Unlock all features! Tap here to upgrade
1827 Port Westbourne Pl, Newport Beach, CA 92660
4 beds • 3 baths • 3115 sqft
$4,440,600
View on ZillowThis property looks like a bad Long-Term investment with a projected -22.52% first-year return on $933k initial cash invested.
-22.52%
Cash On Cash
1.55%
Cap Rate
0.25
DSCR
$13,260
Rent
-$17,501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$4441k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$933k
Downpayment
20%
$888k
Closing costs
1%
$44,406
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$13,260
Total Expenses
$30,761
Mortgage P&I
170%
$22,580
Property Taxes
19%
$2,500
Home Insurance
16%
$2,098
HOA
1%
$135
Property Management
10%
$1,326
CapEx
5%
$663
Vacancy
6%
$796
Maintenance
5%
$663
Other
0%
$0
Loading map...
Comparable Property | Rent | Beds | Baths | SQFT | Distance |
|---|---|---|---|---|---|
1 Monaco, Newport Beach, CA 92660 | $15,000 | 4 | 3 | 3100 | 0.5 mi |
2123 Yacht Yankee, Newport Beach, CA 92660 | $9,800 | 4 | 3 | 3137 | 0.5 mi |
31 Saint Tropez, Newport Beach, CA 92660 | $12,799 | 4 | 3 | 3144 | 0.6 mi |
1836 Port Abbey Pl, Newport Beach, CA 92660 | $11,000 | 4 | 2.5 | 2579 | 0.2 mi |
104 W Rancho Del Cerro | $2,500 | 4 | 2 | 2380 | 1.3 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 0.9 mi | |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
1255 S Forest Knoll St | $1,100 | 2 | 1 | 2020 | 0.9 mi |
2022 S American St | $2,850 | 5 | 4 | 3030 | 0.6 mi |
Projection Charts
Investment Value YoY
Annualized Return
Investment projections and seasonality
CoC vs Downpayment
Investment projections and seasonality
CoC vs Purchase Price
Investment projections and seasonality