CashFlowRE
Sign in Sign up
5815 E La Palma Ave #319
C+ Composite 63.89
Why this score? — see what drove the C+ grade

The composite is a weighted blend of 9 inputs, each scored 0–100. Each bar is that input's sub-score; the figure is the points it added to the 100-point composite (weight × sub-score).

  • Cash flow +26.5/30.0
  • DSCR +9.0/10.0
  • 1% rule +7.1/10.0
  • ARV discount +6.7/15.0
  • Schools +5.2/10.0
  • Livability +3.5/5.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$299,000

5815 E La Palma Ave #319 · Anaheim, CA 92807
3 bd · 2.0 ba · 1,325 sqft · Manufactured · 42 Days on market
Built 2005 44 ac lot $226/sqft · at area comps Est $294k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Wonderful newer home set at the end of a cul-de-sac. Lovely planters line the adorable front porch, which is just waiting for your afternoon tea home! Built in 2005 this home offers low maintenance and parking for 3 small cars. The spacious living room is great for entertaining with the kitchen close by. The formal dining area is set between the living room and kitchen. Any great cook would love all the counter space and the many cabinets! There is even a breakfast counter in the kitchen area. Light and bright, this home is complete with 3 skylights! With 3 bedrooms and 2 baths this is just a perfect, cozy home for anyone. All this and a gated community too! Wow!

Key facts

  • 43.76 acre lot
  • 2 garage spots
  • Community pool

Property features AI

Finance

  • Other: Living area recorded by an appraiser; Lot reported at 2–5 units per acre (assessor's data)
  • HOA & community: Land lease community (Friendly Hills) with a land lease amount of $1,680

Exterior

  • Parking: 2 garage spaces (total 2 parking spaces)
  • Utilities: Public sewer
  • Home design: Single-story property
  • Construction: Year built per public records; Mobile/manufactured dimensions approximately 53 ft by 24 ft
  • Exterior features: Community heated pool; Curbs, sidewalks, biking paths and a dog park in the community

Interior

  • Bathrooms: 2 full bathrooms
  • Interior features: Entry on the main level
  • Laundry & utility: Laundry in a dedicated room; Gas and electric dryer hookups

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath manufactured listed at $299k.

Deal economics

  • At list price, monthly cash flow is $786 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $299k).
  • Recommended offer: $290k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 2.2% in Anaheim — top-decile yield for the area; either an underpriced asset or a hidden risk that comps aren't pricing in. Stress-test before assuming the spread holds.

Location & tenants

  • Location reads 70/100 on livability (#240 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment A+; Watch: health & safety C-, crime F, cost of living F.
  • Placentia-Yorba Linda Unified (suburban): math 48% / reading 66% proficiency, ranked #78 of 517 in CA (top 15%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+3.6%/yr); 62 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 6,974 units permitted in Orange County in 2024 (3,839 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($139k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Orange County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.6% rent growth), your $84k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($290k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 16y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $93k; list at $299k implies a 222% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 8→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $290,030 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  4. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  5. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  6. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
1.21%
Cap rate
9.45%
Cash-on-cash
11.27%
DSCR
1.50
GRM
6.9

CMA / ARV

ARV (median comp)
$294,085
List price
$299,000
Delta
1.67%
Verdict
FAIR
Comps
9 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5815-274 E La Palma Ave NW #274 0.00mi 3/2.0 1,344 (+1%) 15mo $259,000 $193 85
5815 E La Palma Ave #170 0.00mi 3/2.0 1,400 (+6%) 9mo $310,000 $221 83
5815 E La Palma Ave #296 0.00mi 3/2.0 1,287 (-3%) 15mo $230,000 $179 83
5815 E La Palma Ave #82 0.06mi 3/2.0 1,440 (+9%) 2mo $190,000 $132 81
5815 E La Palma Ave #123 0.00mi 3/2.0 1,248 (-6%) 15mo $245,000 $196 78
5815 E La Palma Ave #96 0.00mi 3/2.0 1,440 (+9%) 11mo $185,000 $128 76
5815 E La Palma Ave E #271 0.00mi 3/2.0 1,508 (+14%) 2mo $315,000 $209 76
5815 E La Palma Ave #12 0.00mi 3/2.0 1,150 (-13%) 13mo $230,000 $200 67
5815 E La Palma Ave #314 0.00mi 3/2.0 1,512 (+14%) 13mo $315,000 $208 65
5815 E La Palma Ave #184 0.00mi 3/2.0 1,512 (+14%) 16mo $265,000 $175 63
5815 E La Palma Ave #226 0.00mi 4/2.0 (+1) 1,512 (+14%) 13mo $315,000 $208 60
5815 East La Palma #244 0.20mi 3/2.0 1,152 (-13%) 12mo $145,000 $126 59

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

-3.0% appreciation · 3.56% rent growth · sell at horizon

5-year hold
IRR
1.2%
Equity multiple
1.04×
Total profit
$3,737
Equity at exit
$44,582
10-year hold
IRR
11.4%
Equity multiple
1.91×
Total profit
$76,462
Equity at exit
$25,852

Cash invested: $83,720 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
18 Strongly Tenant-Friendly
State California
18 Strongly Tenant-Friendly · D+13
County
— inherits STATE
City
— inherits STATE
AB1482 statewide rent cap (10% + CPI). Cities (SF/LA/Berkeley) layer stricter rules. Just-cause statewide.

ZIP-level market 92807

Rents YoY
3.6%
Active inventory
62
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$3,611 high interval (Pro) →
Mortgage (P&I)
$1,568
Tax est. 1.5%
$374 /mo · $4,485/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$758
Net cashflow
$786

Break-even live

Break-even rent $2,616
Max offer price $299,000
Occupancy floor 73%

UW: 25.0% down · 7.5% · 30yr · 1.5% tax · 5.0% vac · 8.0% maint · 8.0% mgmt

Financing live

Cash to close

Down payment
$74,750
Closing costs
$8,970
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Down + closing
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1265 N Chrisden St Anaheim, CA 2.0 1.0 750 $2,615 $3.49 1d 3 0.20mi
20279 Green Hill Ln Unit 1 Yorba Linda, CA 3.0 2.0 1095 $3,200 $2.92 24d 1 0.33mi
6691 Moselle Cir Yorba Linda, CA 4.0 2.5 1600 $3,900 $2.44 4d 1 0.43mi
5923 E Calle Cedro Anaheim, CA 3.0 2.0 1496 $1,750 $1.17 2d 1 0.50mi
20361 Ivy Hill Ln #12 Yorba Linda, CA 3.0 2.0 1062 $3,400 $3.20 3d 1 0.51mi
5601 E Orangethorpe Ave Anaheim, CA 2.0 1.0–2.0 767 $3,505 $4.57 1d 25 0.54mi
7566 E Woodsboro Ave Anaheim, CA 4.0 2.0 1529 $4,250 $2.78 4d 1 0.84mi
1271 N Emogene St Anaheim, CA 4.0 2.0 1609 $4,700 $2.92 21d 1 0.89mi
5540 E Vista del Este Anaheim, CA 3.0 2.5 1646 $4,100 $2.49 44d 1 1.00mi
5520 E Vista del Este Anaheim, CA 2.0 2.0 1116 $3,195 $2.86 17d 1 1.00mi
322 S Vista del Canon Anaheim, CA 2.0 2.0 1116 $3,750 $3.36 11d 1 1.18mi
5751 Kingsbriar Dr Yorba Linda, CA 3.0 2.0 1465 $4,200 $2.87 44d 1 1.21mi
5641 Lynnbrook Plz Yorba Linda, CA 3.0 2.0 1635 $4,500 $2.75 44d 1 1.32mi
19032 Alamo Ln #219 Yorba Linda, CA 3.0 2.0 1165 $3,800 $3.26 44d 1 1.37mi
19032 Alamo Ln Yorba Linda, CA 3.0 2.0 1165 $3,800 $3.26 24d 1 1.37mi
5761 Stradella Rd Yorba Linda, CA 4.0 2.0 1776 $5,300 $2.98 24d 1 1.39mi

Listing history 24 events

  1. 2026-06-18
    days on market $299,000 Active 42 DOM
  2. 2026-06-17
    days on market $299,000 Active 41 DOM
  3. 2026-06-16
    days on market $299,000 Active 40 DOM
  4. 2026-06-15
    days on market $299,000 Active 39 DOM
  5. 2026-06-13
    days on market $299,000 Active 37 DOM
  6. 2026-06-13
    days on market $299,000 Active 36 DOM
  7. 2026-06-09
    days on market $299,000 Active 33 DOM
  8. 2026-06-08
    days on market $299,000 Active 32 DOM
  9. 2026-06-07
    days on market $299,000 Active 31 DOM
  10. 2026-06-04
    days on market $299,000 Active 28 DOM
  11. 2026-06-03
    days on market $299,000 Active 27 DOM
  12. 2026-06-02
    days on market $299,000 Active 26 DOM
  13. 2026-06-01
    days on market $299,000 Active 25 DOM
  14. 2026-05-31
    days on market $299,000 Active 24 DOM
  15. 2026-05-07
    listed $299,000 Active 1355-char remark
  16. 2026-05-07
    historical
  17. 2026-05-05
    price $309,999
  18. 2026-03-19
    listed $315,000 Active
  19. 2026-03-12
    historical
  20. 2015-02-23
    soldstatus $93,000 Closed Sale
    Show marketing remark (675 chars)

    Wonderful newer home set at the end of a cul-de-sac. Lovely planters line the adorable front porch, which is just waiting for your afternoon tea home! Built in 2005 this home offers low maintenance and parking for 3 small cars. The spacious living room is great for entertaining with the kitchen close by. The formal dining area is set between the living room and kitchen. Any great cook would love all the counter space and the many cabinets! There is even a breakfast counter in the kitchen area. Light and bright, this home is complete with 3 skylights! With 3 bedrooms and 2 baths this is just a perfect, cozy home for anyone. All this and a gated community too! Wow!

  21. 2015-01-02
    historical Active Under Contract
    Show marketing remark (675 chars)

    Wonderful newer home set at the end of a cul-de-sac. Lovely planters line the adorable front porch, which is just waiting for your afternoon tea home! Built in 2005 this home offers low maintenance and parking for 3 small cars. The spacious living room is great for entertaining with the kitchen close by. The formal dining area is set between the living room and kitchen. Any great cook would love all the counter space and the many cabinets! There is even a breakfast counter in the kitchen area. Light and bright, this home is complete with 3 skylights! With 3 bedrooms and 2 baths this is just a perfect, cozy home for anyone. All this and a gated community too! Wow!

  22. 2014-09-30
    listed $105,000 Active
    Show marketing remark (675 chars)

    Wonderful newer home set at the end of a cul-de-sac. Lovely planters line the adorable front porch, which is just waiting for your afternoon tea home! Built in 2005 this home offers low maintenance and parking for 3 small cars. The spacious living room is great for entertaining with the kitchen close by. The formal dining area is set between the living room and kitchen. Any great cook would love all the counter space and the many cabinets! There is even a breakfast counter in the kitchen area. Light and bright, this home is complete with 3 skylights! With 3 bedrooms and 2 baths this is just a perfect, cozy home for anyone. All this and a gated community too! Wow!

  23. 2011-01-01
    historical
  24. 2010-07-28
    listed $129,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 8 d/yr ≥96°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 8 unhealthy d/yr today · 9 by 30 yrs out

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$43,333
− Mortgage interest
−$16,749
− Property taxes
−$4,485
− Insurance
−$1,495
− Repairs & maintenance
−$3,467
− Management
−$3,467
− Depreciation
−$8,698
Taxable income
$4,973
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,193
After-tax cash flow
$8,244/yr

For passive investors: Depreciation is non-cash, so a rental often shows a tax loss while cash-flowing — sheltering income. Rental losses are passive: they offset passive income freely, and up to $25,000/yr can offset ordinary (W-2) income if you actively participate and your MAGI is under $100k (phasing out to $0 by $150k); unused losses carry forward. On sale, claimed depreciation is recaptured at up to 25%, and gains may owe capital-gains tax (a 1031 exchange can defer both). Figures are a year-1 estimate at your 24.0% rate — not tax advice; consult a CPA.

Schools (NCES district)

District
Placentia-Yorba Linda Unified
NCES district ID
0630660
Math proficiency
48% ▼ -10.00%
Reading proficiency
66% ▼ -2.00%
Median HH income
$87,455
Composite
52.1/100
National rank
#1622
State rank
#78 of 517 in CA

Livability — Anaheim

Score
70/100
State rank
#240
US rank
#7861

Category grades

Amenities A+ Commute A+ Cost of living F Crime F Employment A+ Housing C+ Health & safety C- User ratings B-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anaheim, CA
County
Orange County · 3,096,323 people
City population
361,715
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
37,296
Household income
$138,741
Rent vs Own
20.3% rent · 79.7% own
Severe rent burden
664.0

Population outlook (Orange County) Hauer SSP2

Today (2025)
3,477,456 people
By 2030
3,613,117 · +3.9%
By 2040
3,835,945 · +10.3%
By 2050
3,968,736 · +14.1%
By 2075
4,097,053 · +17.8%
By 2100
3,903,633 · +12.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
White 52% Hispanic / Latino 24% Asian 18% Two or more races 15%
Hispanic origin (detail)
Mexican 20%
Common ancestry
Italian 3% Romanian 2% Iranian 1%
Foreign-born
22% · Canada, Vietnam, South Korea
Languages at home
68% English-only · Spanish 14% Other Indo-European 6% Vietnamese 2%

Political lean MEDSL · Orange

2024 margin
Toss-up / Even · D 49.7% · R 47.1% · Other 3.2%
2008→2024 swing
+5.2pp toward D · 2008: -2.6pp · 2024: 2.6pp
All cycles
2024: D+2.6 2020: D+9.0 2016: D+7.7 2012: R+8.3 2008: R+2.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -807.73%
Current HPI
373.7606
Rent YoY
▲ 3.56%
Metro
Los Angeles-Long Beach-Anaheim, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+130.2% since first listed
10 events — show timeline
  • 2026-05-07 Listing Removed CRMLS
  • 2026-05-07 Listed $299,000 CRMLS
  • 2026-05-05 Price Changed $309,999 CRMLS
  • 2026-03-19 Listed $315,000 CRMLS
  • 2026-03-12 Coming Soon CRMLS
  • 2015-02-23 Sold (MLS) $93,000 CRMLS
  • 2015-01-02 Contingent CRMLS
  • 2014-09-30 Listed $105,000 CRMLS
  • 2011-01-01 Listing Removed CRMLS
  • 2010-07-28 Listed $129,900 CRMLS

Property tax history

-3.6%/yr

Latest (2025): $399 · +0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…