CashFlowRE
Sign in Sign up
706 W Romneya Dr
B+ Composite 77.04
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.8/5.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$189,900

706 W Romneya Dr · Anaheim, CA 92801
4 bd · 2.0 ba · 1,536 sqft · Manufactured · 62 Days on market
Built 1988 Est $275k · 31% under

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

Listing remarks

Welcome to affordable California living! This spacious 4-bedroom, 2-bathroom manufactured home is a rare opportunity in the heart of Anaheim, CA, offering the perfect blend of comfort, functionality, and unbeatable value. With a low monthly land lease, your housing costs stay remarkably budget-friendly without sacrificing space or convenience. The home features new interior paint and new bedroom flooring, and two year old whole-home water filtration system and double pain windows throughout (except 2 front windows). This home offers thrree parking spaces out front. With some TLC and updates, you can make this home truly your own. A great opportunity for the hands-on buyer looking to put th

Key facts

  • 3 parking spots
  • Built 1988
  • Listed 62 days

Property features AI

Finance

  • Financial info: Land lease of $1,450
  • HOA & community: Part of an association; Located in Romneya Mobile Estates; Community park

Exterior

  • Parking: Driveway parking; 3 uncovered parking spaces
  • Utilities: Public sewer; Private water
  • Home design: Single-story mobile home; Mobile home remains on site; 12 ft by 64 ft mobile dimensions; Seller-supplied year built
  • Exterior features: No pool; Park nearby

Interior

  • Bathrooms: 2 full bathrooms
  • Interior features: Street-level entry
  • Laundry & utility: Washer included; Dryer included

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 4-bed/2.0-bath manufactured listed at $190k.

Deal economics

  • At list price, monthly cash flow is $2k ($26k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $190k).
  • Recommended offer: $179k (6.0% below list) — sets the bar for market timing.
  • Cap rate 20.1% vs local median 2.1% 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.
  • Anaheim Elementary (urban): math 25% / reading 25% proficiency, ranked #386 of 517 in CA (top 75%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+5.1%/yr); 72 active listings in the ZIP; 23 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).
  • At $4,418/mo this rent would consume 63% of the median local household income ($84k/yr) (locally 3604% 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 $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 + 5.1% rent growth), your $53k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 62 days — a 6% lower offer ($179k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $178,506 (6.0% below list)

Questions for the listing agent

  1. It's been on market 62 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
2.33%
Cap rate
20.06%
Cash-on-cash
49.16%
DSCR
3.19
GRM
3.6

CMA / ARV

ARV (on-the-fly)
$274,944
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
624 W Romneya Dr 0.06mi 3/2.0 (-1) 1,344 (-12%) 13mo $240,000 $179 60
622 W Romneya Dr #622 0.07mi 3/2.0 (-1) 1,728 (+12%) 18mo $220,000 $127 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 · 5.13% rent growth · sell at horizon

5-year hold
IRR
49.2%
Equity multiple
3.21×
Total profit
$117,692
Equity at exit
$28,315
10-year hold
IRR
55.6%
Equity multiple
7.07×
Total profit
$322,837
Equity at exit
$16,419

Cash invested: $53,172 (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 92801

Rents YoY
5.1%
Active inventory
72
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$4,418 high interval (Pro) →
Mortgage (P&I)
$996
Tax est. 1.5%
$237 /mo · $2,848/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$928
Net cashflow
$2,178

Break-even live

Break-even rent $1,661
Max offer price $189,900
Occupancy floor 46%

Sensitivity live

Price -10% $2,309 -5% $2,244 +0% $2,178 +5% $2,113 +10% $2,047
Rent -10% $1,829 -5% $2,004 +0% $2,178 +5% $2,353 +10% $2,527
Rate -1.0pp $2,274 -0.5pp $2,226 base $2,178 +0.5pp $2,129 +1.0pp $2,079

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
$47,475
Closing costs
$5,697
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1096 N Ivory Palm Ln Anaheim, CA 3.0 2.5 1406 $4,200 $2.99 0d 1 0.11mi
527 W Victor Ave Anaheim, CA 3.0 3.0 1420 $13,200 $9.30 0d 1 0.14mi
1024 W Romneya Dr Anaheim, CA 2.0–3.0 2.0 1241 $4,795 $3.86 0d 10 0.26mi
155 W La Palma Ave #4 Anaheim, CA 3.0 2.5 1673 $4,300 $2.57 0d 1 0.52mi
800 N Janss St Anaheim, CA 4.0 2.0 1450 $4,500 $3.10 0d 1 0.59mi
820 N Justin Pl Anaheim, CA 5.0 3.5 2150 $5,700 $2.65 5d 1 0.76mi
1138 N Euclid St Anaheim, CA 3.0 2.5 1492 $3,750 $2.51 25d 1 0.84mi
1419 W Janeen Way Anaheim, CA 4.0 2.0 1932 $4,760 $2.46 20d 1 0.87mi
1507 S Roosevelt Ave Fullerton, CA 5.0 2.0 1600 $8,500 $5.31 23d 1 0.88mi
604 N Zeyn St Anaheim, CA 3.0 2.0 1169 $3,100 $2.65 0d 1 0.92mi
912 W Hill Ave Fullerton, CA 4.0 3.0 1644 $4,500 $2.74 18d 1 1.04mi
125 W Valencia Dr Unit A Fullerton, CA 3.0 1.0 1100 $3,400 $3.09 0d 1 1.07mi
1124 W Woodcrest Ave Fullerton, CA 3.0 2.0 1476 $4,500 $3.05 0d 1 1.14mi
410 S Lemon St Unit B Fullerton, CA 4.0 1.0 1800 $2,200 $1.22 7d 1 1.20mi
686 S Euclid St Fullerton, CA 4.0 3.5 1855 $4,295 $2.32 0d 1 1.22mi
686 S Euclid St Fullerton, CA 4.0 3.5 1855 $4,295 $2.32 2d 1 1.22mi
465 E Afton Ln Anaheim, CA 3.0 2.5 1454 $3,600 $2.48 5d 1 1.26mi
1406 W Roberta Ave Fullerton, CA 3.0 2.5 1750 $8,250 $4.71 23d 1 1.38mi
600 W Commonwealth Ave Fullerton, CA 3.0 1.0–2.0 1002 $4,562 $4.55 0d 21 1.38mi
1119 W Broadway Anaheim, CA 3.0 2.5 1395 $3,700 $2.65 0d 1 1.42mi
229 E Commonwealth Ave Fullerton, CA 3.0 1.0–3.0 1126 $4,409 $3.91 0d 9 1.42mi
1600 W Lincoln Ave Anaheim, CA 3.0 1.0–2.0 1181 $4,907 $4.15 0d 21 1.44mi
1964 Glenoaks Ave Anaheim, CA 4.0 2.5 1440 $3,575 $2.48 16d 1 1.46mi

Listing history 20 events

  1. 2026-06-21
    days on market $189,900 Active 62 DOM
  2. 2026-06-18
    days on market $189,900 Active 59 DOM
  3. 2026-06-17
    days on market $189,900 Active 58 DOM
  4. 2026-06-16
    days on market $189,900 Active 57 DOM
  5. 2026-06-15
    days on market $189,900 Active 56 DOM
  6. 2026-06-13
    days on market $189,900 Active 54 DOM
  7. 2026-06-13
    days on market $189,900 Active 53 DOM
  8. 2026-06-09
    days on market $189,900 Active 50 DOM
  9. 2026-06-08
    days on market $189,900 Active 49 DOM
  10. 2026-06-07
    remarks 699-char remark
  11. 2026-06-07
    pricedays on market $189,900 Active 48 DOM
  12. 2026-06-04
    days on market $228,888 Active 45 DOM
  13. 2026-06-03
    days on market $228,888 Active 44 DOM
  14. 2026-06-02
    days on market $228,888 Active 43 DOM
  15. 2026-06-01
    days on market $228,888 Active 42 DOM
  16. 2026-05-31
    days on market $228,888 Active 41 DOM
  17. 2026-05-08
    status Active
  18. 2026-03-24
    price $228,888
  19. 2026-03-21
    status Active
  20. 2026-03-05
    listed $200,000 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥92°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 7 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
$53,020
− Mortgage interest
−$10,637
− Property taxes
−$2,848
− Insurance
−$950
− Repairs & maintenance
−$4,242
− Management
−$4,242
− Depreciation
−$5,524
Taxable income
$24,577
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,899
After-tax cash flow
$20,239/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
Anaheim Elementary
NCES district ID
0602610
Math proficiency
25% ▼ -3.00%
Reading proficiency
25% ▼ -9.00%
Median HH income
$55,235
Composite
22.56/100
National rank
#8078
State rank
#386 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)
60,547
Household income
$83,725
Rent vs Own
63.0% rent · 37.0% own
Severe rent burden
3604.0

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 0.59)
Race & ethnicity
Hispanic / Latino 59% Two or more races 19% Asian 19% White 16% Black 4%
Hispanic origin (detail)
Mexican 50%
Common ancestry
Russian 1% Lithuanian 1%
Foreign-born
41% · Canada, Vietnam, South Korea
Languages at home
30% English-only · Spanish 48% Tagalog/Filipino 5% Vietnamese 5%

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
▼ -723.92%
Current HPI
446.9118
Rent YoY
▲ 5.13%
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

+14.4% since first listed
4 events — show timeline
  • 2026-05-08 Relisted CRMLS
  • 2026-03-24 Price Changed $228,888 CRMLS
  • 2026-03-21 Relisted CRMLS
  • 2026-03-05 Listed $200,000 CRMLS

Property tax history

-12.7%/yr

Latest (2025): $22 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…