ZIP CODE 91343 // LOS ANGELES-LONG BEACH-ANAHEIM, CA // DATA AS OF 2026-09-30
Los Angeles, CA (91343) Rental Property Cap Rate & Cash Flow Report
Located in Los Angeles County (Los Angeles, CA), Zip Code 91343 ranks #353 of 500 within this selected sample (30th percentile) with a Zillow ZHVI typical home-value index of $863,797 (-0.2% YoY) and a ZORI observed market rent of $3,129/mo (-2.0% YoY). Requires at least 66.1% 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
-$2,517/mo
Annual: -$30,199/yr
Modeled Cap Rate
2.57%
NOI: $22,215/yr
Cash-on-Cash Return
-15.20%
Cash Needed: $198,673
1% Rule Ratio
0.36%
Gross Yield: 4.35%
Break-Even Rent
$6,022/mo
State Tax: 0.71%/yr
INTERACTIVE PRO-FORMA STATEMENT (ZIP 91343 BENCHMARK)
Edit any value
Purchase Price (ZHVI proxy)
Monthly Gross Rent (ZORI proxy)
Down Payment (%)
Interest Rate (30Y Fixed %)
Annual Property Tax (CA Avg 0.71%)
Annual Home Insurance ($)
Monthly HOA Fee ($)
Monthly Debt Service (P&I)
-$4,368/mo
Monthly Operating Expenses (Tax + Ins + 13% Reserves)
-$1,278/mo
HISTORICAL ZHVI PRICE VS. ZORI RENT TRAJECTORY (91343)
| Year | ZHVI Value | ZORI Rent | Gross Yield |
|---|---|---|---|
| 2023 | $837,504 | $2,825/mo | 4.05% |
| 2024 | $883,795 | $3,041/mo | 4.13% |
| 2025 | $865,570 | $3,193/mo | 4.43% |
| 2026 | $863,797 | $3,129/mo | 4.35% |
COMPARABLE U.S. RENTAL MARKETS
| Zip / City | Price | Rent | Cap Rate | Cash Flow |
|---|---|---|---|---|
| 90044 Los Angeles, CA | $641,836 | $2,303/mo | 2.54% | -$1,889/mo |
| 92704 Santa Ana, CA | $883,776 | $3,164/mo | 2.53% | -$2,607/mo |
| 92071 Santee, CA | $799,773 | $2,853/mo | 2.51% | -$2,368/mo |
| 92882 Corona, CA | $769,503 | $2,833/mo | 2.63% | -$2,202/mo |
| 90037 Los Angeles, CA | $660,076 | $2,434/mo | 2.64% | -$1,886/mo |
| 92880 Eastvale, CA | $931,520 | $3,436/mo | 2.64% | -$2,660/mo |