$3,100,000
●
Land -
Off Market
12 Waves End
Newport Coast, CA 92657
Studio
0 Bath
$4,975,171
RealtyHop Estimate
58.95%
Since Nov 1, 2017
National-US
Primary Model
About This Property
As one of the last remaining publicly offered Crystal Cove custom
home sites, 12 Waves End represents an incredible opportunity to
build an extraordinary estate to fit your exact specifications.
Located within the private coastal community of Crystal Cove, the
22,789 square foot lot offers a generous building site that
possesses striking views and vistas. Boasting resort-style living,
tennis pavilions, fitness centers, basket ball courts and beautiful
facilities. Enjoy the coastal natural setting within the four
private parks, hiking and biking trails open in all perpetuity, and
private beach access to Crystal Cove State Beach. All with the
convenience and luxury of the dinning and shopping located at the
base of the community at Crystal Cove Promenade.
Unit Size
-
Days on Market
112 days
Land Size
0.54 acres
Price per sqft
-
Property Type
Land
Property Taxes
-
HOA Dues
-
Year Built
2020
Payment Calculator
Home Price
Down Payment
%
Loan Term
Interest %
Your Estimated Monthly Payment
Principal + Interest:
Property Tax:
HOA:
Home Insurance:
Mortgage Insurance:
Cap Rate Calculator
Purchase Price
Monthly Property Taxes
Monthly Rental Income
Maintenance & HOA
Income Per Year
Expenses Per Year
Operating Profit Per Year
Cap Rate
100% Occupancy
N/A (extreme outlier) What does this mean?
Based on our analysis, the cap rate of this property is 1.25%. A negative cap rate indicates that the property might not be feasible as an income-producing asset. The median cap rate for a near zip code 11238 is 4.23%.
How much can I actually make?
Actual monthly rental income may vary between $4,760 and $7,140 depending on unit-specific characteristics. You can change the amount using the slider to further explore.
How is cap rate calculated?
Cap Rate = Net Operating Income (NOI) / Property Asset Value.
When calculating the cap rate, we assume 100% occupancy. Leverage (mortgage) is not considered.
Cap Rate provided by RealtyHop and RentHop, learn more about cap rate here.
Last updated: 5 months ago (CRMLS #NP17154284)
Price History
| Date / Event | Date | Event | Price |
|---|---|---|---|
| Oct 27, 2017 | Sold | ||
| Sold | |||
| Jul 7, 2017 | Listed by Surterre Properties Inc. | $3,130,000 | |
| Listed by Surterre Properties Inc. | |||
Property Highlights
With View
Building Info
Data used for valuation calculations is provided by RealtyHop, and other third party sources
Comparables
Unit
Status
Status
Type
Beds
Baths
ft²
Price/ft²
Price/ft²
Asking Price
Listed On
Listed On
Closing Price
Sold On
Sold On
HOA + Taxes
About Newport Coast
Similar Homes for Sale
Currently no similar homes aroundNearby Rentals
Listed by: Rex McKown, Surterre Properties Inc.
Last Updated: 5 months ago
Data Source: CRMLS, MLS# NP17154284
Last Updated: 5 months ago
Data Source: CRMLS, MLS# NP17154284
The multiple listing data appearing on this website, or contained in reports produced therefrom, is owned and copyrighted by California Regional Multiple Listing Service, Inc. ("CRMLS") and is protected by all applicable copyright laws. Information provided is for viewer's personal, non-commercial use and may not be used for any purpose other than to identify prospective properties the viewer may be interested in purchasing. All listing data, including but not limited to square footage and lot size is believed to be accurate, but the listing Agent, listing Broker and CRMLS and its affiliates do not warrant or guarantee such accuracy. The viewer should independently verify the listed data prior to making any decisions based on such information by personal inspection and/or contacting a real estate professional. All data, including all measurements and calculations of area, is obtained from various sources and has not been, and will not be, verified by broker or MLS. All information should be independently reviewed and verified for accuracy. Properties may or may not be listed by the office/agent presenting the information
Your Privacy Choices
Phone: 425-283-2930
Address: 335 Madison Avenue, New York, NY 10017