Zip Code 92625 — Newport Beach, CA
🔴POOR— negative cash flow likelyCap Rate
-0.4%
Monthly Cash Flow
-$24,352
Median Home Price
$4,300,960
DSCR
-0.06
🏠 Fair Market Rents
- Studio
- $3,300/mo
- 1 Bedroom
- $3,510/mo
- 2 Bedroom
- $4,170/mo
- 3 Bedroom
- $5,650/mo
- 4 Bedroom
- $6,690/mo
📊 Investment Metrics
- Cap Rate
- -0.4%
- Cash-on-Cash Return
- -29.5%
- Price-to-Rent Ratio
- 63.4
- 1% Rule
- 0.13%
- Gross Rent Multiplier
- 63.4
- Vacancy Rate
- 8.0%
📋 Assumptions Used
20% down payment, 7.000000000000001% interest rate, 30-year fixed, 8% vacancy, 10% maintenance, 1.2% property tax
Customize these numbers in the calculator →