CashFlowRE
Sign in Sign up
8681 Katella Ave #812
B- Composite 69.64
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +8.7/15.0
  • Livability +3.2/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$245,000

8681 Katella Ave #812 · Stanton, CA 90680
4 bd · 2.0 ba · 1,430 sqft · Manufactured · 92 Days on market
Built 1997 0.87 ac lot Est $252k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Stunning, FOUR bedroom home in the Katella Mobile Estates of Stanton. This manufactured home is the pride of ownership. The home boasts approximately 1,430 square feet of living space. Ceramic tile flooring throughout living room, dining room and kitchen. Gorgeous updated kitchen, with dark mocha cabinets, granite counter tops, counter-to-ceiling back splash, breakfast bar, and pantry. Huge, indoor laundry room with washer dryer hook-ups, and plenty of storage space. Spacious master bedroom perfect for a king-sized furniture set with amber laminate wood flooring. Three guest bedrooms for guests and family. Outdoors, the home has two separate patio areas with custom-coated brick, white vinyl fencing, three shady trees, storage shed, attached carport and more.

Key facts

  • Shopping centers
  • Major freeways
  • Natural light

Tags

NATURAL LIGHTSHOPPING CENTERSRESTAURANTSMAJOR FREEWAYS

Property features AI

Finance

  • Other: Lot described as 0–1 unit per acre (public records); Living area source: public records
  • Financial info: Land lease applies
  • HOA & community: Part of a homeowners association; Located in Katella Mobile Homes Estates (land-lease community)

Exterior

  • Parking: 2 parking spaces; 2 carport spaces
  • Utilities: Public sewer; District/public water
  • Home design: Mobile home (double-wide); Single story; Mobile home remains on site
  • Construction: 26 ft by 105 ft mobile dimensions; Year built listed per public records
  • Exterior features: Community pool; Sidewalks; Park; One shed on the property

Interior

  • Kitchen: Built-in range; Electric oven; Gas oven
  • Bathrooms: 2 full bathrooms
  • Interior features: Ceiling fan; One level
  • Laundry & utility: Laundry inside in an individual room; Gas and electric dryer hookup

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 $245k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $245k).
  • Recommended offer: $223k (9.0% below list) — sets the bar for market timing.
  • Cap rate 12.7% 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.
  • Magnolia Elementary (urban): math 25% / reading 25% proficiency, ranked #397 of 517 in CA (top 77%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.3%/yr); 48 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals leasing fast (median 8d 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 $3,809/mo this rent would consume 53% 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 $7k 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 + 2.3% rent growth), your $69k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 92 days — a 9% lower offer ($223k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 6y 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 $157k; list at $245k implies a 56% gain — meaningful room to come down on a strong offer.

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 $222,950 (9.0% below list)

Questions for the listing agent

  1. It's been on market 92 days. Have you received any prior offers? Is the seller open to a 9% 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 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?
  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
1.55%
Cap rate
12.74%
Cash-on-cash
23.01%
DSCR
2.02
GRM
5.4

CMA / ARV

ARV (on-the-fly)
$251,680
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8681 Katella Ave #898 0.00mi 3/2.0 (-1) 1,440 (+1%) 9mo $230,000 $160 87
8681 Katella Ave #865 0.00mi 3/2.0 (-1) 1,440 (+1%) 20mo $285,000 $198 77
10800 Dale Ave #125 0.18mi 3/2.0 (-1) 1,440 (+1%) 11mo $222,500 $155 77
10800 Dale Ave #412 0.18mi 4/2.0 1,344 (-6%) 11mo $260,000 $193 73
10800 Dale Ave #705 0.18mi 3/2.0 (-1) 1,248 (-13%) 5mo $197,500 $158 61
10800 Dale Ave #131 0.18mi 3/2.0 (-1) 1,296 (-9%) 15mo $259,000 $200 59
8681 Katella Ave #841 0.00mi 3/2.0 (-1) 1,248 (-13%) 22mo $220,000 $176 55

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
15.2%
Equity multiple
1.61×
Total profit
$41,599
Equity at exit
$36,530
10-year hold
IRR
23.4%
Equity multiple
2.95×
Total profit
$134,027
Equity at exit
$21,183

Cash invested: $68,600 (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
5.4×

Monthly cashflow live

Estimated rent
$3,809 high interval (Pro) →
Mortgage (P&I)
$1,285
Tax est. 1.5%
$306 /mo · $3,675/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$800
Net cashflow
$1,316

Break-even live

Break-even rent $2,143
Max offer price $245,000
Occupancy floor 60%

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
$61,250
Closing costs
$7,350
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9014 Stacie Ln #28 Anaheim, CA 3.0 2.0 1347 $3,095 $2.30 1d 1 0.41mi
8853 Stardust Ln Anaheim, CA 3.0 1.5 1126 $3,875 $3.44 3d 1 0.48mi
9313 Marchand Ave Garden Grove, CA 3.0 3.0 1200 $4,500 $3.75 5d 1 0.83mi
11893 Macduff St Garden Grove, CA 3.0 2.0 1200 $3,100 $2.58 24d 1 0.92mi
7765 Beechwood Way Stanton, CA 3.0 1.5 1232 $3,750 $3.04 1d 1 0.97mi
7684 Ruthann Ave Stanton, CA 3.0 2.0 1000 $3,650 $3.65 3d 1 0.98mi
12101 Dale Ave #80 Stanton, CA 3.0 2.0 1493 $1,500 $1.00 7d 1 1.14mi
10321 Courtright Rd Stanton, CA 3.0 2.0 1202 $3,700 $3.08 22d 1 1.21mi
10361 Iona Way Stanton, CA 3.0 1.5 1149 $3,500 $3.05 1d 1 1.25mi
10250 Masterson Ave Stanton, CA 3.0 2.0 1590 $3,750 $2.36 1d 1 1.27mi
10070 Gilbert St Anaheim, CA 3.0 2.0 1250 $3,095 $2.48 1d 1 1.29mi
10572 Chamberlain Ave Anaheim, CA 3.0 2.0 1000 $3,500 $3.50 10d 1 1.30mi
2551 W Rome Ave Anaheim, CA 3.0 1.5 1130 $3,850 $3.41 6d 1 1.32mi
12312 Louise St Garden Grove, CA 3.0 2.0 1300 $3,500 $2.69 24d 1 1.33mi
33 Bigsby Dr Stanton, CA 3.0 3.5 1625 $3,950 $2.43 44d 1 1.36mi
3 Bigsby Dr Stanton, CA 3.0 3.0 1355 $3,950 $2.92 17d 1 1.36mi
35 Bigsby Dr Stanton, CA 3.0 3.0 1355 $4,000 $2.95 24d 1 1.36mi
12112 Spencer Dr Garden Grove, CA 4.0 2.0 1663 $4,500 $2.71 19d 1 1.37mi
3208 W Ravenswood Dr Anaheim, CA 3.0 2.0 1636 $4,000 $2.44 13d 1 1.48mi

Listing history 20 events

  1. 2026-06-18
    days on market $245,000 Active 92 DOM
  2. 2026-06-17
    days on market $245,000 Active 91 DOM
  3. 2026-06-16
    days on market $245,000 Active 90 DOM
  4. 2026-06-15
    days on market $245,000 Active 89 DOM
  5. 2026-06-13
    days on market $245,000 Active 87 DOM
  6. 2026-06-13
    days on market $245,000 Active 86 DOM
  7. 2026-06-09
    days on market $245,000 Active 83 DOM
  8. 2026-06-08
    days on market $245,000 Active 82 DOM
  9. 2026-06-07
    days on market $245,000 Active 81 DOM
  10. 2026-06-04
    days on market $245,000 Active 78 DOM
  11. 2026-06-03
    days on market $245,000 Active 77 DOM
  12. 2026-06-02
    days on market $245,000 Active 76 DOM
  13. 2026-06-01
    days on market $245,000 Active 75 DOM
  14. 2026-05-31
    days on market $245,000 Active 74 DOM
  15. 2026-03-19
    status Active
  16. 2026-03-09
    listed $245,000 Active
  17. 2020-09-02
    soldstatus $157,000 Closed Sale 768-char remark
    Show marketing remark (768 chars)

    Stunning, FOUR bedroom home in the Katella Mobile Estates of Stanton. This manufactured home is the pride of ownership. The home boasts approximately 1,430 square feet of living space. Ceramic tile flooring throughout living room, dining room and kitchen. Gorgeous updated kitchen, with dark mocha cabinets, granite counter tops, counter-to-ceiling back splash, breakfast bar, and pantry. Huge, indoor laundry room with washer dryer hook-ups, and plenty of storage space. Spacious master bedroom perfect for a king-sized furniture set with amber laminate wood flooring. Three guest bedrooms for guests and family. Outdoors, the home has two separate patio areas with custom-coated brick, white vinyl fencing, three shady trees, storage shed, attached carport and more.

  18. 2020-08-31
    status Pending Sale 768-char remark
    Show marketing remark (768 chars)

    Stunning, FOUR bedroom home in the Katella Mobile Estates of Stanton. This manufactured home is the pride of ownership. The home boasts approximately 1,430 square feet of living space. Ceramic tile flooring throughout living room, dining room and kitchen. Gorgeous updated kitchen, with dark mocha cabinets, granite counter tops, counter-to-ceiling back splash, breakfast bar, and pantry. Huge, indoor laundry room with washer dryer hook-ups, and plenty of storage space. Spacious master bedroom perfect for a king-sized furniture set with amber laminate wood flooring. Three guest bedrooms for guests and family. Outdoors, the home has two separate patio areas with custom-coated brick, white vinyl fencing, three shady trees, storage shed, attached carport and more.

  19. 2020-07-16
    historical Active Under Contract 768-char remark
    Show marketing remark (768 chars)

    Stunning, FOUR bedroom home in the Katella Mobile Estates of Stanton. This manufactured home is the pride of ownership. The home boasts approximately 1,430 square feet of living space. Ceramic tile flooring throughout living room, dining room and kitchen. Gorgeous updated kitchen, with dark mocha cabinets, granite counter tops, counter-to-ceiling back splash, breakfast bar, and pantry. Huge, indoor laundry room with washer dryer hook-ups, and plenty of storage space. Spacious master bedroom perfect for a king-sized furniture set with amber laminate wood flooring. Three guest bedrooms for guests and family. Outdoors, the home has two separate patio areas with custom-coated brick, white vinyl fencing, three shady trees, storage shed, attached carport and more.

  20. 2020-07-09
    listed $159,900 Active 768-char remark
    Show marketing remark (768 chars)

    Stunning, FOUR bedroom home in the Katella Mobile Estates of Stanton. This manufactured home is the pride of ownership. The home boasts approximately 1,430 square feet of living space. Ceramic tile flooring throughout living room, dining room and kitchen. Gorgeous updated kitchen, with dark mocha cabinets, granite counter tops, counter-to-ceiling back splash, breakfast bar, and pantry. Huge, indoor laundry room with washer dryer hook-ups, and plenty of storage space. Spacious master bedroom perfect for a king-sized furniture set with amber laminate wood flooring. Three guest bedrooms for guests and family. Outdoors, the home has two separate patio areas with custom-coated brick, white vinyl fencing, three shady trees, storage shed, attached carport and more.

ⓘ 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
$45,703
− Mortgage interest
−$13,724
− Property taxes
−$3,675
− Insurance
−$1,225
− Repairs & maintenance
−$3,656
− Management
−$3,656
− Depreciation
−$7,127
Taxable income
$12,639
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,033
After-tax cash flow
$12,754/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
Magnolia Elementary
NCES district ID
0623430
Math proficiency
25% ▼ -21.00%
Reading proficiency
25% ▼ -29.00%
Median HH income
$50,320
Composite
22.09/100
National rank
#8181
State rank
#397 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

+53.2% since first listed
6 events — show timeline
  • 2026-03-19 Relisted CRMLS
  • 2026-03-09 Listed $245,000 CRMLS
  • 2020-09-02 Sold (MLS) $157,000 CRMLS
  • 2020-08-31 Pending CRMLS
  • 2020-07-16 Contingent CRMLS
  • 2020-07-09 Listed $159,900 CRMLS

Property tax history

-6.3%/yr

Latest (2025): $172 · -7.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…