ZIP CODE 90255 // LOS ANGELES-LONG BEACH-ANAHEIM, CA // DATA AS OF 2026-09-30
Huntington Park, CA (90255) Rental Property Cap Rate & Cash Flow Report
Located in Los Angeles County (Huntington Park, CA), Zip Code 90255 ranks #459 of 500 within this selected sample (8th percentile) with a Zillow ZHVI typical home-value index of $668,582 (+0.6% YoY) and a ZORI observed market rent of $1,807/mo (+3.1% YoY). Requires at least 78.8% down payment at 6.5% interest to reach $0/mo break-even cash flow. This model combines different housing populations; it is not an observed average property return. Costs assume state-average tax, 0.5% annual insurance, 13% reserves and no HOA or management. Figures below follow your edits; this headline describes the original benchmark.
Net Monthly Cash Flow
-$2,483/mo
Annual: -$29,793/yr
Modeled Cap Rate
1.61%
NOI: $10,775/yr
Cash-on-Cash Return
-19.37%
Cash Needed: $153,774
1% Rule Ratio
0.27%
Gross Yield: 3.24%
Break-Even Rent
$4,661/mo
State Tax: 0.71%/yr
INTERACTIVE PRO-FORMA STATEMENT (ZIP 90255 BENCHMARK)
Edit any value
Purchase Price (ZHVI proxy)
Monthly Gross Rent (ZORI proxy)
Down Payment (%)
Interest Rate (30Y Fixed %)
Annual Property Tax (CA Avg 0.71%)
Annual Home Insurance ($)
Monthly HOA Fee ($)
Monthly Debt Service (P&I)
-$3,381/mo
Monthly Operating Expenses (Tax + Ins + 13% Reserves)
-$909/mo
HISTORICAL ZHVI PRICE VS. ZORI RENT TRAJECTORY (90255)
| Year | ZHVI Value | ZORI Rent | Gross Yield |
|---|---|---|---|
| 2025 | $664,367 | $1,753/mo | 3.17% |
| 2026 | $668,582 | $1,807/mo | 3.24% |
COMPARABLE U.S. RENTAL MARKETS
| Zip / City | Price | Rent | Cap Rate | Cash Flow |
|---|---|---|---|---|
| 95123 San Jose, CA | $1,300,855 | $3,503/mo | 1.60% | -$4,842/mo |
| 92630 Lake Forest, CA | $1,171,463 | $3,204/mo | 1.65% | -$4,317/mo |
| 94538 Fremont, CA | $1,254,332 | $3,296/mo | 1.53% | -$4,740/mo |
| 95035 Milpitas, CA | $1,384,570 | $3,614/mo | 1.52% | -$5,253/mo |
| 92683 Westminster, CA | $1,093,863 | $2,851/mo | 1.51% | -$4,154/mo |
| 90706 Bellflower, CA | $793,218 | $2,221/mo | 1.71% | -$2,879/mo |