FOR_SALERisky Deal65 days on market

9162 Brabham Dr

9162 Brabham Dr, Huntington Beach, CA 92646, Huntington Beach, CA 92646
$1,995,000
Zestimate®:$1,969,200

Listing Price

Property image 1
9162 Brabham Dr, Huntington Beach, CA 92646
Loc: Huntington Beach, CA
Days Listed
65
Tax Assessed
$495k
Zestimate®
$1969k
Market Rate
Lot Size
6,000 sqft
Rent Estimate
$7,574/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.

8

William T. Newland Elementary School

K-5
0.5 mi away
7

Talbert (Samuel E.) Middle School

6-8
0.1 mi away
9

Huntington 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
3.74%
Total ROI
8.4%
Cash Flow
$-3,867/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
2026-07-22Price change$1,995,000$710
2026-06-17Price change$2,050,000$730
2026-05-26Listed for sale$2,100,000$747
2026-03-09Sold$1,535,000$546

Tax History

YearProperty TaxTax Assessment
2025$5,722$495,438
2024$5,622$485,724
2023$5,489.26$476,200
2022$5,406.56$466,863
2021$5,301.78$457,709
2020$5,873.9$453,016
2019$5,269.54$379,201
2018$4,448.7$371,766
2017$4,293.18$364,477
2016$4,293.18$357,331
2015$4,112.08$351,964
2014$3,967.66$345,070
2013$0$343,511
2012$0$336,776
2011$0$330,173
2010$0$327,706
2009$0$328,486
2008$0$322,046
2007$0$315,732
2006$0$309,542
2005$0$303,473
2004$0$297,523
2003$0$292,071
2002$0$286,345
2001$3,030.28$280,731
2000$3,107.06$275,227
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
5
Baths
5
Sq Ft
2,810
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: $1,995,000Rent Basis: Observed Comp Model ($7,574/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $998/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
2.72%

NOI: $54,292/yr

Cash-on-Cash Yield
-15.2%

On $458,850 invested

DSCR Ratio
0.44x

Negative debt coverage

5-Yr Leveraged ROI
+18.0%

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)-$310/mo
Homeowner / Hazard Insurance-$998/mo
Vacancy Reserve (5% of rent)-$379/mo
Repairs & Maintenance (10% of rent)-$757/mo
Property Management (8% of rent)-$606/mo
Total Pure Operating Expenses-$3,050/mo
Net Investor Cash Flow
Gross Scheduled Rent+$7,574/mo
Less: Operating Expenses-$3,050/mo
Net Operating Income (NOI)+$4,524/mo
Less: Debt Service (30yr @ 6.75%)-$10,352/mo
Net Cash Flow
$-5,827/mo
$-69,928/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Huntington Beach.