Zip Code 92661 — Newport Beach, CA
🔴POOR— negative cash flow likelyCap Rate
-0.8%
Monthly Cash Flow
-$27,628
Median Home Price
$4,628,973
DSCR
-0.12
🏠 Fair Market Rents
- Studio
- $2,540/mo
- 1 Bedroom
- $2,700/mo
- 2 Bedroom
- $3,210/mo
- 3 Bedroom
- $4,350/mo
- 4 Bedroom
- $5,150/mo
📊 Investment Metrics
- Cap Rate
- -0.8%
- Cash-on-Cash Return
- -31.1%
- Price-to-Rent Ratio
- 88.7
- 1% Rule
- 0.09%
- Gross Rent Multiplier
- 88.7
- 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 →