CashFlowRE
Sign in Sign up
7271 Katella Ave #101
D+ Composite 47.59
Why this score? — see what drove the D+ 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 +22.3/30.0
  • DSCR +7.2/10.0
  • 1% rule +5.8/10.0
  • Schools +3.5/10.0
  • Livability +3.2/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$344,900

7271 Katella Ave #101 · Stanton, CA 90680
3 bd · 2.0 ba · 1,456 sqft · Manufactured · 13 Days on market
Built 2001 Est $288k · 20% over ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Key facts

  • Central ac
  • New exterior paint
  • Artificial grass

Tags

CENTRAL ACNEW EXTERIOR PAINTARTIFICIAL GRASSGRANITE KITCHENLARGE CLUBHOUSESPACIOUS POOL

Property features AI

Finance

  • Other: Living area is estimated; Subdivision: La Lampara
  • Financial info: Land lease of $1,488.33 per month (park-sourced); rent includes pool
  • HOA & community: Pool and clubhouse amenities; Street lighting; Senior community; Park name: La Lampara; Manager approval required; Pets allowed with breed restrictions

Exterior

  • Parking: Attached garage with 2 garage spaces; Driveway parking; 2 uncovered parking spaces (4 total parking spaces)
  • Utilities: Public sewer; District/public water
  • Home design: Single-story home; Mobile home remains on site; Mobile home dimensions approximately 23 ft by 56 ft
  • Construction: Composition roof; Built by builder (year built source: Builder)
  • Exterior features: Yard; In-ground community pool

Interior

  • Kitchen: Gas water heater
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (furnace); Central cooling
  • Interior features: Entry on the main level; Exhaust fan(s)
  • Laundry & utility: Laundry room inside the home (individual room)

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 $345k.

Deal economics

  • At list price, monthly cash flow is $571 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $345k).
  • Cap rate 8.3% vs local median 2.5% in Stanton — 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 63/100 on livability (#468 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+; Watch: schools C-, amenities D, health & safety D.
  • Savanna Elementary (urban): math 34% / reading 45% proficiency, ranked #232 of 517 in CA (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.3%/yr); 48 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 6,974 units permitted in Orange County in 2024 (3,839 in 5+ unit buildings).
  • At $3,740/mo this rent would consume 52% of the median local household income ($86k/yr) (locally 1745% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $344,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Crime grade is D 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?
  3. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
1.08%
Cap rate
8.28%
Cash-on-cash
7.10%
DSCR
1.32
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$288,288
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7271 Katella Ave #100 0.00mi 3/2.0 1,411 (-3%) 15mo $325,000 $230 83
7271 Katella 0.09mi 3/2.0 1,344 (-8%) 5mo $152,500 $113 79
7271 Katella Ave. Ave #10 0.08mi 3/2.0 1,554 (+7%) 8mo $355,000 $228 78
7271 Katella Ave. #66 0.09mi 3/2.0 1,568 (+8%) 6mo $355,000 $226 78
7271 Katella Ave #99 0.08mi 3/2.0 1,265 (-13%) 0mo $257,000 $203 74
7271 Katella Ave. Ave #21 0.09mi 3/2.0 1,554 (+7%) 13mo $355,000 $228 73
10550 Western Ave #3 0.49mi 2/2.0 (-1) 1,440 (-1%) 2mo $132,000 $92 69
7271 Katella Ave #40 0.09mi 2/2.0 (-1) 1,512 (+4%) 23mo $299,000 $198 65
10550 Western Ave #43 0.49mi 2/2.0 (-1) 1,568 (+8%) 4mo $210,000 $134 56
10550 Western Ave #93 0.49mi 3/2.0 1,568 (+8%) 18mo $310,000 $198 50
7271 Katella Ave #97 0.08mi 2/2.0 (-1) 1,250 (-14%) 23mo $156,500 $125 49
10550 Western Ave #94 0.49mi 3/2.0 1,248 (-14%) 23mo $185,000 $148 34

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 · 2.33% rent growth · sell at horizon

5-year hold
IRR
-6.2%
Equity multiple
0.77×
Total profit
$-21,953
Equity at exit
$51,426
10-year hold
IRR
2.7%
Equity multiple
1.18×
Total profit
$17,823
Equity at exit
$29,821

Cash invested: $96,572 (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 90680

Rents YoY
2.3%
Active inventory
48
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$3,740 high interval (Pro) →
Mortgage (P&I)
$1,809
Tax est. 1.5%
$431 /mo · $5,174/yr
Insurance
$144
HOA
$0
Vacancy / Maint / Mgmt
$785
Net cashflow
$571

Break-even live

Break-even rent $3,017
Max offer price $344,900
Occupancy floor 80%

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
$86,225
Closing costs
$10,347
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7545 Katella Ave Stanton, CA 1.0–2.0 1.0 900 $3,053 $3.39 1d 7 0.23mi
31907 Saint Joseph Ln Stanton, CA 4.0 3.5 1800 $4,950 $2.75 1d 1 0.31mi
31909 Saint Joseph Ln Stanton, CA 4.0 3.5 1825 $4,950 $2.71 1d 1 0.31mi
31911 Saint Joseph Ln Stanton, CA 4.0 3.5 1825 $4,950 $2.71 1d 1 0.31mi
10600 Western Ave Stanton, CA 2.0 1.0–2.0 915 $2,475 $2.70 1d 2 0.44mi
6972 Jonathan Ave Cypress, CA 4.0 2.0 1635 $6,000 $3.67 2d 1 0.44mi
10511 Lexington St Unit C Stanton, CA 2.0 1.5 900 $2,300 $2.56 1d 1 0.48mi
7684 Ruthann Ave Stanton, CA 3.0 2.0 1000 $3,650 $3.65 2d 1 0.49mi
7051 Cerritos Ave Stanton, CA 2.0 1.0 1000 $2,545 $2.54 1d 1 0.60mi
10361 Iona Way Stanton, CA 3.0 1.5 1149 $3,500 $3.05 1d 1 0.64mi
7765 Beechwood Way Stanton, CA 3.0 1.5 1232 $3,750 $3.04 1d 1 0.67mi
11466 Pinckney Way Cypress, CA 3.0 2.5 1800 $3,900 $2.17 13d 1 0.68mi
11466 Pinckney Way Cypress, CA 3.0 2.5 1799 $3,900 $2.17 2d 1 0.68mi
10321 Courtright Rd Stanton, CA 3.0 2.0 1202 $3,700 $3.08 22d 1 0.72mi
10250 Masterson Ave Stanton, CA 3.0 2.0 1590 $3,750 $2.36 1d 1 0.79mi
3208 W Ravenswood Dr Anaheim, CA 3.0 2.0 1636 $4,000 $2.44 12d 1 0.90mi
6942 Santa Rita Ave Garden Grove, CA 4.0 2.0 1650 $4,500 $2.73 43d 1 1.02mi
3427 W Ball Rd Anaheim, CA 2.0 1.0 900 $2,350 $2.61 24d 1 1.06mi
6741 Ball Rd Buena Park, CA 2.0 1.5 1000 $2,495 $2.50 1d 1 1.16mi
909 S Knott Ave Anaheim, CA 1.0–2.0 1.0 880 $2,695 $3.06 1d 1 1.18mi
8052 Fillmore Dr Apt 3 Stanton, CA 2.0 1.5 1000 $2,250 $2.25 2d 1 1.19mi
6351 Marcella Way Buena Park, CA 4.0 2.5 1415 $4,200 $2.97 1d 1 1.24mi
10305 Eudora Ave Buena Park, CA 4.0 2.0 1650 $4,500 $2.73 1d 1 1.25mi
6635 Vanguard Ave Garden Grove, CA 4.0 2.0 1200 $4,000 $3.33 44d 1 1.28mi
11250 Dale St Garden Grove, CA 1.0–2.0 1.0–2.0 848 $2,710 $3.20 2d 9 1.29mi
3625 W Savanna St Anaheim, CA 2.0 2.0 1060 $2,595 $2.45 1d 1 1.30mi
704 S Knott Ave Anaheim, CA 2.0 1.0 880 $2,250 $2.56 1d 1 1.35mi
12221 Beach Blvd Garden Grove, CA 1.0–2.0 1.0–2.0 900 $2,825 $3.14 15d 6 1.36mi
2880 W Ball Rd Anaheim, CA 1.0–2.0 1.0 894 $2,850 $3.19 1d 5 1.37mi
9951 Holder St Cypress, CA 3.0 1.5 1200 $3,395 $2.83 1d 3 1.40mi
2828 W Ball Rd Unit N-36 Anaheim, CA 2.0 2.0 880 $2,795 $3.18 16d 1 1.42mi
2828 W Ball Rd Unit D-10 Anaheim, CA 2.0 2.0 880 $2,805 $3.19 16d 1 1.42mi
2828 W Ball Rd Unit G-11 Anaheim, CA 2.0 2.0 880 $2,850 $3.24 16d 1 1.42mi
11871 Topaz Cir Garden Grove, CA 3.0 2.0 1213 $4,000 $3.30 43d 1 1.42mi
2828 W Ball Rd Anaheim, CA 2.0 1.0–2.0 880 $2,760 $3.14 1d 3 1.42mi
8300 Chapman Ave Stanton, CA 1.0–2.0 1.0 860 $2,545 $2.96 1d 9 1.43mi
3 Bigsby Dr Stanton, CA 3.0 3.0 1355 $3,950 $2.92 16d 1 1.45mi
33 Bigsby Dr Stanton, CA 3.0 3.5 1625 $3,950 $2.43 43d 1 1.45mi
35 Bigsby Dr Stanton, CA 3.0 3.0 1355 $4,000 $2.95 24d 1 1.45mi
3354 W Orange Ave Anaheim, CA 2.0 1.0 1060 $2,400 $2.26 1d 1 1.45mi

Listing history 9 events

  1. 2026-06-18
    days on market $344,900 Active 13 DOM
  2. 2026-06-17
    days on market $344,900 Active 12 DOM
  3. 2026-06-16
    days on market $344,900 Active 11 DOM
  4. 2026-06-15
    days on market $344,900 Active 10 DOM
  5. 2026-06-13
    days on market $344,900 Active 8 DOM
  6. 2026-06-13
    days on market $344,900 Active 7 DOM
  7. 2026-06-09
    days on market $344,900 Active 4 DOM
  8. 2026-06-08
    days on market $344,900 Active 3 DOM
  9. 2026-06-07
    listed $344,900 Active 2 DOM

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥89°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 8 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
$44,883
− Mortgage interest
−$19,320
− Property taxes
−$5,174
− Insurance
−$1,724
− Repairs & maintenance
−$3,591
− Management
−$3,591
− Depreciation
−$10,033
Taxable income
$1,450
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$348
After-tax cash flow
$6,507/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
Savanna Elementary
NCES district ID
0636030
Math proficiency
34% ▼ -11.00%
Reading proficiency
45% ▼ -5.00%
Median HH income
$60,278
Composite
35.02/100
National rank
#5042
State rank
#232 of 517 in CA

Livability — Stanton

Score
63/100
State rank
#468
US rank
#15945

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Stanton, CA
County
Orange County · 3,096,323 people
City population
31,991
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
31,991
Household income
$85,592
Rent vs Own
51.1% rent · 48.9% own
Severe rent burden
1745.0

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
Hispanic / Latino 50% Asian 27% White 17% Two or more races 12% Black 2% Native American 1%
Hispanic origin (detail)
Mexican 42%
Common ancestry
Italian 1% Iranian 0%
Foreign-born
42% · Canada, Vietnam, South Korea
Languages at home
35% English-only · Spanish 39% Vietnamese 17% Tagalog/Filipino 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
▼ -529.54%
Current HPI
447.9557
Rent YoY
▲ 2.33%
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

-2.8% since first listed
6 events — show timeline
  • 2026-06-05 Listed $344,900 CRMLS
  • 2026-05-04 Listing Removed CRMLS
  • 2026-03-06 Price Changed $335,000 CRMLS
  • 2026-01-27 Price Changed $349,000 CRMLS
  • 2025-11-10 Listed $355,000 CRMLS
  • 2025-11-07 Coming Soon CRMLS

Property tax history

-2.3%/yr

Latest (2025): $422 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…