ZIP CODE 90026 // LOS ANGELES-LONG BEACH-ANAHEIM, CA // DATA AS OF 2026-09-30
Los Angeles, CA (90026) Rental Property Cap Rate & Cash Flow Report
Located in Los Angeles County (Los Angeles, CA), Zip Code 90026 ranks #483 of 500 within this selected sample (4th percentile) with a Zillow ZHVI typical home-value index of $1,140,670 (+0.2% YoY) and a ZORI observed market rent of $2,781/mo (+0.1% YoY). Requires at least 82.4% 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
-$4,499/mo
Annual: -$53,983/yr
Modeled Cap Rate
1.34%
NOI: $15,232/yr
Cash-on-Cash Return
-20.58%
Cash Needed: $262,354
1% Rule Ratio
0.24%
Gross Yield: 2.93%
Break-Even Rent
$7,952/mo
State Tax: 0.71%/yr
INTERACTIVE PRO-FORMA STATEMENT (ZIP 90026 BENCHMARK)
Edit any value
Purchase Price (ZHVI proxy)
Monthly Gross Rent (ZORI proxy)
Down Payment (%)
Interest Rate (30Y Fixed %)
Annual Property Tax (CA Avg 0.71%)
Annual Home Insurance ($)
Monthly HOA Fee ($)
Monthly Debt Service (P&I)
-$5,768/mo
Monthly Operating Expenses (Tax + Ins + 13% Reserves)
-$1,512/mo
HISTORICAL ZHVI PRICE VS. ZORI RENT TRAJECTORY (90026)
| Year | ZHVI Value | ZORI Rent | Gross Yield |
|---|---|---|---|
| 2021 | $1,192,523 | $2,425/mo | 2.44% |
| 2022 | $1,277,991 | $2,637/mo | 2.48% |
| 2023 | $1,227,618 | $2,701/mo | 2.64% |
| 2024 | $1,191,366 | $2,724/mo | 2.74% |
| 2025 | $1,137,911 | $2,778/mo | 2.93% |
| 2026 | $1,140,670 | $2,781/mo | 2.93% |
COMPARABLE U.S. RENTAL MARKETS
| Zip / City | Price | Rent | Cap Rate | Cash Flow |
|---|---|---|---|---|
| 94536 Fremont, CA | $1,375,210 | $3,353/mo | 1.34% | -$5,423/mo |
| 94587 Union City, CA | $1,196,418 | $2,913/mo | 1.33% | -$4,722/mo |
| 94501 Alameda, CA | $1,147,274 | $2,825/mo | 1.36% | -$4,500/mo |
| 92618 Irvine, CA | $1,515,388 | $3,619/mo | 1.28% | -$6,042/mo |
| 92627 Costa Mesa, CA | $1,365,513 | $3,408/mo | 1.40% | -$5,317/mo |
| 92804 Anaheim, CA | $936,120 | $2,337/mo | 1.40% | -$3,644/mo |