FOR_SALEExcellent Deal10 days on market

30802 Coast Hwy Space H4

30802 Coast Hwy Space H4, Laguna Beach, CA 92651, Laguna Beach, CA 92651
$695,000
Zestimate®:$670,600

Listing Price

Property image 1
30802 Coast Hwy Space H4, Laguna Beach, CA 92651
Loc: Laguna Beach, CA
Days Listed
10
Tax Assessed
$42k
Zestimate®
$671k
Market Rate
Rent Estimate
$5,152/mo
Est. Cash Flow base
Type
manufactured

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

El Morro Elementary School

K-5
5.1 mi away
8

Thurston Middle School

6-8
2.3 mi away
10

Laguna Beach High School

9-12
2 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
7.76%
Total ROI
28.5%
Cash Flow
$981/mo
DSCR
1.28
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
2026-07-10Listed for sale$695,000$565
2020-11-09Listing removed$285,000$232
2020-10-02Price change$285,000$232
2020-09-08Price change$315,000$256
2020-08-14Listed for sale$345,000$280
2020-08-05Pending sale$345,000$280
2020-05-26Listed for sale$345,000$280
2014-10-06Listing removed$279,000$227
2014-09-17Price change$279,000$227
2014-08-26Price change$299,000$243
2014-07-11Price change$249,000$202
2014-05-26Price change$279,000$227
2014-03-12Listed for sale$299,000$243

Tax History

YearProperty TaxTax Assessment
2026$0$41,609
2025$348$41,609
2024$348$41,609
2023$349.14$41,609
2022$349.44$41,609
2021$420.32$41,609
2020$439.82$43,542
2019$439.82$44,415
2018$449.76$44,415
2017$449.86$44,415
2016$449.86$44,415
2015$450.22$39,915
2014$404.98$39,915
2013$0$41,368
2012$0$43,849
2011$0$47,361
2010$0$51,452
2009$0$53,985
2008$0$56,660
2007$0$62,056
2006$0$61,820
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
2
Sq Ft
1,230
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: $695,000Rent Basis: Observed Comp Model ($5,152/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $348/mo
Haven ScoreRisky
2/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
6.20%

NOI: $43,116/yr

Cash-on-Cash Yield
-0.1%

On $159,850 invested

DSCR Ratio
1.00x

Tight qualification

5-Yr Leveraged ROI
+93.7%

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)-$26/mo
Homeowner / Hazard Insurance-$348/mo
Vacancy Reserve (5% of rent)-$258/mo
Repairs & Maintenance (10% of rent)-$515/mo
Property Management (8% of rent)-$412/mo
Total Pure Operating Expenses-$1,559/mo
Net Investor Cash Flow
Gross Scheduled Rent+$5,152/mo
Less: Operating Expenses-$1,559/mo
Net Operating Income (NOI)+$3,593/mo
Less: Debt Service (30yr @ 6.75%)-$3,606/mo
Net Cash Flow
$-13/mo
$-158/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Laguna Beach.

30802 Coast Hwy Space H4 | Laguna Beach, CA | Haven AI Analysis | Haven by ScoutHavens