CashFlowRE
Sign in Sign up
1850 W Orangethorpe Ave #44
B Composite 71.42
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 +7.5/15.0
  • Schools +5.1/10.0
  • Livability +3.4/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$125,000

1850 W Orangethorpe Ave #44 · Fullerton, CA 92833
2 bd · 2.0 ba · 810 sqft · Manufactured · 57 Days on market
Built 1980

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

Listing remarks

Welcome to 1850 W Orangethorpe Ave #44, Fullerton — an excellent opportunity to own an affordable home in the heart of Orange County. Located in a desirable all-age community, this 2-bedroom, 2-bathroom home offers comfortable living, functional space, and unbeatable convenience for commuters, first-time buyers, and anyone looking for a lower-maintenance lifestyle. Inside, you’ll find a bright and practical floor plan with spacious living and dining areas, a well-designed kitchen, and a private primary suite with its own bathroom. The layout is ideal for everyday living, offering both comfort and flexibility at an attainable price point. Enjoy covered parking, community amenitie

Key facts

  • Community amenities
  • Community pool
  • Built 1980

Tags

EASY ACCESS TO SHOPPINGCOMMUNITY AMENITIESPRIVATE OUTDOOR SPACES

Property features AI

Finance

  • Other: Directions: From Brookhurst to Orangethorpe
  • Financial info: Land lease in park (monthly); Land lease reported at $1,970 per month; Rent includes gas, electric, water, sewer, trash, and pool
  • HOA & community: Community features include street lighting; Park name: Country Place Homes; Manager approval required

Exterior

  • Parking: Covered parking; Carport; Property has parking
  • Utilities: Public sewer; District/public water
  • Home design: Mobile home remains on site (20' x 40'); Single-story; Entry at front gate
  • Construction: Mobile home (20 by 40); Seller-provided year built and living area information
  • Exterior features: Front porch; Community pool; No landscaping

Interior

  • Kitchen: Garbage disposal
  • Bedrooms: Primary bedroom on the main floor
  • Bathrooms: Two full bathrooms; Main floor full bath
  • Heating & cooling: Central furnace heating; Wall/window cooling units
  • Interior features: One-level home; Front gate entry; All bedrooms on the lower/main floor; Main floor primary bedroom; Main floor bedroom; Living room; Exhaust fan(s) in bathrooms; Bathtub
  • Laundry & utility: Community 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 $125k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $125k).
  • Recommended offer: $121k (3.0% below list) — sets the bar for market timing.
  • Cap rate 17.5% vs local median 2.0% in Fullerton — 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 67/100 on livability (#328 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+; Watch: schools C-, health & safety D, crime D-.
  • 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.
  • Market conditions: Rents rising (+1.7%/yr); 62 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); high-income renter base; 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 $864 of loan paydown is wiped out by about $4k 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 + 1.7% rent growth), your $35k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 10y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $40k; list at $125k implies a 212% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $121,250 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  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
2.06%
Cap rate
17.49%
Cash-on-cash
40.00%
DSCR
2.78
GRM
4.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.72% rent growth · sell at horizon

5-year hold
IRR
34.9%
Equity multiple
2.45×
Total profit
$50,826
Equity at exit
$18,638
10-year hold
IRR
41.1%
Equity multiple
4.63×
Total profit
$127,032
Equity at exit
$10,808

Cash invested: $35,000 (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 92833

Rents YoY
1.7%
Active inventory
62
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$2,570 high interval (Pro) →
Mortgage (P&I)
$656
Tax est. 1.5%
$156 /mo · $1,875/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$540
Net cashflow
$1,167

Break-even live

Break-even rent $1,093
Max offer price $125,000
Occupancy floor 50%

Sensitivity live

Price -10% $1,253 -5% $1,210 +0% $1,167 +5% $1,124 +10% $1,080
Rent -10% $964 -5% $1,065 +0% $1,167 +5% $1,268 +10% $1,370
Rate -1.0pp $1,230 -0.5pp $1,199 base $1,167 +0.5pp $1,134 +1.0pp $1,101

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
$31,250
Closing costs
$3,750
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
1601 W Orangethorpe Ave Fullerton, CA 1.0–2.0 1.0 887 $2,080 $2.34 0d 1 0.33mi
1113 S Pine Dr Fullerton, CA 3.0 1.5 1069 $3,900 $3.65 7d 1 0.40mi
1835 West Ave Unit 9 Fullerton, CA 2.0 2.0 750 $2,495 $3.33 0d 1 0.52mi
1422 Peckham St Unit A Fullerton, CA 2.0 1.0 925 $2,500 $2.70 14d 1 0.54mi
1421 Peckham St #1 Fullerton, CA 2.0 2.0 950 $2,650 $2.79 23d 1 0.58mi
1120 Nicklett Ave Fullerton, CA 1.0 1.0 800 $2,100 $2.62 3d 1 0.62mi
230 S Brookhurst Rd Unit 1 Fullerton, CA 1.0 1.0 550 $2,150 $3.91 25d 1 0.65mi
2313 W Valencia Dr Unit 2309 02 Fullerton, CA 1.0 1.0 600 $2,100 $3.50 11d 1 0.76mi
130 maple Ln big bear city, CA 2.0 1.0 890 $1,850 $2.08 3d 1 0.85mi
211 N Florence Pl Unit A Fullerton, CA 1.0 1.0 764 $2,800 $3.66 0d 1 1.00mi
2520 W La Palma Ave Unit 303 Anaheim, CA 1.0 1.0 700 $2,145 $3.06 0d 1 1.06mi
3821 Franklin Ave Unit 19 Fullerton, CA 1.0 1.0 664 $2,000 $3.01 0d 1 1.10mi
2560 W La Palma Ave Anaheim, CA 2.0 1.0–2.0 775 $2,500 $3.23 0d 5 1.10mi
1156 W Valencia Dr Unit 1156-08-upstairs Fullerton, CA 2.0 1.0 918 $2,250 $2.45 0d 1 1.11mi
3841 Franklin Ave Fullerton, CA 1.0 1.0 664 $2,050 $3.09 0d 2 1.12mi
3841 Franklin Ave Apt 19 Fullerton, CA 1.0 1.0 664 $2,000 $3.01 0d 1 1.12mi
2560 W La Palma Ave Unit 207 Anaheim, CA 1.0 1.0 799 $2,150 $2.69 18d 1 1.12mi
2560 W La Palma Ave Unit 128 Anaheim, CA 1.0 1.0 799 $2,100 $2.63 2d 1 1.12mi
3820 W Valencia Dr Fullerton, CA 3.0 1.0 930 $2,895 $3.11 12d 1 1.14mi
1101 West Ave Unit C Fullerton, CA 1.0 1.0 600 $1,695 $2.83 16d 1 1.14mi
413 Adlena Dr Fullerton, CA 3.0 1.0 901 $3,400 $3.77 0d 1 1.15mi
1750 W Romneya Dr Anaheim, CA 2.0 1.0–2.0 830 $2,700 $3.25 0d 1 1.15mi
2337 W Gramercy Ave Unit 1 Anaheim, CA 2.0 2.0 957 $2,800 $2.93 11d 1 1.16mi
2337 W Gramercy Ave Unit 3 Anaheim, CA 2.0 2.0 957 $2,995 $3.13 2d 1 1.16mi
702 N Gilbert St Anaheim, CA 2.0 1.0 920 $2,200 $2.39 2d 1 1.21mi
1020 N Magnolia Ave Anaheim, CA 1.0 1.0 700 $1,995 $2.85 0d 1 1.21mi
1020 N Magnolia Ave Anaheim, CA 2.0 1.0 980 $2,491 $2.54 4d 1 1.21mi
1304 W Commonwealth Ave Fullerton, CA 2.0 1.5 900 $2,500 $2.78 0d 1 1.22mi
630 Bridgeport Cir #8 Fullerton, CA 2.0 1.0 704 $2,475 $3.52 0d 1 1.24mi
8640 Auto Center Dr Buena Park, CA 2.0 1.0–1.5 1058 $2,500 $2.36 0d 2 1.25mi
229 Turner Ave Fullerton, CA 2.0 1.0 911 $2,500 $2.74 0d 1 1.25mi
2341 W Crescent Ave Anaheim, CA 1.0 1.0 750 $2,095 $2.79 2d 1 1.25mi
1237 N Dresden Pl Anaheim, CA 1.0 1.0 586 $1,950 $3.33 0d 1 1.26mi
1237 N Dresden Pl Unit 1243-11 Anaheim, CA 1.0 1.0 586 $1,925 $3.28 7d 1 1.26mi
1231 N Dresden Pl Unit 1231-11 Anaheim, CA 1.0 1.0 586 $1,900 $3.24 0d 1 1.26mi
1231 N Dresden Pl Anaheim, CA 1.0 1.0 586 $1,900 $3.24 0d 1 1.26mi
1231 N Dresden Pl Unit 1225-12 Anaheim, CA 1.0 1.0 649 $1,950 $3.00 23d 1 1.26mi
1737 W Jacaranda Pl Fullerton, CA 3.0 1.0 958 $3,500 $3.65 0d 1 1.27mi
2631 W Felicidad Cir Unit 626-D Anaheim, CA 2.0 1.0 940 $2,955 $3.14 2d 1 1.29mi
2631 W Felicidad Cir Unit 619-D Anaheim, CA 2.0 1.0 940 $2,895 $3.08 2d 1 1.29mi

Listing history 27 events

  1. 2026-06-15
    days on market $125,000 Active 57 DOM
  2. 2026-06-13
    days on market $125,000 Active 55 DOM
  3. 2026-06-13
    days on market $125,000 Active 54 DOM
  4. 2026-06-09
    days on market $125,000 Active 51 DOM
  5. 2026-06-08
    days on market $125,000 Active 50 DOM
  6. 2026-06-07
    days on market $125,000 Active 49 DOM
  7. 2026-06-04
    days on market $125,000 Active 46 DOM
  8. 2026-06-03
    days on market $125,000 Active 45 DOM
  9. 2026-06-02
    days on market $125,000 Active 44 DOM
  10. 2026-06-01
    pricedays on market $125,000 Active 43 DOM
  11. 2026-05-31
    days on market $135,000 Active 42 DOM
  12. 2026-04-19
    listed $135,000 Active
  13. 2026-04-08
    historical
  14. 2026-03-30
    price $130,000
  15. 2026-03-17
    price $83,000
  16. 2026-02-17
    price $144,999
  17. 2025-10-16
    listed $154,900 Active
  18. 2025-10-16
    historical
  19. 2025-09-19
    historical
  20. 2025-08-21
    price $139,000
  21. 2025-08-15
    price $150,000
  22. 2025-08-05
    listed $165,500 Active
  23. 2016-10-05
    soldstatus $40,000 Closed Sale
  24. 2016-09-30
    historical Active Under Contract
  25. 2016-08-19
    status Pending Sale
  26. 2016-08-08
    price $45,000
  27. 2016-06-04
    listed $50,000 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 5/10 Major 7 d/yr ≥92°F today · 22 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
$30,845
− Mortgage interest
−$7,002
− Property taxes
−$1,875
− Insurance
−$625
− Repairs & maintenance
−$2,468
− Management
−$2,468
− Depreciation
−$3,636
Taxable income
$12,771
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,065
After-tax cash flow
$10,936/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 — Fullerton

Score
67/100
State rank
#328
US rank
#11149

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fullerton, CA
County
Orange County · 3,096,323 people
City population
140,763
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
51,842
Household income
$114,176
Rent vs Own
44.2% rent · 55.8% own
Severe rent burden
2530.0

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 0.68)
Race & ethnicity
Hispanic / Latino 40% Asian 35% White 20% Two or more races 15% Black 2%
Hispanic origin (detail)
Mexican 34%
Common ancestry
Italian 1% Slovak 1% Iranian 1%
Foreign-born
36% · South Korea, Canada, China
Languages at home
46% English-only · Spanish 24% Korean 20% Other Indo-European 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
▼ -917.00%
Current HPI
351.652
Rent YoY
▲ 1.72%
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

+170.0% since first listed
16 events — show timeline
  • 2026-04-19 Listed $135,000 CRMLS
  • 2026-04-08 Listing Removed CRMLS
  • 2026-03-30 Price Changed $130,000 CRMLS
  • 2026-03-17 Price Changed $83,000 CRMLS
  • 2026-02-17 Price Changed $144,999 CRMLS
  • 2025-10-16 Listed $154,900 CRMLS
  • 2025-10-16 Coming Soon CRMLS
  • 2025-09-19 Listing Removed CRMLS
  • 2025-08-21 Price Changed $139,000 CRMLS
  • 2025-08-15 Price Changed $150,000 CRMLS
  • 2025-08-05 Listed $165,500 CRMLS
  • 2016-10-05 Sold (MLS) $40,000 CRMLS
  • 2016-09-30 Contingent CRMLS
  • 2016-08-19 Pending CRMLS
  • 2016-08-08 Price Changed $45,000 CRMLS
  • 2016-06-04 Listed $50,000 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…