FOR_SALERisky Deal7 days on market

18723 Chapel Ln

18723 Chapel Ln, Huntington Beach, CA 92646, Huntington Beach, CA 92646
$850,000
Zestimate®:$846,400

Listing Price

Property image 1
18723 Chapel Ln, Huntington Beach, CA 92646
Loc: Huntington Beach, CA
Days Listed
7
Tax Assessed
$800k
Zestimate®
$846k
Market Rate
Lot Size
1,170 sqft
Rent Estimate
$4,130/mo
Est. Cash Flow base
Type
single family

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

John R. Peterson Elementary School

K-5
1.9 mi away
8

Ethel Dwyer Middle School

6-8
1.8 mi away
9

Huntington Beach 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
3.74%
Total ROI
8.3%
Cash Flow
$-1,651/mo
DSCR
0.62
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
2021-05-21Sold$725,000$526
2021-04-24Pending sale$724,888$526
2021-04-21Listed for sale$724,888$526
2021-03-24Listing removed$0
2016-10-26Listing removed$2,600$2
2015-11-10Listing removed$2,650$2
2015-10-18Listed for rent$2,650$2
2005-06-08Sold$569,000$413
1999-11-04Sold$215,000$156
1995-09-15Sold$185,000$134

Tax History

YearProperty TaxTax Assessment
2026$0$800,457
2025$9,030$784,762
2024$8,874$769,375
2023$8,676.72$754,290
2022$8,449.96$739,500
2021$7,604.16$661,980
2020$7,629.42$661,980
2019$7,629.42$649,000
2018$7,539.1$605,000
2017$6,734.64$571,000
2016$6,734.64$571,000
2015$6,559.16$541,000
2014$5,835.94$503,360
2013$0$416,000
2012$0$416,000
2011$0$416,000
2010$0$457,000
2009$0$477,000
2008$0$528,000
2007$0$591,987
2006$0$580,380
2005$0$152,338
2004$0$149,351
2003$0$146,614
2002$0$143,740
2001$1,441.52$140,922
2000$1,477.78$138,159
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
3
Sq Ft
1,379
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: $850,000Rent Basis: Observed Comp Model ($4,130/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $425/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.18%

NOI: $27,058/yr

Cash-on-Cash Yield
-13.2%

On $195,500 invested

DSCR Ratio
0.51x

Negative debt coverage

5-Yr Leveraged ROI
+28.0%

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)-$500/mo
Homeowner / Hazard Insurance-$425/mo
Vacancy Reserve (5% of rent)-$207/mo
Repairs & Maintenance (10% of rent)-$413/mo
Property Management (8% of rent)-$330/mo
Total Pure Operating Expenses-$1,875/mo
Net Investor Cash Flow
Gross Scheduled Rent+$4,130/mo
Less: Operating Expenses-$1,875/mo
Net Operating Income (NOI)+$2,255/mo
Less: Debt Service (30yr @ 6.75%)-$4,410/mo
Net Cash Flow
$-2,156/mo
$-25,868/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Huntington Beach.