✔ 61 properties selected
Total Investment Amount Entered:
Monthly, Non-Owner Occupied
✔ 24 w/positive Cash Flow
✔ 23 w/Rents above Market
✔ 1 w/Doubling Year < or = 5 Above Mkt
Below Mkt
Analyze/ Details/ Pix Cou City Address Units Asking Sq Ft Rents GRM Down Cash Flow Total Investment 10 Yr Net 10 Yr ROI Double Year Area

PW17259855
LAC
Long Beach
1719 Cedar Avenue
4
$699,000
6,711
$10,800
5.4
25
6,883
174,750
1,120,284
641
4
🗸
699 - Not Defined

Median Rent:
Total Cash Flow:
946,868
47.3
1st Year Cash-On-Cash ROI
Total Appreciation:
240,398
Total Principal Reduction:
107,769

PW17247629
LAC
Long Beach
732 Redondo Avenue
3
$879,900
2,638
$7,400
9.9
25
2,779
219,975
600,596
273
6
🗸
003 - Eastside- Circle Area

Median Rent:
7400
Total Cash Flow:
382,299
15.2
1st Year Cash-On-Cash ROI
Total Appreciation:
302,612
Total Principal Reduction:
135,659

PW17266946
LAC
Long Beach
5959 Cherry
3
$799,000
2,463
$6,395
10.4
25
2,215
199,750
502,950
252
7
🗸
007 - North Long Beach

Median Rent:
Total Cash Flow:
304,725
13.3
1st Year Cash-On-Cash ROI
Total Appreciation:
274,789
Total Principal Reduction:
123,186

RS17253128
LAC
Long Beach
2148 Lime Avenue
2
$450,000
1,430
$3,400
11
25
1,056
112,500
256,905
228
7
🗸
009 - Poly High

Median Rent:
3400
Total Cash Flow:
145,264
11.3
1st Year Cash-On-Cash ROI
Total Appreciation:
154,762
Total Principal Reduction:
69,379

PW17266840
LAC
Long Beach
3922 E Broadway
3
$1,100,000
2,635
$6,945
13.2
25
1,283
275,000
449,456
163
8
🗸
002 - Belmont Heights- Alamitos Heights

Median Rent:
Total Cash Flow:
176,555
5.6
1st Year Cash-On-Cash ROI
Total Appreciation:
378,308
Total Principal Reduction:
169,593

PW17026268
LAC
Long Beach
5714 Orange Avenue
3
$649,000
2,171
$4,050
13.4
25
712
162,250
258,965
160
8
🗸
007 - North Long Beach

Median Rent:
3885
Total Cash Flow:
97,953
5.3
1st Year Cash-On-Cash ROI
Total Appreciation:
223,202
Total Principal Reduction:
100,060

PW17269944
LAC
Long Beach
405 W 9th Street
4
$1,277,000
3,195
$7,850
13.6
25
1,288
319,250
494,004
155
9
🗸
004 - Downtown Area- Alamitos Beach

Median Rent:
Total Cash Flow:
177,191
4.8
1st Year Cash-On-Cash ROI
Total Appreciation:
439,181
Total Principal Reduction:
196,882

PW17210912
LAC
Long Beach
1850 Pacific Avenue
4
$839,000
2,409
$5,080
13.8
25
773
209,750
314,435
150
9
🗸
005 - Wrigley Area

Median Rent:
Total Cash Flow:
106,285
4.4
1st Year Cash-On-Cash ROI
Total Appreciation:
288,546
Total Principal Reduction:
129,353

PW17174523
LAC
Long Beach
1050 Obispo Avenue
3
$995,000
3,366
$5,950
13.9
25
845
248,750
363,156
146
9
🗸
003 - Eastside- Circle Area

Median Rent:
5950
Total Cash Flow:
116,304
4.1
1st Year Cash-On-Cash ROI
Total Appreciation:
342,197
Total Principal Reduction:
153,405

SB17212218
LAC
Long Beach
1822 E 8th Street
4
$1,025,000
3,120
$6,000
14.2
25
748
256,250
357,195
139
9
🗸
004 - Downtown Area- Alamitos Beach

Median Rent:
Total Cash Flow:
102,900
3.5
1st Year Cash-On-Cash ROI
Total Appreciation:
352,514
Total Principal Reduction:
158,030

PW17263626
LAC
Long Beach
1043 Cherry Avenue
2
$399,000
2,084
$2,300
14.5
25
257
99,750
134,391
135
9
🗸
004 - Downtown Area- Alamitos Beach

Median Rent:
2300
Total Cash Flow:
35,402
3.1
1st Year Cash-On-Cash ROI
Total Appreciation:
137,223
Total Principal Reduction:
61,516

PW17260260
LAC
Long Beach
3716 Gundry Avenue
2
$775,000
1,739
$4,400
14.7
25
436
193,750
252,224
130
9
🗸
006 - Bixby- Bixby Knolls- Los Cerritos

Median Rent:
4400
Total Cash Flow:
59,953
2.7
1st Year Cash-On-Cash ROI
Total Appreciation:
266,535
Total Principal Reduction:
119,486

MB17103786
LAC
Long Beach
1335 E 11th Street
3
$600,000
1,896
$3,350
14.9
25
284
150,000
187,893
125
10
🗸
699 - Not Defined

Median Rent:
3555
Total Cash Flow:
39,037
2.3
1st Year Cash-On-Cash ROI
Total Appreciation:
206,350
Total Principal Reduction:
92,505

PV17264696
LAC
Long Beach
1609 Gundry
3
$599,000
1,620
$3,340
14.9
25
279
149,750
187,002
125
10
🗸
009 - Poly High

Median Rent:
Total Cash Flow:
38,395
2.2
1st Year Cash-On-Cash ROI
Total Appreciation:
206,006
Total Principal Reduction:
92,351

OC17254930
LAC
Long Beach
1958 E 15th Street
4
$798,800
2,176
$4,385
15.2
25
307
199,700
240,350
120
10
🗸
004 - Downtown Area- Alamitos Beach

Median Rent:
Total Cash Flow:
42,174
1.8
1st Year Cash-On-Cash ROI
Total Appreciation:
274,720
Total Principal Reduction:
123,156

PV17224249
LAC
Long Beach
1151 E 15th Street
3
$679,000
2,358
$3,700
15.3
25
235
169,750
200,728
118
10
🗸
009 - Poly High

Median Rent:
Total Cash Flow:
32,274
1.7
1st Year Cash-On-Cash ROI
Total Appreciation:
233,519
Total Principal Reduction:
104,685

RS17261011
LAC
Long Beach
1440 Gundry Avenue
2
$595,000
1,560
$3,250
15.3
25
213
148,750
176,906
119
10
🗸
699 - Not Defined

Median Rent:
3250
Total Cash Flow:
29,292
1.7
1st Year Cash-On-Cash ROI
Total Appreciation:
204,630
Total Principal Reduction:
91,735

PW17016987
LAC
Long Beach
313 Temple Avenue
4
$1,269,000
2,836
$6,800
15.6
25
329
317,250
360,114
114
10
🗸
002 - Belmont Heights- Alamitos Heights

Median Rent:
6800
Total Cash Flow:
45,285
1.2
1st Year Cash-On-Cash ROI
Total Appreciation:
436,430
Total Principal Reduction:
195,649

SB17076099
LAC
Long Beach
3604 Country Club Drive
2
$749,900
2,100
$3,990
15.7
25
66
187,475
176,906
94
--
🗸
006 - Bixby- Bixby Knolls- Los Cerritos

Median Rent:
3990
Total Cash Flow:
9,138
0.4
1st Year Cash-On-Cash ROI
Total Appreciation:
257,903
Total Principal Reduction:
115,616

PW17188803
LAC
Long Beach
614 Lime Avenue
4
$1,350,000
4,874
$7,110
15.8
25
232
337,500
366,889
109
10
🗸
004 - Downtown Area- Alamitos Beach

Median Rent:
Total Cash Flow:
31,965
0.8
1st Year Cash-On-Cash ROI
Total Appreciation:
464,287
Total Principal Reduction:
208,137

PW17253991
LAC
Long Beach
1670 E Market Street
4
$675,000
1,626
$3,565
15.8
25
126
168,750
184,751
109
10
🗸
007 - North Long Beach

Median Rent:
Total Cash Flow:
17,289
0.9
1st Year Cash-On-Cash ROI
Total Appreciation:
232,144
Total Principal Reduction:
104,069

SR17142940
LAC
Long Beach
335 E Eleanor Lane
2
$460,000
1,308
$2,400
16
25
58
115,000
122,052
106
10
🗸
699 - Not Defined

Median Rent:
2840
Total Cash Flow:
7,929
0.6
1st Year Cash-On-Cash ROI
Total Appreciation:
158,202
Total Principal Reduction:
70,921

PV17224269
LAC
Long Beach
1311 E 14th Street
2
$450,000
1,150
$2,325
16.1
25
35
112,500
116,415
103
10
🗸
009 - Poly High

Median Rent:
Total Cash Flow:
4,774
0.4
1st Year Cash-On-Cash ROI
Total Appreciation:
154,762
Total Principal Reduction:
69,379

RS17202456
LAC
Long Beach
2585 Delta Avenue
2
$560,000
1,180
$2,900
16.1
25
50
140,000
145,744
104
10
🗸
011 - Westside

Median Rent:
2900
Total Cash Flow:
6,812
0.4
1st Year Cash-On-Cash ROI
Total Appreciation:
192,593
Total Principal Reduction:
86,338

DW17265987
LAC
Long Beach
6131 Cherry Avenue
3
$449,900
1,818
$2,300
16.3
25
11
112,475
113,190
101
10
🗸
007 - North Long Beach

Median Rent:
Total Cash Flow:
1,573
0.1
1st Year Cash-On-Cash ROI
Total Appreciation:
154,728
Total Principal Reduction:
69,364

DW17102016
LAC
Long Beach
1714 E 7th Street
2
$630,000
1,599
$3,200
16.4
25
4
157,500
155,794
99
--
🗸
699 - Not Defined

Median Rent:
3200
Total Cash Flow:
504
-0
1st Year Cash-On-Cash ROI
Total Appreciation:
216,667
Total Principal Reduction:
97,131

PW17174549
LAC
Long Beach
1208 Linden Avenue
2
$995,000
4,300
$4,940
16.8
25
114
248,750
231,161
93
--
🗸
004 - Downtown Area- Alamitos Beach

Median Rent:
2390
Total Cash Flow:
15,691
0.5
1st Year Cash-On-Cash ROI
Total Appreciation:
342,197
Total Principal Reduction:
153,405

DW17264649
LAC
Long Beach
461 E 56th Street
2
$535,000
2,034
$2,650
16.8
25
67
133,750
123,485
92
--
🗸
007 - North Long Beach

Median Rent:
2650
Total Cash Flow:
9,245
0.6
1st Year Cash-On-Cash ROI
Total Appreciation:
183,995
Total Principal Reduction:
82,484

OC17173373
LAC
Long Beach
1612 E 7th Street
2
$674,900
3,022
$3,300
17
25
126
168,725
150,161
89
--
🗸
004 - Downtown Area- Alamitos Beach

Median Rent:
3300
Total Cash Flow:
17,277
0.9
1st Year Cash-On-Cash ROI
Total Appreciation:
232,109
Total Principal Reduction:
104,053

PW17234743
LAC
Long Beach
1826 E 1st Street
4
$1,650,000
4,573
$8,050
17.1
25
324
412,500
364,780
88
--
🗸
004 - Downtown Area- Alamitos Beach

Median Rent:
Total Cash Flow:
44,572
0.9
1st Year Cash-On-Cash ROI
Total Appreciation:
567,462
Total Principal Reduction:
254,390

DW17246834
LAC
Long Beach
1941 Chestnut Avenue
3
$937,750
3,245
$4,550
17.2
25
208
234,438
204,038
87
--
🗸
005 - Wrigley Area

Median Rent:
Total Cash Flow:
28,610
1.1
1st Year Cash-On-Cash ROI
Total Appreciation:
322,508
Total Principal Reduction:
144,578

PW17227824
LAC
Long Beach
905 Gardenia Avenue
3
$815,000
2,100
$3,895
17.4
25
237
203,750
169,566
83
--
🗸
003 - Eastside- Circle Area

Median Rent:
Total Cash Flow:
32,630
1.4
1st Year Cash-On-Cash ROI
Total Appreciation:
280,292
Total Principal Reduction:
125,653

PW17169299
LAC
Long Beach
332 W 8th Street
2
$750,000
1,712
$3,600
17.4
25
203
187,500
158,086
84
--
🗸
004 - Downtown Area- Alamitos Beach

Median Rent:
3600
Total Cash Flow:
27,983
1.3
1st Year Cash-On-Cash ROI
Total Appreciation:
257,937
Total Principal Reduction:
115,632

PW17263891
LAC
Long Beach
320 Redondo Avenue
2
$899,000
1,937
$4,250
17.6
25
306
224,750
180,972
81
--
🗸
002 - Belmont Heights- Alamitos Heights

Median Rent:
Total Cash Flow:
42,063
1.6
1st Year Cash-On-Cash ROI
Total Appreciation:
309,181
Total Principal Reduction:
138,604

DW17206102
LAC
Long Beach
6046 Linden Avenue
3
$620,000
1,742
$2,900
17.8
25
240
155,000
120,752
78
--
🗸
699 - Not Defined

Median Rent:
4391
Total Cash Flow:
33,065
1.9
1st Year Cash-On-Cash ROI
Total Appreciation:
213,228
Total Principal Reduction:
95,589

RS17246486
LAC
Long Beach
123 W 52nd st
3
$1,600,000
4,657
$7,500
17.8
25
605
400,000
313,727
78
--
🗸
007 - North Long Beach

Median Rent:
Total Cash Flow:
83,220
1.8
1st Year Cash-On-Cash ROI
Total Appreciation:
550,266
Total Principal Reduction:
246,681

DW17234119
LAC
Long Beach
40 E Market Street
4
$1,299,000
4,273
$5,980
18.1
25
595
324,750
240,454
74
--
🗸
007 - North Long Beach

Median Rent:
Total Cash Flow:
81,818
2.2
1st Year Cash-On-Cash ROI
Total Appreciation:
446,747
Total Principal Reduction:
200,274

DW17245910
LAC
Long Beach
4279 E Jacinto Way
2
$775,000
1,520
$3,500
18.5
25
419
193,750
134,605
69
--
🗸
035 - Artcraft Manor

Median Rent:
3950
Total Cash Flow:
57,667
2.6
1st Year Cash-On-Cash ROI
Total Appreciation:
266,535
Total Principal Reduction:
119,486

PW17198551
LAC
Long Beach
135 Lindero Avenue
4
$1,750,000
4,027
$7,825
18.6
25
1,021
437,500
293,723
67
--
🗸
002 - Belmont Heights- Alamitos Heights

Median Rent:
7825
Total Cash Flow:
140,439
2.8
1st Year Cash-On-Cash ROI
Total Appreciation:
601,854
Total Principal Reduction:
269,808

LG17227407
LAC
Long Beach
262 Park Avenue
4
$2,995,000
4,980
$13,104
19
25
2,021
748,750
465,056
62
--
🗸
002 - Belmont Heights- Alamitos Heights

Median Rent:
Total Cash Flow:
277,980
3.2
1st Year Cash-On-Cash ROI
Total Appreciation:
1,030,030
Total Principal Reduction:
461,756

PW17236069
LAC
Long Beach
1911 Cedar Avenue
2
$629,900
2,100
$2,700
19.4
25
478
157,475
90,491
57
--
🗸
005 - Wrigley Area

Median Rent:
2700
Total Cash Flow:
65,782
3.6
1st Year Cash-On-Cash ROI
Total Appreciation:
216,633
Total Principal Reduction:
97,115

PW17235043
LAC
Long Beach
316 W BURNETT Street
2
$600,000
1,590
$2,550
19.6
25
476
150,000
83,342
56
--
🗸
005 - Wrigley Area

Median Rent:
2550
Total Cash Flow:
65,513
3.8
1st Year Cash-On-Cash ROI
Total Appreciation:
206,350
Total Principal Reduction:
92,505

SW17164069
LAC
Long Beach
437 Newport Avenue
4
$1,899,000
4,606
$7,880
20.1
25
1,688
474,750
238,849
50
--
🗸
002 - Belmont Heights- Alamitos Heights

Median Rent:
Total Cash Flow:
232,278
4.3
1st Year Cash-On-Cash ROI
Total Appreciation:
653,097
Total Principal Reduction:
292,780

PW17240531
LAC
Long Beach
233 Granada Avenue
3
$1,350,000
2,284
$5,590
20.1
25
1,212
337,500
168,243
50
--
🗸
001 - Belmont Shore/Park-Naples-Marina Pac-Bay Hrb

Median Rent:
Total Cash Flow:
166,681
4.3
1st Year Cash-On-Cash ROI
Total Appreciation:
464,287
Total Principal Reduction:
208,137

SR17247234
LAC
Long Beach
1535 E 4th Street
4
$995,000
2,841
$4,039
20.5
25
970
248,750
113,411
46
--
🗸
004 - Downtown Area- Alamitos Beach

Median Rent:
Total Cash Flow:
133,441
4.7
1st Year Cash-On-Cash ROI
Total Appreciation:
342,197
Total Principal Reduction:
153,405

DW16020913
LAC
Long Beach
364 Freeman Avenue
4
$1,525,000
4,118
$6,040
21
25
1,630
381,250
154,161
40
--
🗸
002 - Belmont Heights- Alamitos Heights

Median Rent:
Total Cash Flow:
224,179
5.1
1st Year Cash-On-Cash ROI
Total Appreciation:
524,472
Total Principal Reduction:
235,118

PW17193527
LAC
Long Beach
4660 E Barker Way
3
$1,525,000
3,509
$5,900
21.5
25
1,763
381,250
135,865
36
--
🗸
002 - Belmont Heights- Alamitos Heights

Median Rent:
Total Cash Flow:
242,475
5.5
1st Year Cash-On-Cash ROI
Total Appreciation:
524,472
Total Principal Reduction:
235,118

TR17270100
LAC
Long Beach
1125 E 17th Street
3
$695,000
2,288
$2,700
21.5
25
793
173,750
63,376
36
--
🗸
007 - North Long Beach

Median Rent:
Total Cash Flow:
109,048
5.5
1st Year Cash-On-Cash ROI
Total Appreciation:
239,022
Total Principal Reduction:
107,152

PW17234117
LAC
Long Beach
424 N Virginia Court
2
$499,900
1,836
$1,870
22.3
25
639
124,975
36,168
29
--
🗸
004 - Downtown Area- Alamitos Beach

Median Rent:
Total Cash Flow:
87,853
6.1
1st Year Cash-On-Cash ROI
Total Appreciation:
171,924
Total Principal Reduction:
77,072

PW17229023
LAC
Long Beach
1208 E Broadway
4
$1,128,000
3,226
$4,123
22.8
25
1,533
282,000
68,991
24
--
🗸
004 - Downtown Area- Alamitos Beach

Median Rent:
Total Cash Flow:
210,857
6.5
1st Year Cash-On-Cash ROI
Total Appreciation:
387,938
Total Principal Reduction:
173,910

PW17229027
LAC
Long Beach
1209 E 2nd Street
4
$1,199,000
760
$4,305
23.2
25
1,703
299,750
63,203
21
--
🗸
004 - Downtown Area- Alamitos Beach

Median Rent:
Total Cash Flow:
234,259
6.8
1st Year Cash-On-Cash ROI
Total Appreciation:
412,356
Total Principal Reduction:
184,857

SR17267486
LAC
Long Beach
1725 E 7th Street
2
$779,000
2,292
$2,800
23.2
25
1,104
194,750
41,457
21
--
🗸
004 - Downtown Area- Alamitos Beach

Median Rent:
2800
Total Cash Flow:
151,807
6.8
1st Year Cash-On-Cash ROI
Total Appreciation:
267,911
Total Principal Reduction:
120,103

PW17184518
LAC
Long Beach
309 Park Avenue
2
$1,429,000
3,250
$5,100
23.3
25
2,059
357,250
71,301
20
--
🗸
002 - Belmont Heights- Alamitos Heights

Median Rent:
5000
Total Cash Flow:
283,223
6.9
1st Year Cash-On-Cash ROI
Total Appreciation:
491,457
Total Principal Reduction:
220,317

IN17211086
LAC
Long Beach
242 Glendora Avenue
4
$1,495,000
1,880
$5,330
23.4
25
2,159
373,750
73,868
20
--
🗸
001 - Belmont Shore/Park-Naples-Marina Pac-Bay Hrb

Median Rent:
Total Cash Flow:
297,029
6.9
1st Year Cash-On-Cash ROI
Total Appreciation:
514,155
Total Principal Reduction:
230,493

RS17227689
LAC
Long Beach
1720 E 14th Street
4
$800,000
2,570
$2,750
24.2
25
1,252
200,000
26,175
13
--
🗸
009 - Poly High

Median Rent:
Total Cash Flow:
172,298
7.5
1st Year Cash-On-Cash ROI
Total Appreciation:
275,133
Total Principal Reduction:
123,341

RS17197980
LAC
Long Beach
1529 E 1st Street
4
$1,988,000
2,790
$6,800
24.4
25
3,144
497,000
60,635
12
--
🗸
004 - Downtown Area- Alamitos Beach

Median Rent:
Total Cash Flow:
432,572
7.6
1st Year Cash-On-Cash ROI
Total Appreciation:
683,706
Total Principal Reduction:
306,501

PW17256846
LAC
Long Beach
18 64th Place
2
$1,625,000
2,396
$5,450
24.8
25
2,673
406,250
35,403
9
--
🗸
001 - Belmont Shore/Park-Naples-Marina Pac-Bay Hrb

Median Rent:
5450
Total Cash Flow:
367,746
7.9
1st Year Cash-On-Cash ROI
Total Appreciation:
558,864
Total Principal Reduction:
250,536

SR17208496
LAC
Long Beach
1875 Lemon Avenue
2
$849,000
2,030
$2,700
26.2
25
1,537
212,250
769
0
--
🗸
004 - Downtown Area- Alamitos Beach

Median Rent:
2700
Total Cash Flow:
211,399
8.7
1st Year Cash-On-Cash ROI
Total Appreciation:
291,985
Total Principal Reduction:
130,895

OC17259893
LAC
Long Beach
1514 Walnut Avenue
3
$1,150,000
3,750
$3,320
28.9
25
2,402
287,500
45,115
16
--
🗸
009 - Poly High

Median Rent:
3320
Total Cash Flow:
330,421
10
1st Year Cash-On-Cash ROI
Total Appreciation:
395,504
Total Principal Reduction:
177,302

PW16762013
LAC
Long Beach
6601 E Seaside Walk
2
$3,150,000
3,927
$7,800
33.7
25
7,808
787,500
292,675
37
--
🗸
001 - Belmont Shore/Park-Naples-Marina Pac-Bay Hrb

Median Rent:
Total Cash Flow:
1,074,165
11.9
1st Year Cash-On-Cash ROI
Total Appreciation:
1,083,337
Total Principal Reduction:
485,654

PW17180433
LAC
Long Beach
3200 E 10th Street
1
$870,000
3,082
$1,500
48.3
25
2,778
217,500
166,341
76
--
🗸
004 - Downtown Area- Alamitos Beach

Median Rent:
Total Cash Flow:
382,182
15.3
1st Year Cash-On-Cash ROI
Total Appreciation:
299,207
Total Principal Reduction:
134,133

Units
>
Hash Totals:
Asking
Rents
GRM
Down
Cash Flow
Total Investment
10 Yr Net
10 Yr ROI
Double Year
62,228,950
290,476
1,127
1525
-24,923
15,557,238
12,009,900
5,654
214