Work with a dedicated Real Estate Advisor who will take your financial preferences and help you select and acquire properties that fit your criteria. Learn more

18511 Vallarta Drive Huntington Beach, CA 92646

3 Beds 3 Baths 1,648 sqft Built 1976

$789,900

List Price

$3,200

$3K - $3.5K

Rent Est.

PROPERTY INFO

January 18, 2021 RECENTLY ADDED
FACTS
  • Single Family
  • Built In 1976
  • Price/Sqft : $479.31
  • 8 Days on Market
  • MLS # : PW21010560
  • Updated Date : 01/20/2021 at 13:36
CONSTRUCTION
  • Beds : 3
  • Floor Size : 1,648 sqft
  • Baths : 2 full , 1 half
Listing Agent

Coastland Realty, Inc.

Listing Agent's Description

Single Family attached house - PUD planned unit development with 2 car attached garage, front court yard and private rear patio with gas line BBQ. Cathedral ceilings, Slate & Pergo floors. Remodeled kitchen and baths but needs some TLC. Stainless steel appliances and 5 burner range oven. Large kitchen pantry with dishwasher and glass backsplash. Brand new Water Heater and Forced Air unit. MBR has fireplace and walk in closet. Mirrored closet doors. Close FWY access and minutes to surf city with all its amenities of the beach life style, HB pier main street, and Pacific city downtown HB.

SEE MORE

MARKET HIGHLIGHTS

  • The area has major technology nodes of excellence: Los Angeles (Media and entertainment); Pasadena (High-tech engineering, data analytics); Riverside (Agtech, transportation/ distribution); San Diego (Healthcare, biotech, wireless communications); Irvine (Medtech, cyber security); El Segundo (Aerospace and defense IT, space transport) [BCG, 2018]
  • Southern California produces more technology PhDs per year than any other region in the country and many of the higher educated students stay within Souther California contributing to readily available workforce skills making the area more attractive than Silicon Valley (BCG, 2018)
  • Southern California's economy is worth $1.58 trillion in Gross Metro Product and projected to grow to $1.67 trillion (USMayors.org, 2018)
  • Southern California has 58.7% labor force participation rate; within this area, Los Angeles metro has 62.3% labor force participation rate (USMayors.org, 2018)
  • Headquarters to several Fortune 500 companies: Amgen, Farmers Insurance, Walt Disney, Avery Dennison, Activision Blizzard, CBRE Group, Edison International, Molina Healthcare, First American Financial, Pacific Life, Qualcomm and Sempra Energy (Fortune, 2018)
  • Los Angeles has been awarded the 2028 Olympics under a funding commitment of $88 billion to upgrade the transportation infrastructure connecting disparate pockets of the metro area. This is expected to produce additional employment in the coming years. (BCG, 2018)
  • As part of Southern California area, Orange County market inherits all the benefits from the area.
  • Southern California area contributes to 55.3% of California state economy i.e. Gross State Product (USMayors.org, 2018)

PRICE & RENT TRENDS

Neighborhood: Huntington Beach

NeighborhoodNIR Market*CityMarket2010Year20002019250k300k350k400k450k500k550k600k650k700k750k800kPrice in $243k844k

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

Neighborhood: Huntington Beach

NeighborhoodNIR Market*CityMarket2010Year2000 Q22019 Q21800200022002400260028003000320034003600Rent in $17803620

* NIR Market: Aggregated price or rent trend of all neighborhoods with same NIR

SCHOOLS

NAME EDUCATIONAL LEVEL SCHOOL TYPE # OF STUDENTS # OF TEACHERS GREATSCHOOLS RATING
Joseph R. Perry Elementary School Primary Regular 468 19 6
Ethel Dwyer Middle School Middle Regular 1,243 43 8
Huntington Beach Adult School High Magnet 2,939 103 9

Joseph R. Perry Elementary School

  • Education Level: Primary
  • # of students: 468
  • # of teachers: 19
6
GreatSchools Rating

Ethel Dwyer Middle School

  • Education Level: Middle
  • # of students: 1,243
  • # of teachers: 43
8
GreatSchools Rating

Huntington Beach Adult School

  • Education Level: High
  • # of students: 2,939
  • # of teachers: 103
9
GreatSchools Rating
 

$710,910$868,890$789,900

PURCHASE PRICE

$2,880$3,520$3,200

RENT

DOWN PAYMENT
FINANCING

FINANCIALS

PROJECTED BASIC MONTHLY INCOME STATEMENT

INCOME Rent $3,200
EXPENSES Loan Payment -$2,744
Property Tax -$796
Property Insurance -$67
HOA -$350
Property Management Fees -$157
CASH FLOW
-$913

This is the estimated cash flow generated during a typical maintenance-free month. It is recommended that investors set aside 13% of earned rent to cover both maintenance and periods of vacancy.

$789,900

PROJECTED PRICE

$3,200

PROJECTED RENT

0.41%

PROJECTED RENT / PRICE RATIO

ASSUMPTIONS

Expense Inflation 2.50%
Rental Growth Year (1-5) 4.24%
Appreciation Year (1-5) 5.2%
Maintenance Year (1-5) 8.00%
Vacancy 5.38%
Length of Stay Years 2

PROJECTED ACCUMULATED WEALTH

30 YEAR PROJECTION

  • Cash Flow
  • Appreciation
  • Principal
11530$0.0$500k$1.0M$1.5M$2.0M

PROJECTED ANNUAL CASH FLOW

11530-$15k-$10k-$5.0k$0.0$5.0k$10k

PROJECTED PROPERTY VALUE

30 YEAR PROJECTION

  • Appreciation
  • Principal
  • Loan Balance
11530$0.0$500k$1.0M$1.5M$2.0M

TOTAL CASH OUT OF POCKET

TOTAL OUT OFPOCKET$215,074

INVESTMENT

$215,074

Down Payment
$197,475
Rehab Estimate
$5,750
Closing Costs
$11,849

LOAN DETAILS

25%

DOWN PAYMENT

HOMEUNION RECOMMENDS:

A 70% down payment or higher enables the proceeds from the asset to cover all costs.

$2,744

MONTHLY LOAN PAYMENT

30 yr
Term
3.75%
Interest
25.00%
Down Payment
Term 30 Years
Interest 3.75%
Down Payment $197,475
Loan Amount $592,425
See What Happens When You Reinvest Cash Flow

0.42

YEARS SAVED

$984

INTEREST SAVED

CASH FLOW REINVESTMENT

The time & interest saved by applying each month's positive cash flow towards loan principal pay down.

  • $3,200

    LIST RENT
  • $1.94

    LIST RENT PER SQFT
  • $3,502

    COMP ESTIMATED VALUE
  • $2.13

    COMP AVG. RENT PER SQFT
Comps Range
$3,200
1$3,2002$3,4003$3,4004$3,5955$3,595
$3,595
RENT COMPS ANALYSIS
  • 18511 Vallarta Drive Huntington Beach, CA 1
    • 3 beds 3 baths ∙ 1,648 Sqft ∙ Built 1976 3 beds 3 baths ∙ 1,648 Sqft ∙ Built 1976
    • Rent
    • Rent Per SQFT
    •  
    • $3,200
    • $1.94
    •  
  • 8884 Thames River Avenue Fountain Valley, CA 2
    • 3 beds 2 baths ∙ 1,539 Sqft ∙ Built 1972 3 beds 2 baths ∙ 1,539 Sqft ∙ Built 1972
    LEASED 10/20/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,400
    • $2.21
    •  
  • 18322 Lisa Lane Huntington Beach, CA 3
    • 4 beds 2 baths ∙ 1,694 Sqft ∙ Built 1959 4 beds 2 baths ∙ 1,694 Sqft ∙ Built 1959
    LEASED 01/16/21
    • Rent
    • Rent Per SQFT
    •  
    • $3,400
    • $2.01
    •  
  • 18945 Santa Catherine Street Fountain Valley, CA 4
    • 4 beds 3 baths ∙ 1,708 Sqft ∙ Built 1966 4 beds 3 baths ∙ 1,708 Sqft ∙ Built 1966
    LEASED 12/23/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,595
    • $2.10
    •  
  • 19072 Summerfield Lane Huntington Beach, CA 5
    • 3 beds 2 baths ∙ 1,652 Sqft ∙ Built 1964 3 beds 2 baths ∙ 1,652 Sqft ∙ Built 1964
    LEASED 03/21/20
    • Rent
    • Rent Per SQFT
    •  
    • $3,595
    • $2.18
    •  
PROPERTY LISTING DETAILS
Larry Cirnigliaro
Coastland Realty, Inc.
Darryl John Willis
1.866.250.5610
HomeUnion.com
Lic. BRE# 01526904
California Regional Multiple Listing Service ( CRMLS)
MLS #: PW21010560
Last Updated: 01/20/2021
BESbswy