12 Padua CtNewport BeachCA92657
INVESTMENT ANALYSIS
Investment Verdict
Appreciation PlayAt a 5.85% gross rental yield, 12 Padua Ct, Newport Beach, CA, 92657 in Newport Beach is priced for capital growth, not immediate cash flow. The $1,650,000 purchase reflects market confidence in future value: at 5%/yr, the property is forecast to gain $455,865 by year five, with $15,197/yr in additional equity from loan paydown. Ziffy Mortgage's DSCR mortgage (1.09) qualifies for non-U.S. residents without personal income documents. Total five-year projected cumulative return: $486,833.
| This Property | National Avg | |
|---|---|---|
| Gross Rental Yield | 5.9% | 6.2% |
| Monthly Cash Flow | $(2,973) | $180 |
National averages based on 2024–2025 U.S. residential rental market data. Content is user-generated and unverified.
DSCR Rental Loan Qualification
Qualifies using the property's rental income, not your personal income.
- ✓No W-2, pay stubs, or tax returns needed
- ✓Rental income qualifies you
- ✓Built for real estate investors
| Monthly Rental Income | $8,050 |
| Total Monthly Debt Service | $9,551 |
| DSCR Ratio | 0.84x |
Ziffy Mortgage typically prefers a DSCR of 1.0+, but in some cases you may qualify with a DSCR below 1. To explore if this deal qualifies for an investment mortgage, book time with your loan officer →
Estimates assume 6.0% rate / 30-yr fixed, 30% down, 1% tax, 0.5% insurance. Not a commitment to lend.
Condo
Built in 1993
1.15 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92657, Newport Coast, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,179 (100%) |
| Owner Occupied HU | 2,681 (64.2%) |
| Renter Occupied HU | 1,062 (25.4%) |
| Vacant Housing Units | 436 (10.4%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,922,088 |
Housing Distribution
Address Breakdown
Residential
4,691
Single Family
3,396
Multi-Family
1,295
Businesses
83
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Ziffy AI Summary
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
- Attractive rent-to-price ratio for income stability
- Good fit for DSCR financing with healthy coverage
Condo
Built in 1993
1.15 Acres lot
$N/A/sqft
No HOA
Neighborhood Data
Neighborhood data shown for ZIP Code: 92657, Newport Coast, CA area.
Housing Distribution
Housing Statistics
| Category | Value |
|---|---|
| Total HU (Housing Units) | 4,179 (100%) |
| Owner Occupied HU | 2,681 (64.2%) |
| Renter Occupied HU | 1,062 (25.4%) |
| Vacant Housing Units | 436 (10.4%) |
| Median Home Value | $2,000,001 |
| Average Home Value | $1,922,088 |
Housing Distribution
Address Breakdown
Residential
4,691
Single Family
3,396
Multi-Family
1,295
Businesses
83
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Marcus Kiwi Gualter • Coldwell Banker Realty
Mls Name: CRMLS
Mls Provider:
Mls ID: #NP25025077