OFF_MARKETRisky Deal117 days on market

17835 Beard Ln #63

17835 Beard Ln #63, Huntington Beach, CA 92647, Huntington Beach, CA 92647
$673,000
Zestimate®:$650,100

Listing Price

Property image 1
17835 Beard Ln #63, Huntington Beach, CA 92647
Loc: Huntington Beach, CA
Days Listed
117
Tax Assessed
$550k
Zestimate®
$650k
Market Rate
Rent Estimate
$3,436/mo
Est. Cash Flow base
Type
townhouse

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

7

Lake View Elementary School

K-5
0.4 mi away
6

Vista View Middle School

6-8
1.8 mi away
5

Ocean View High School

9-12
1.4 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
4.14%
Total ROI
10.3%
Cash Flow
$-1,083/mo
DSCR
0.68
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-08-18Sold$650,000$665
2026-07-29Pending sale$673,000$688
2026-06-19Price change$673,000$688
2026-05-18Price change$699,000$715
2026-04-21Price change$724,000$740
2026-04-03Listed for sale$745,000$762
2019-04-04Sold$480,000$491

Tax History

YearProperty TaxTax Assessment
2026$0$549,935
2025$6,206$539,152
2024$6,098$528,581
2023$5,959.06$518,217
2022$5,869.72$508,056
2021$5,761.64$498,095
2020$5,659.44$489,600
2019$5,659.44$239,359
2018$2,989.12$234,666
2017$2,878.8$230,065
2016$2,878.8$225,554
2015$2,766.68$222,166
2014$2,671.52$217,815
2013$0$216,831
2012$0$212,580
2011$0$208,412
2010$0$206,855
2009$0$207,347
2008$0$203,282
2007$0$199,297
2006$0$195,390
2005$0$191,559
2004$0$187,803
2003$0$184,361
2002$0$180,747
2001$1,876.42$177,203
2000$1,926.96$173,729
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
2
Sq Ft
978
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $673,000Rent Basis: Observed Comp Model ($3,436/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $337/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.50%

NOI: $23,580/yr

Cash-on-Cash Yield
-11.8%

On $154,790 invested

DSCR Ratio
0.56x

Negative debt coverage

5-Yr Leveraged ROI
+35.0%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$344/mo
Homeowner / Hazard Insurance-$337/mo
Vacancy Reserve (5% of rent)-$172/mo
Repairs & Maintenance (10% of rent)-$344/mo
Property Management (8% of rent)-$275/mo
Total Pure Operating Expenses-$1,471/mo
Net Investor Cash Flow
Gross Scheduled Rent+$3,436/mo
Less: Operating Expenses-$1,471/mo
Net Operating Income (NOI)+$1,965/mo
Less: Debt Service (30yr @ 6.75%)-$3,492/mo
Net Cash Flow
$-1,527/mo
$-18,324/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Huntington Beach.