CashFlowRE
Sign in Sign up
1001 W Lambert Rd #284
B- Composite 65.77
Why this score? — see what drove the B- 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.5/10.0
  • Schools +5.1/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • ARV discount +3.1/15.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$215,000

1001 W Lambert Rd #284 · La Habra, CA 90631
2 bd · 2.0 ba · 1,440 sqft · Manufactured · 136 Days on market
Built 1970 Est $196k · 10% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Location! Location! Location! Spacious and Bright! Double Wide Mobile Home located in Friendly Village of La Habra, a 55+ Community. This home shows 2 Bedrooms 2 Bathrooms, Open floor plan, Spacious Living room & Family room. Current owner totally renovated a few years age. Newer all double glassed windows in the house. Newer Laminate Wood Floorings throughout the house. Huge Kitchen area with Newer Granite countertop & cabinets. A big size patio and spacious back yard with lots of fruit trees and 2 storage sheds. What a beautiful back yard! Newer painted In & Out. Friendly Village Senior Community features many awesome amenities including a Swimming Pool, Spa, Gym, BBQ Ar

Key facts

  • Huge kitchen area
  • Spacious back yard
  • Lots of fruit trees

Tags

NEWER DOUBLE GLASSED WINDOWSNEWER LAMINATE WOOD FLOORINGSHUGE KITCHEN AREANEWER GRANITE COUNTERTOPSPACIOUS BACK YARDLOTS OF FRUIT TREES

Property features AI

Finance

  • Other: Land lease amount applies
  • Financial info: Land lease required
  • HOA & community: Senior community; Community features include dog park, street lighting, and suburban setting; Park name: Friendly Village of La Habra; Manager approval required; Pets allowed

Exterior

  • Parking: 2 garage spaces; 2 total parking spaces
  • Utilities: Electricity on property; District/public water; Sewer paid
  • Home design: Single-story mobile home (24' x 60'); Entry at main level; Mobile home remains on site
  • Construction: Wood, aluminum, and steel construction
  • Exterior features: In-ground community pool (fenced); Garden

Interior

  • Kitchen: Granite counters; Water heater unit; Microwave; Refrigerator; Gas oven; Dishwasher
  • Bedrooms: All bedrooms located on the main level
  • Flooring: Laminated flooring
  • Bathrooms: 2 full bathrooms with bathtub and shower
  • Heating & cooling: Central furnace (natural gas); Wall/window cooling units
  • Interior features: Balcony; Storage space; Granite counters; One-level home
  • Laundry & utility: Washer hookup; Gas and electric dryer hookup; In-closet laundry

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 2-bed/2.0-bath manufactured listed at $215k.

Deal economics

  • At list price, monthly cash flow is $801 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $215k).
  • Recommended offer: $189k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.8% vs local median 2.1% in La Habra — 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 65/100 on livability (#384 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+; Watch: crime D+, health & safety D+, amenities F.
  • Fullerton Joint Union High (suburban): math 51% / reading 66% proficiency, ranked #82 of 517 in CA (top 16%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Las Positas Elementary (math 24% / reading 24%, grade F, #973 of 1,571 statewide, top 73%, 560 students, 76% FRL); Imperial Middle (math 24% / reading 24%, grade F, #277 of 498 statewide, top 73%, 460 students, 79% FRL).
  • Zoned-school proficiency averages 24% at this address vs 58% district-wide (-34 pts) — the specific schools serving this property underperform the Fullerton Joint Union High average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+3.4%/yr); 135 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals leasing fast (median 0d 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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 + 3.4% rent growth), your $60k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 136 days — a 12% lower offer ($189k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 19y 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 $47k; list at $215k implies a 357% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $189,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 136 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.35%
Cap rate
10.76%
Cash-on-cash
15.97%
DSCR
1.71
GRM
6.2

CMA / ARV

ARV (on-the-fly)
$195,840
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1001 W Lambert Rd #87 0.00mi 2/2.0 1,440 (0%) 7mo $220,000 $153 94
1001 W Lambert Rd #327 0.00mi 2/2.0 1,440 (0%) 11mo $120,000 $83 91
1001 W Lambert Rd #159 0.02mi 2/2.0 1,440 (0%) 13mo $190,000 $132 88
1001 W Lambert Rd #20 0.14mi 2/2.0 1,440 (0%) 8mo $105,000 $73 87
1001 W Lambert Rd #37 0.21mi 2/2.0 1,440 (0%) 8mo $93,000 $65 83
1001 Lambert Rd Spc 35 0.19mi 2/2.0 1,464 (+2%) 10mo $169,000 $115 80
1001 W Lambert Rd #100 0.19mi 2/2.0 1,400 (-3%) 12mo $189,000 $135 76
1001 W Lambert Rd #213 0.00mi 2/2.0 1,350 (-6%) 16mo $185,000 $137 76
1001 W Lambert Rd #289 0.00mi 2/2.0 1,248 (-13%) 14mo $170,000 $136 66
1001 W Lambert Rd #314 0.19mi 3/2.0 (+1) 1,344 (-7%) 15mo $195,000 $145 62
1001 Lambert Rd #15 0.22mi 2/2.0 1,296 (-10%) 14mo $190,000 $147 61
1750 W Lambert Rd #112 0.51mi 3/2.0 (+1) 1,344 (-7%) 6mo $230,000 $171 56

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 · 3.38% rent growth · sell at horizon

5-year hold
IRR
7.3%
Equity multiple
1.29×
Total profit
$17,343
Equity at exit
$32,057
10-year hold
IRR
17.0%
Equity multiple
2.42×
Total profit
$85,581
Equity at exit
$18,589

Cash invested: $60,200 (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 90631

Rents YoY
3.4%
Active inventory
135
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$2,895 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax est. 1.5%
$269 /mo · $3,225/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$608
Net cashflow
$801

Break-even live

Break-even rent $1,881
Max offer price $215,000
Occupancy floor 67%

Sensitivity live

Price -10% $950 -5% $875 +0% $801 +5% $727 +10% $653
Rent -10% $572 -5% $687 +0% $801 +5% $916 +10% $1,030
Rate -1.0pp $909 -0.5pp $856 base $801 +0.5pp $745 +1.0pp $689

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
$53,750
Closing costs
$6,450
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
350 S Monte Vista St Unit 352F La Habra, CA 2.0 1.0 925 $2,200 $2.38 0d 1 0.19mi
321 S Monte Vista St La Habra, CA 2.0 1.0 950 $2,500 $2.63 0d 1 0.20mi
900 W Lambert Rd La Habra, CA 2.0 2.0 1000 $2,745 $2.75 0d 1 0.22mi
1210 W Lambert Rd La Habra, CA 2.0 1.0 1053 $2,550 $2.42 0d 1 0.30mi
881 W La Habra Blvd Unit 9016U La Habra, CA 2.0 2.0 907 $2,295 $2.53 17d 1 0.35mi
901 S Idaho St La Habra, CA 1.0–2.0 1.0 769 $2,819 $3.66 0d 15 0.39mi
1480 W Lambert Rd #300 La Habra, CA 3.0 1.0 1023 $3,250 $3.18 0d 1 0.43mi
971 S Idaho St La Habra, CA 3.0 2.0 1073 $3,100 $2.89 0d 1 0.57mi
200 W Olive Ave La Habra, CA 2.0 2.0 1050 $2,950 $2.81 0d 1 0.57mi
101 W Olive Ave Unit A La Habra, CA 3.0 1.5 1100 $2,950 $2.68 19d 1 0.61mi
515 W Florence Ave #1 La Habra, CA 3.0 2.0 1264 $4,500 $3.56 0d 1 0.63mi
701 W Imperial Hwy La Habra, CA 1.0–2.0 1.0 787 $2,635 $3.35 0d 3 0.65mi
1600 El Dorado Ave La Habra, CA 3.0 2.0 1546 $4,200 $2.72 12d 1 0.66mi
861 Glencliff St La Habra, CA 1.0–2.0 1.0–1.5 855 $2,925 $3.42 0d 1 0.67mi
1151 S Walnut St La Habra, CA 1.0–2.0 1.0–2.0 1251 $2,985 $2.39 0d 2 0.68mi
510 Ridgeway Ln Unit B La Habra, CA 2.0 1.0 880 $2,525 $2.87 3d 1 0.79mi
521 Ridgeway Ln Unit 6 La Habra, CA 2.0 1.0 900 $2,080 $2.31 3d 1 0.82mi
521 Ridgeway Ln Unit 6 La Habra, CA 2.0 1.0 900 $2,080 $2.31 0d 1 0.82mi
951 S Beach Blvd La Habra, CA 1.0–2.0 1.0–2.0 974 $3,544 $3.64 0d 12 0.84mi
930 W Country Ter Unit 34 La Habra, CA 3.0 2.5 1493 $3,800 $2.55 0d 1 0.85mi
650 Mardina Way La Habra, CA 3.0 2.0 1681 $3,850 $2.29 3d 1 1.05mi
703 E Stearns Ave Unit 707-C La Habra, CA 2.0 1.0 950 $2,695 $2.84 0d 1 1.17mi
1131 Urell Dr La Habra, CA 3.0 2.0 1574 $3,950 $2.51 13d 1 1.22mi
171 S Valencia St Unit 3 La Habra, CA 2.0 2.0 1000 $2,450 $2.45 0d 1 1.23mi
11833 Pounds Ave Whittier, CA 3.0 2.0 1260 $4,000 $3.17 0d 1 1.35mi
1236 Devonshire Ln La Habra, CA 3.0 2.5 1175 $3,895 $3.31 0d 1 1.36mi
841 N Stonewood St Apt D La Habra, CA 2.0 1.5 1100 $2,795 $2.54 0d 1 1.39mi
1501 S Beach Blvd La Habra, CA 1.0–2.0 1.0–2.0 955 $3,467 $3.63 0d 14 1.46mi
640 Ward St Unit 2 La Habra, CA 2.0 1.0 950 $2,195 $2.31 18d 1 1.49mi

Listing history 32 events

  1. 2026-06-21
    days on market $215,000 Active 136 DOM
  2. 2026-06-18
    days on market $215,000 Active 133 DOM
  3. 2026-06-17
    days on market $215,000 Active 132 DOM
  4. 2026-06-16
    days on market $215,000 Active 131 DOM
  5. 2026-06-15
    days on market $215,000 Active 130 DOM
  6. 2026-06-13
    days on market $215,000 Active 128 DOM
  7. 2026-06-09
    days on market $215,000 Active 124 DOM
  8. 2026-06-08
    days on market $215,000 Active 123 DOM
  9. 2026-06-07
    days on market $215,000 Active 122 DOM
  10. 2026-06-04
    days on market $215,000 Active 119 DOM
  11. 2026-06-03
    days on market $215,000 Active 118 DOM
  12. 2026-06-02
    days on market $215,000 Active 117 DOM
  13. 2026-06-01
    days on market $215,000 Active 116 DOM
  14. 2026-05-31
    days on market $215,000 Active 115 DOM
  15. 2026-02-27
    status Active
  16. 2026-01-21
    listed $215,000 Active
  17. 2025-12-15
    historical
  18. 2025-07-29
    listed $210,000 Active
  19. 2025-06-23
    price $210,000
  20. 2025-06-11
    price $199,000
  21. 2025-01-28
    listed $220,000 Active
  22. 2020-04-26
    historical Hold Do Not Show
  23. 2020-03-09
    listed $129,000 Active
  24. 2019-12-30
    historical
  25. 2019-10-02
    listed $125,000 Active
  26. 2016-06-23
    soldstatus $47,000 Closed Sale
  27. 2016-06-09
    status Pending Sale
  28. 2016-03-22
    price $55,000
  29. 2016-03-22
    listed $57,000 Active
  30. 2007-11-16
    soldstatus $50,000
  31. 2007-10-15
    historical
  32. 2007-09-17
    listed $59,000

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥96°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 9 unhealthy d/yr today · 10 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
$34,739
− Mortgage interest
−$12,043
− Property taxes
−$3,225
− Insurance
−$1,075
− Repairs & maintenance
−$2,779
− Management
−$2,779
− Depreciation
−$6,255
Taxable income
$6,583
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,580
After-tax cash flow
$8,034/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
Fullerton Joint Union High
NCES district ID
0614760
Math proficiency
51% ▲ 7.00%
Reading proficiency
66% ▲ 1.00%
Median HH income
$66,666
Composite
51.37/100
National rank
#1735
State rank
#82 of 517 in CA

Livability — La Habra

Score
65/100
State rank
#384
US rank
#13097

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
La Habra, CA
County
Orange County · 3,096,323 people
City population
68,309
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
68,309
Household income
$104,251
Rent vs Own
38.5% rent · 61.5% own
Severe rent burden
2093.0

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 0.60)
Race & ethnicity
Hispanic / Latino 56% White 26% Two or more races 22% Asian 12% Black 2% Native American 2%
Hispanic origin (detail)
Mexican 49%
Common ancestry
Lithuanian 1% Italian 1% Slovak 1%
Foreign-born
25% · Canada, South Korea, China
Languages at home
53% English-only · Spanish 36% Korean 4% Chinese 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
▼ -757.47%
Current HPI
399.4947
Rent YoY
▲ 3.38%
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

+264.4% since first listed
18 events — show timeline
  • 2026-02-27 Relisted CRMLS
  • 2026-01-21 Listed $215,000 CRMLS
  • 2025-12-15 Listing Removed CRMLS
  • 2025-07-29 Listed $210,000 CRMLS
  • 2025-06-23 Price Changed $210,000 CRMLS
  • 2025-06-11 Price Changed $199,000 CRMLS
  • 2025-01-28 Listed $220,000 CRMLS
  • 2020-04-26 Delisted CRMLS
  • 2020-03-09 Listed $129,000 CRMLS
  • 2019-12-30 Listing Removed CRMLS
  • 2019-10-02 Listed $125,000 CRMLS
  • 2016-06-23 Sold (MLS) $47,000 CRMLS
  • 2016-06-09 Pending CRMLS
  • 2016-03-22 Price Changed $55,000 CRMLS
  • 2016-03-22 Listed $57,000 CRMLS
  • 2007-11-16 Sold (MLS) $50,000 CRMLS
  • 2007-10-15 Listing Removed CRMLS
  • 2007-09-17 Listed $59,000 CRMLS

Property tax history

+0.2%/yr

Latest (2025): $87 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…