permitted in Orange County in 2024 (3,839 in 5+ unit buildings).
- This rent runs 36% of the median local income ($130k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $519 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
- Orange County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
- At projected returns (-3.0% appreciation + 2.8% rent growth), your $21k cash investment doubles in ~1 year — after that, you're playing with house money.
Negotiation context
- It's been on market 34 days — a 3% lower offer ($73k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 23y ago 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 $38k; list at $75k implies a 95% gain — meaningful room to come down on a strong offer.
Questions for the listing agent
- It's been on market 34 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- Schools are B-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
- 5.20% ✓
- Cap rate
- 47.31%
- Cash-on-cash
- 146.49%
- DSCR
- 7.52
- GRM
- 1.6
CMA / ARV
- ARV (on-the-fly)
- $115,200
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 80 Huntington St #646 | 0.18mi | 2/2.0 | 1,152 (0%) | 10mo | $115,000 | $100 | 84 |
| 80 Huntington St #707 | 0.11mi | 2/2.0 | 1,040 (-10%) | 1mo | $50,000 | $48 | 78 |
| 80 Huntington St #514 | 0.02mi | 2/2.0 | 1,040 (-10%) | 8mo | $58,000 | $56 | 77 |
| 80 Huntington #630 | 0.17mi | 3/2.0 (+1) | 1,251 (+9%) | 2mo | $295,000 | $236 | 71 |
| 20701 Beach Blvd #30 | 0.35mi | 3/2.0 (+1) | 1,197 (+4%) | 2mo | $180,000 | $150 | 71 |
| 20701 Beach Blvd #45 | 0.28mi | 2/2.0 | 1,120 (-3%) | 14mo | $199,900 | $178 | 71 |
| 80 Huntington #424 | 0.05mi | 1/1.0 (-1) | 1,038 (-10%) | 3mo | $35,000 | $34 | 70 |
| 80 Huntington #372 | 0.15mi | 2/2.0 | 1,272 (+10%) | 7mo | $73,000 | $57 | 70 |
| 20701 Beach Blvd #214 | 0.30mi | 2/2.0 | 1,120 (-3%) | 15mo | $199,900 | $178 | 69 |
| 80 Huntington St #418 | 0.02mi | 2/2.0 | 1,040 (-10%) | 19mo | $100,000 | $96 | 67 |
| 80 Huntington St #362 | 0.11mi | 2/2.0 | 1,000 (-13%) | 12mo | $100,000 | $100 | 62 |
| 80 Huntington St #606 | 0.09mi | 2/2.0 | 1,251 (+9%) | 24mo | $220,000 | $176 | 62 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
-3.0% appreciation · 2.78% rent growth · sell at horizon
- IRR
- —
- Equity multiple
- 8.16×
- Total profit
- $150,320
- Equity at exit
- $11,183
- IRR
- —
- Equity multiple
- 17.09×
- Total profit
- $337,859
- Equity at exit
- $6,485
Cash invested: $21,000 (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 92648
- Rents YoY
- 2.8%
- Active inventory
- 135
- Price-to-rent
- 1.6×
Monthly cashflow live
- Estimated rent
- $3,901 high interval (Pro) →
- Mortgage (P&I)
- −$393
- Tax est. 1.5%
- −$94 /mo · $1,125/yr
- Insurance
- −$31
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$819
- Net cashflow
- $2,564
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
- $18,750
- Closing costs
- $2,250
- 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 |
|---|---|---|---|---|---|---|---|---|
| 7795 Neptune Dr Huntington Beach, CA | 2.0–4.0 | 1.5–2.5 | 1155 | $4,108 | $3.56 | 1d | 3 | 0.07mi |
| 80 HUNTINGTON St Huntington Beach, OS | 2.0 | 2.0 | 1276 | $3,825 | $3.00 | 1d | 1 | 0.10mi |
| 7623 Bay Dr #103 Huntington Beach, CA | 2.0 | 1.0 | 968 | $3,200 | $3.31 | 1d | 1 | 0.13mi |
| 229 Atlanta Ave Unit 229 Huntington Beach, CA | 1.0 | 1.0 | 700 | $2,500 | $3.57 | 1d | 1 | 0.14mi |
| 223 Atlanta Ave Huntington Beach, CA | 1.0 | 1.0 | 700 | $2,800 | $4.00 | 1d | 1 | 0.15mi |
| 21040 Pacific City Cir Huntington Beach, CA | 1.0–3.0 | 1.0–2.5 | 1137 | $5,989 | $5.27 | 1d | 28 | 0.21mi |
| 7946 Waterfall Cir Huntington Beach, CA | 2.0 | 2.5 | 1439 | $4,500 | $3.13 | 1d | 1 | 0.22mi |
| 227 1st St Unit 3 Huntington Beach, CA | 2.0 | 2.0 | 1050 | $7,000 | $6.67 | 18d | 1 | 0.31mi |
| 509 Delaware St Unit A Huntington Beach, CA | 3.0 | 2.0 | 1200 | $3,200 | $2.67 | 1d | 1 | 0.32mi |
| 420 Lake St #101 Huntington Beach, CA | 2.0 | 2.0 | 1023 | $4,000 | $3.91 | 20d | 1 | 0.34mi |
| 430 Lake St #202 Huntington Beach, CA | 2.0 | 2.0 | 1023 | $3,850 | $3.76 | 18d | 1 | 0.36mi |
| 224 Frankfort Ave Huntington Beach, CA | 2.0 | 1.0 | 925 | $3,750 | $4.05 | 1d | 1 | 0.37mi |
| 21270 Beach Blvd Huntington Beach, CA | 2.0 | 1.0–2.0 | 679 | $3,557 | $5.23 | 1d | 12 | 0.39mi |
| 200 Pacific Coast Hwy Huntington Beach, CA | 2.0 | 2.0–2.5 | 1299 | $4,575 | $3.52 | 15d | 2 | 0.43mi |
| 200 Pacific Coast Hwy Huntington Beach, CA | 1.0–2.0 | 1.0–2.0 | 1064 | $4,900 | $4.61 | 1d | 2 | 0.43mi |
| 8121 Foxhall Dr Huntington Beach, CA | 3.0 | 1.5 | 1296 | $4,950 | $3.82 | 1d | 1 | 0.49mi |
| 820 Geneva Ave Unit B Huntington Beach, CA | 2.0 | 1.0 | 750 | $3,200 | $4.27 | 25d | 1 | 0.53mi |
| 626 Lake St #54 Huntington Beach, CA | 3.0 | 3.0 | 1400 | $3,895 | $2.78 | 24d | 1 | 0.57mi |
| 608 Olive Ave Huntington Beach, CA | 3.0 | 2.0 | 1100 | $4,195 | $3.81 | 15d | 1 | 0.57mi |
| 1008 England St Huntington Beach, CA | 3.0 | 2.0 | 1200 | $4,500 | $3.75 | 1d | 1 | 0.63mi |
| 8450 Atlanta Ave Huntington Beach, CA | 1.0–2.0 | 1.0 | 791 | $2,845 | $3.59 | 1d | 9 | 0.70mi |
| 711 Pacific Coast Hwy Huntington Beach, CA | 1.0–3.0 | 1.0–2.0 | 1089 | $6,675 | $6.13 | 1d | 4 | 0.72mi |
| 711 Pacific Coast Hwy #325 Huntington Beach, CA | 2.0 | 1.0 | 968 | $9,500 | $9.81 | 1d | 1 | 0.72mi |
| 20331 Bluffside Cir #221 Huntington Beach, CA | 1.0 | 1.0 | 767 | $3,000 | $3.91 | 1d | 1 | 0.78mi |
| 8302 Indianapolis Ave Huntington Beach, CA | 3.0 | 2.0 | 1045 | $4,450 | $4.26 | 19d | 1 | 0.79mi |
| 8461 Lomond Dr Huntington Beach, CA | 3.0 | 1.0 | 950 | $3,800 | $4.00 | 10d | 1 | 0.80mi |
| 20301 Bluffside Cir Unit D110 Huntington Beach, CA | 2.0 | 2.0 | 1101 | $5,250 | $4.77 | 1d | 1 | 0.80mi |
| 403 Memphis Ave Unit 2 Huntington Beach, CA | 2.0 | 1.0 | 900 | $2,500 | $2.78 | 19d | 1 | 0.81mi |
| 311 Memphis Ave Huntington Beach, CA | 2.0 | 1.0 | 820 | $2,595 | $3.16 | 1d | 1 | 0.81mi |
| 308 Nashville Ave Huntington Beach, CA | 2.0 | 1.0 | 1000 | $3,116 | $3.12 | 1d | 1 | 0.85mi |
| 1315 Alabama St Huntington Beach, CA | 3.0 | 2.0 | 1236 | $7,500 | $6.07 | 1d | 1 | 0.86mi |
| 20321 Tidepool Cir Unit 105 Huntington Beach, CA | 2.0 | 2.0 | 1104 | $3,700 | $3.35 | 1d | 1 | 0.87mi |
| 220 12th St Unit 17 Huntington Beach, CA | 2.0 | 1.0 | 800 | $2,695 | $3.37 | 6d | 1 | 0.89mi |
| 220 12th St Unit 17 Huntington Beach, CA | 2.0 | 1.0 | 800 | $2,695 | $3.37 | 10d | 1 | 0.89mi |
| 220 12th St Unit 19 Huntington Beach, CA | 1.0 | 1.0 | 756 | $2,595 | $3.43 | 10d | 1 | 0.89mi |
| 20191 Cape Coral Ln Unit 3-209 Huntington Beach, CA | 2.0 | 2.0 | 1059 | $3,200 | $3.02 | 4d | 1 | 0.90mi |
| 20191 Cape Coral Ln Unit 3-314 Huntington Beach, CA | 1.0 | 1.0 | 890 | $2,945 | $3.31 | 1d | 1 | 0.90mi |
| 8152 Mainsail Dr Unit 104 Huntington Beach, CA | 2.0 | 2.0 | 1149 | $3,600 | $3.13 | 24d | 1 | 0.93mi |
| 8565 Trinity Cir Unit 821D Huntington Beach, CA | 2.0 | 2.0 | 1077 | $3,450 | $3.20 | 10d | 1 | 0.93mi |
| 8565 Trinity Cir Unit 821D Huntington Beach, CA | 2.0 | 2.0 | 1077 | $3,450 | $3.20 | 1d | 1 | 0.93mi |
Listing history 36 events
-
2026-06-18days on market $75,000 Active 34 DOM
-
2026-06-17days on market $75,000 Active 33 DOM
-
2026-06-16days on market $75,000 Active 32 DOM
-
2026-06-15days on market $75,000 Active 31 DOM
-
2026-06-13days on market $75,000 Active 29 DOM
-
2026-06-13days on market $75,000 Active 28 DOM
-
2026-06-09days on market $75,000 Active 25 DOM
-
2026-06-08days on market $75,000 Active 24 DOM
-
2026-06-07days on market $75,000 Active 23 DOM
-
2026-06-04days on market $75,000 Active 20 DOM
-
2026-06-03days on market $75,000 Active 19 DOM
-
2026-06-02days on market $75,000 Active 18 DOM
-
2026-06-01days on market $75,000 Active 17 DOM
-
2026-05-31days on market $75,000 Active 16 DOM
-
2026-05-15$75,000 Active
-
2014-06-27soldstatus $38,500 Closed 58-char remark
Show marketing remark (58 chars)
MOTIVATED SELLER - WILL LOOK AT ANY REASONABLE CASH OFFER.
-
2014-05-09status Pending 58-char remark
Show marketing remark (58 chars)
MOTIVATED SELLER - WILL LOOK AT ANY REASONABLE CASH OFFER.
-
2014-05-04price $42,500 58-char remark
Show marketing remark (58 chars)
MOTIVATED SELLER - WILL LOOK AT ANY REASONABLE CASH OFFER.
-
2014-04-13price $46,500 58-char remark
Show marketing remark (58 chars)
MOTIVATED SELLER - WILL LOOK AT ANY REASONABLE CASH OFFER.
-
2014-03-17$51,900 Active 58-char remark
Show marketing remark (58 chars)
MOTIVATED SELLER - WILL LOOK AT ANY REASONABLE CASH OFFER.
-
2013-01-11price $96,000 323-char remark
Show marketing remark (323 chars)
Walk Approx 2 Blocks To The 'sand' For Ocean!! Fun. Well Kept Family Park 2 Bd 2 Bath Plus Office, Front Bedrm W/ Walkin Closet & Walk-In Shower Valted Ceilings, Two Ceiling Fans, Build-In Hutch In Dining Area Inside Laundry, 10x6 Shed, New Stove & Micorwave, Approx 1115 Sq. Ft. Club House W/ Pool And Jscuzzi.
-
2013-01-11price $96,000 323-char remark
Show marketing remark (323 chars)
Walk Approx 2 Blocks To The 'sand' For Ocean!! Fun. Well Kept Family Park 2 Bd 2 Bath Plus Office, Front Bedrm W/ Walkin Closet & Walk-In Shower Valted Ceilings, Two Ceiling Fans, Build-In Hutch In Dining Area Inside Laundry, 10x6 Shed, New Stove & Micorwave, Approx 1115 Sq. Ft. Club House W/ Pool And Jscuzzi.
-
2013-01-11price $96,000 323-char remark
Show marketing remark (323 chars)
Walk Approx 2 Blocks To The 'sand' For Ocean!! Fun. Well Kept Family Park 2 Bd 2 Bath Plus Office, Front Bedrm W/ Walkin Closet & Walk-In Shower Valted Ceilings, Two Ceiling Fans, Build-In Hutch In Dining Area Inside Laundry, 10x6 Shed, New Stove & Micorwave, Approx 1115 Sq. Ft. Club House W/ Pool And Jscuzzi.
-
2013-01-11price $96,000 323-char remark
Show marketing remark (323 chars)
Walk Approx 2 Blocks To The 'sand' For Ocean!! Fun. Well Kept Family Park 2 Bd 2 Bath Plus Office, Front Bedrm W/ Walkin Closet & Walk-In Shower Valted Ceilings, Two Ceiling Fans, Build-In Hutch In Dining Area Inside Laundry, 10x6 Shed, New Stove & Micorwave, Approx 1115 Sq. Ft. Club House W/ Pool And Jscuzzi.
-
2013-01-11price $96,000 323-char remark
Show marketing remark (323 chars)
Walk Approx 2 Blocks To The 'sand' For Ocean!! Fun. Well Kept Family Park 2 Bd 2 Bath Plus Office, Front Bedrm W/ Walkin Closet & Walk-In Shower Valted Ceilings, Two Ceiling Fans, Build-In Hutch In Dining Area Inside Laundry, 10x6 Shed, New Stove & Micorwave, Approx 1115 Sq. Ft. Club House W/ Pool And Jscuzzi.
-
2013-01-11price $96,000 323-char remark
Show marketing remark (323 chars)
Walk Approx 2 Blocks To The 'sand' For Ocean!! Fun. Well Kept Family Park 2 Bd 2 Bath Plus Office, Front Bedrm W/ Walkin Closet & Walk-In Shower Valted Ceilings, Two Ceiling Fans, Build-In Hutch In Dining Area Inside Laundry, 10x6 Shed, New Stove & Micorwave, Approx 1115 Sq. Ft. Club House W/ Pool And Jscuzzi.
-
2004-03-10soldstatus $93,000 323-char remark
Show marketing remark (323 chars)
Walk Approx 2 Blocks To The 'sand' For Ocean!! Fun. Well Kept Family Park 2 Bd 2 Bath Plus Office, Front Bedrm W/ Walkin Closet & Walk-In Shower Valted Ceilings, Two Ceiling Fans, Build-In Hutch In Dining Area Inside Laundry, 10x6 Shed, New Stove & Micorwave, Approx 1115 Sq. Ft. Club House W/ Pool And Jscuzzi.
-
2004-01-16$199,000 323-char remark
Show marketing remark (323 chars)
Walk Approx 2 Blocks To The 'sand' For Ocean!! Fun. Well Kept Family Park 2 Bd 2 Bath Plus Office, Front Bedrm W/ Walkin Closet & Walk-In Shower Valted Ceilings, Two Ceiling Fans, Build-In Hutch In Dining Area Inside Laundry, 10x6 Shed, New Stove & Micorwave, Approx 1115 Sq. Ft. Club House W/ Pool And Jscuzzi.
-
2004-01-08historical
-
2003-07-10$98,500
-
2003-05-14price $199,000 323-char remark
Show marketing remark (323 chars)
Walk Approx 2 Blocks To The 'sand' For Ocean!! Fun. Well Kept Family Park 2 Bd 2 Bath Plus Office, Front Bedrm W/ Walkin Closet & Walk-In Shower Valted Ceilings, Two Ceiling Fans, Build-In Hutch In Dining Area Inside Laundry, 10x6 Shed, New Stove & Micorwave, Approx 1115 Sq. Ft. Club House W/ Pool And Jscuzzi.
-
2003-05-14price $199,000 323-char remark
Show marketing remark (323 chars)
Walk Approx 2 Blocks To The 'sand' For Ocean!! Fun. Well Kept Family Park 2 Bd 2 Bath Plus Office, Front Bedrm W/ Walkin Closet & Walk-In Shower Valted Ceilings, Two Ceiling Fans, Build-In Hutch In Dining Area Inside Laundry, 10x6 Shed, New Stove & Micorwave, Approx 1115 Sq. Ft. Club House W/ Pool And Jscuzzi.
-
2003-05-14price $199,000 323-char remark
Show marketing remark (323 chars)
Walk Approx 2 Blocks To The 'sand' For Ocean!! Fun. Well Kept Family Park 2 Bd 2 Bath Plus Office, Front Bedrm W/ Walkin Closet & Walk-In Shower Valted Ceilings, Two Ceiling Fans, Build-In Hutch In Dining Area Inside Laundry, 10x6 Shed, New Stove & Micorwave, Approx 1115 Sq. Ft. Club House W/ Pool And Jscuzzi.
-
2003-05-14price $199,000 323-char remark
Show marketing remark (323 chars)
Walk Approx 2 Blocks To The 'sand' For Ocean!! Fun. Well Kept Family Park 2 Bd 2 Bath Plus Office, Front Bedrm W/ Walkin Closet & Walk-In Shower Valted Ceilings, Two Ceiling Fans, Build-In Hutch In Dining Area Inside Laundry, 10x6 Shed, New Stove & Micorwave, Approx 1115 Sq. Ft. Club House W/ Pool And Jscuzzi.
-
2003-05-14price $199,000 323-char remark
Show marketing remark (323 chars)
Walk Approx 2 Blocks To The 'sand' For Ocean!! Fun. Well Kept Family Park 2 Bd 2 Bath Plus Office, Front Bedrm W/ Walkin Closet & Walk-In Shower Valted Ceilings, Two Ceiling Fans, Build-In Hutch In Dining Area Inside Laundry, 10x6 Shed, New Stove & Micorwave, Approx 1115 Sq. Ft. Club House W/ Pool And Jscuzzi.
-
2003-05-14price $199,000 323-char remark
Show marketing remark (323 chars)
Walk Approx 2 Blocks To The 'sand' For Ocean!! Fun. Well Kept Family Park 2 Bd 2 Bath Plus Office, Front Bedrm W/ Walkin Closet & Walk-In Shower Valted Ceilings, Two Ceiling Fans, Build-In Hutch In Dining Area Inside Laundry, 10x6 Shed, New Stove & Micorwave, Approx 1115 Sq. Ft. Club House W/ Pool And Jscuzzi.
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $46,814
- − Mortgage interest
- −$4,201
- − Property taxes
- −$1,125
- − Insurance
- −$375
- − Repairs & maintenance
- −$3,745
- − Management
- −$3,745
- − Depreciation
- −$2,182
- Taxable income
- $31,440
- Est. tax owed @ 24.0%
- −$7,546
- After-tax cash flow
- $23,217/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
- Huntington Beach Union High
- NCES district ID
- 0618060
- Math proficiency
- 65% ▲ 17.00%
- Reading proficiency
- 82% ▲ 8.00%
- Median HH income
- $78,159
- Composite
- 64.9/100
- National rank
- #511
- State rank
- #39 of 517 in CA
Livability — Huntington Beach
- Score
- 67/100
- State rank
- #306
- US rank
- #10298
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Huntington Beach, CA
- County
- Orange County · 3,096,323 people
- City population
- 194,835
- Metro
- Los Angeles-Long Beach-Anaheim, CA
- Population (ZIP)
- 45,827
- Household income
- $130,164
- Rent vs Own
- Severe rent burden
- 2957.0
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
- Diverse neighborhood (Simpson 0.56)
- Race & ethnicity
- White 63% Hispanic / Latino 16% Two or more races 14% Asian 11%
- Hispanic origin (detail)
- Mexican 11%
- Common ancestry
- Slovak 3% Italian 3% Scotch-Irish 3%
- Foreign-born
- 14% · Canada, Vietnam, China
- Languages at home
- 80% English-only · Spanish 7% Vietnamese 3% Other Indo-European 3%
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
- ▼ -797.90%
- Current HPI
- 381.1587
- Rent YoY
- ▲ 2.78%
- 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
-62.3% since first listed22 events — show timeline
- 2026-05-15 Listed $75,000 CRMLS
- 2014-06-27 Sold (MLS) $38,500 CRMLS
- 2014-05-09 Pending — CRMLS
- 2014-05-04 Price Changed $42,500 CRMLS
- 2014-04-13 Price Changed $46,500 CRMLS
- 2014-03-17 Listed $51,900 CRMLS
- 2013-01-11 Price Changed $96,000 CRMLS
- 2013-01-11 Price Changed $96,000 CRMLS
- 2013-01-11 Price Changed $96,000 CRMLS
- 2013-01-11 Price Changed $96,000 CRMLS
- 2013-01-11 Price Changed $96,000 CRMLS
- 2013-01-11 Price Changed $96,000 CRMLS
- 2004-03-10 Sold (MLS) $93,000 CRMLS
- 2004-01-16 Listed $199,000 CRMLS
- 2004-01-08 Listing Removed — CRMLS
- 2003-07-10 Listed $98,500 CRMLS
- 2003-05-14 Price Changed $199,000 CRMLS
- 2003-05-14 Price Changed $199,000 CRMLS
- 2003-05-14 Price Changed $199,000 CRMLS
- 2003-05-14 Price Changed $199,000 CRMLS
- 2003-05-14 Price Changed $199,000 CRMLS
- 2003-05-14 Price Changed $199,000 CRMLS
Property tax history
-2.5%/yrLatest (2025): $62 · -0.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…