CashFlowRE
Sign in Sign up
7700 Lampson Ave #11
C- Composite 52.92
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 +25.2/30.0
  • DSCR +8.3/10.0
  • 1% rule +6.6/10.0
  • Schools +4.5/10.0
  • Livability +3.2/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$229,000

7700 Lampson Ave #11 · Stanton, CA 92841
2 bd · 2.0 ba · 1,152 sqft · Manufactured · 17 Days on market
Built 1969 Est $170k · 34% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Highly Desirable Magic Lamp Senior Community, Low Space Rent Approx. $1,643/Month. Motivated Sellers! Welcome to this beautifully maintained and lovingly cared-for 2-bedroom, 2 full bathroom home located in the highly sought-after Magic Lamp Senior Community. Nestled within a quiet, clean, and well-maintained park that was extensively updated just two years ago, this charming residence offers comfort, privacy, and pride of ownership throughout. Step inside to a bright and inviting living space filled with natural light from large windows overlooking lush greenery and colorful landscaping. The spacious living and dining areas create a warm, welcoming atmosphere, while recessed lighting t

Key facts

  • 3 parking spots
  • Community pool
  • Built 1969

Property features AI

Finance

  • Other: Body type: double-wide mobile; Living area per public records; Access via maintained, paved city streets (use GPS for directions)
  • Financial info: Land lease of $1,500 monthly (park provided)
  • HOA & community: Senior community in the MAGIC LAMP park; Community features include street lighting; Park requires manager approval; pets allowed upon inquiry

Exterior

  • Parking: Attached carport plus onsite and street parking available; Carport provides 3 covered spaces; Guest parking and concrete driveway
  • Security: Smoke and carbon monoxide detectors
  • Utilities: District/public water; Public sewer; Standard electric service; Natural gas connected; Cable connected
  • Home design: Single-story mobile home; Mobile home remains on site; Repairs cosmetic to updated/remodeled condition; One total story; Access from front entry
  • Construction: Composition common roof; Raised foundation
  • Exterior features: Covered patio; Patio lighting; Community heated pool and spa; Garden area; One shed on property; Aluminum skirting

Interior

  • Kitchen: Remodeled kitchen with granite counters; Gas cooktop; Double oven; Range/stove hood; Dishwasher; Garbage disposal; Refrigerator; Utility sink
  • Bedrooms: All bedrooms on main floor; Main floor primary bedroom; Jack & Jill layout
  • Flooring: Tile; Laminate
  • Bathrooms: Two full baths; Upgraded bathrooms with double sinks in primary; Shower and bathtub options; Shower-in-tub, exhaust fan, linen closet and bathroom closet
  • Heating & cooling: Central furnace heating; Whole house fan cooling
  • Interior features: Copper partial plumbing; Attic fan / whole house fan; Ceiling fans; Recessed lighting; Storage space; Granite counters; French doors; Double pane windows with custom coverings and blinds; Smoke and carbon monoxide detectors; One-level living; front entry
  • Laundry & utility: Washer and dryer included; Washer hookup inside (in kitchen)

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 $229k.

Deal economics

  • At list price, monthly cash flow is $516 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $229k).
  • Recommended offer: $226k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.0% 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: amenities D, health & safety D, crime D-.
  • Garden Grove Unified (suburban): math 38% / reading 65% proficiency, ranked #132 of 517 in CA (top 26%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Wakeham Elementary (264 students, 83% FRL); Alamitos Intermediate (628 students, 87% FRL); Pacifica High (math 45% / reading 80%, grade B-, #187 of 1,170 statewide, top 16%, 1,648 students, 52% FRL).
  • Market conditions: Rents flat; 41 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 3d 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).
  • This rent runs 38% of the median local income ($84k/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 $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.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($226k) is reasonable based on typical stale-listing flexibility.

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 $225,565 (1.5% below list)

Questions for the listing agent

  1. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.16%
Cap rate
9.00%
Cash-on-cash
9.66%
DSCR
1.43
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$170,496
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7700 Lampson Ave #125 0.00mi 2/2.0 1,265 (+10%) 21mo $210,000 $166 66
7700 Lampson Ave #60 0.00mi 2/2.0 1,040 (-10%) 22mo $110,000 $106 65
13202 Hoover St #7 0.42mi 2/2.0 1,152 (0%) 21mo $173,500 $151 63
7887 Lampson #100 0.35mi 2/2.0 1,008 (-12%) 1mo $135,000 $134 62
8111 Stanford Ave #92 0.45mi 2/2.0 1,248 (+8%) 8mo $147,500 $118 58
8111 Stanford Ave #127 0.45mi 3/2.0 (+1) 1,047 (-9%) 2mo $155,000 $148 57
13202 Hoover St #73 0.42mi 3/2.0 (+1) 1,248 (+8%) 10mo $260,000 $208 54
8111 Stanford 0.46mi 2/2.0 1,080 (-6%) 19mo $110,000 $102 53

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 · 0.54% rent growth · sell at horizon

5-year hold
IRR
-4.5%
Equity multiple
0.83×
Total profit
$-10,614
Equity at exit
$34,145
10-year hold
IRR
2.0%
Equity multiple
1.13×
Total profit
$8,179
Equity at exit
$19,800

Cash invested: $64,120 (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 92841

Rents YoY
0.5%
Active inventory
41
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$2,657 high interval (Pro) →
Mortgage (P&I)
$1,201
Tax est. 1.5%
$286 /mo · $3,435/yr
Insurance
$95
HOA
$0
Vacancy / Maint / Mgmt
$558
Net cashflow
$516

Break-even live

Break-even rent $2,003
Max offer price $229,000
Occupancy floor 76%

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
$57,250
Closing costs
$6,870
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
12680 Briarglen Loop Stanton, CA 2.0 1.5 1000 $2,195 $2.19 44d 1 0.11mi
7802 Samura Pl Garden Grove, CA 1.0–2.0 1.0 869 $2,465 $2.84 2d 4 0.17mi
12345 Beach Blvd Stanton, CA 2.0 1.0–2.0 765 $3,675 $4.80 2d 35 0.46mi
8155 Carmel Dr Stanton, CA 3.0 2.0 1148 $3,500 $3.05 44d 1 0.54mi
12221 Beach Blvd Garden Grove, CA 1.0–2.0 1.0–2.0 900 $2,825 $3.14 15d 6 0.56mi
7051 Natal Dr Westminster, CA 1.0–2.0 1.0 740 $2,680 $3.62 1d 2 0.57mi
3 Bigsby Dr Stanton, CA 3.0 3.0 1355 $3,950 $2.92 17d 1 0.60mi
35 Bigsby Dr Stanton, CA 3.0 3.0 1355 $4,000 $2.95 24d 1 0.60mi
12381 Arrowhead St Stanton, CA 1.0–2.0 1.0 1000 $2,568 $2.57 21d 1 0.68mi
7732 Chapman Ave Unit 6 Garden Grove, CA 2.0 1.0 812 $2,395 $2.95 44d 1 0.69mi
7722 Chapman Ave Unit 2 Garden Grove, CA 2.0 1.0 812 $2,395 $2.95 24d 1 0.69mi
7732 Chapman Ave Unit 4 Garden Grove, CA 2.0 1.0 812 $2,395 $2.95 7d 1 0.70mi
7731 Trask Ave Westminster, CA 2.0 1.0 960 $2,595 $2.70 1d 2 0.75mi
13051 Monroe St Unit C Garden Grove, CA 2.0 2.0 1100 $2,700 $2.45 1d 1 0.78mi
8172 Larson Ave Garden Grove, CA 3.0 2.5 1233 $3,450 $2.80 1d 1 0.79mi
6971 Knollcrest Ln #50 Garden Grove, CA 2.0 1.0 1000 $2,995 $3.00 44d 1 0.80mi
12901 Dale St Garden Grove, CA 1.0–2.0 1.0 876 $2,707 $3.09 2d 6 0.81mi
12662 Dale St Garden Grove, CA 1.0 1.0 771 $2,095 $2.72 22d 1 0.83mi
7211 Trask Ave Unit 7211-A Westminster, CA 2.0 1.5 1100 $2,595 $2.36 1d 1 0.84mi
13171 Monroe St Garden Grove, CA 2.0 2.0 988 $2,795 $2.83 1d 1 0.84mi
8300 Chapman Ave Stanton, CA 1.0–2.0 1.0 860 $2,545 $2.96 2d 9 0.85mi
8052 Fillmore Dr Apt 3 Stanton, CA 2.0 1.5 1000 $2,250 $2.25 2d 1 0.88mi
12621 Adelle St Garden Grove, CA 2.0 2.0 900 $2,650 $2.94 20d 1 0.91mi
12101 Dale Ave #80 Stanton, CA 3.0 2.0 1493 $1,500 $1.00 7d 1 0.93mi
12312 Louise St Garden Grove, CA 3.0 2.0 1300 $3,500 $2.69 24d 1 0.95mi
13057 Kiwi Ln Garden Grove, CA 3.0 2.5 1261 $3,500 $2.78 1d 1 0.98mi
7152 Fenway Dr Westminster, CA 1.0 1.0 766 $2,250 $2.94 24d 1 1.02mi
13751 Cherry St Unit 3 Westminster, CA 2.0 1.0 800 $2,325 $2.91 1d 1 1.11mi
13751 Cherry St Unit 4 Westminster, CA 2.0 1.0 700 $2,395 $3.42 1d 1 1.11mi
13751 Cherry St Unit 6 Westminster, CA 2.0 1.0 700 $2,495 $3.56 1d 1 1.11mi
13781 Cherry St Westminster, CA 2.0 1.0 1000 $2,300 $2.30 1d 1 1.14mi
13781 Cherry St Unit 2 Westminster, CA 2.0 1.0 1000 $2,300 $2.30 17d 1 1.14mi
13782 Locust St Westminster, CA 2.0 1.0 917 $2,765 $3.02 1d 2 1.17mi
8520 Gloria Ave Garden Grove, CA 1.0–2.0 1.0 762 $2,450 $3.21 1d 4 1.22mi
13920 Hoover St Westminster, CA 2.0 1.0–2.0 645 $3,031 $4.70 1d 11 1.24mi
13872 Locust St Westminster, CA 2.0 1.0 1194 $2,950 $2.47 3d 1 1.26mi
13091 Yockey St Garden Grove, CA 1.0–3.0 1.0–2.0 1035 $2,672 $2.58 1d 3 1.26mi
13891 Cedar St Westminster, CA 2.0 1.5 1194 $2,950 $2.47 1d 1 1.28mi
11893 Macduff St Garden Grove, CA 3.0 2.0 1200 $3,100 $2.58 24d 1 1.29mi
8171 Orangewood Ave Stanton, CA 2.0 2.0 800 $2,800 $3.50 17d 1 1.32mi

Listing history 13 events

  1. 2026-06-18
    days on market $229,000 Active 17 DOM
  2. 2026-06-17
    days on market $229,000 Active 16 DOM
  3. 2026-06-16
    days on market $229,000 Active 15 DOM
  4. 2026-06-15
    days on market $229,000 Active 14 DOM
  5. 2026-06-13
    days on market $229,000 Active 12 DOM
  6. 2026-06-13
    days on market $229,000 Active 11 DOM
  7. 2026-06-09
    days on market $229,000 Active 8 DOM
  8. 2026-06-08
    days on market $229,000 Active 7 DOM
  9. 2026-06-07
    days on market $229,000 Active 6 DOM
  10. 2026-06-04
    days on market $229,000 Active 3 DOM
  11. 2026-06-03
    days on market $229,000 Active 2 DOM
  12. 2026-06-02
    statusdays on market $229,000 Active 1 DOM
  13. 2026-05-22
    historical $229,000

ⓘ 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 (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
$31,879
− Mortgage interest
−$12,828
− Property taxes
−$3,435
− Insurance
−$1,145
− Repairs & maintenance
−$2,550
− Management
−$2,550
− Depreciation
−$6,662
Taxable income
$2,709
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$650
After-tax cash flow
$5,543/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
Garden Grove Unified
NCES district ID
0614880
Math proficiency
38% ▼ -14.00%
Reading proficiency
65% ▲ 4.00%
Median HH income
$60,089
Composite
44.89/100
National rank
#2715
State rank
#132 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)
33,219
Household income
$84,451
Rent vs Own
46.7% rent · 53.3% own
Severe rent burden
1595.0

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
Asian 47% Hispanic / Latino 34% White 15% Two or more races 10%
Hispanic origin (detail)
Mexican 29%
Common ancestry
Portuguese 1%
Foreign-born
48% · Vietnam, Canada, South Korea
Languages at home
30% English-only · Vietnamese 35% Spanish 26% Korean 3%

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
▼ -777.50%
Current HPI
452.123
Rent YoY
▲ 0.54%
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

1 event — show timeline
  • 2026-05-22 Coming Soon $229,000 CRMLS

Property tax history

-21.2%/yr

Latest (2025): $11 · -0.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…