19361 Brookhurst #49 · Huntington Beach, CA 92646

$335,000

3 bd · 2.0 ba · 1,650 sqft · Manufactured · 9 Days on market

Built 2013 22 ac lot Est $238k · 41% over

---

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 +30.0/30.0
• DSCR +10.0/10.0
• 1% rule +7.8/10.0
• Schools +6.5/10.0
• Livability +3.4/5.0
• Rent growth +2.8/5.0
• Condition / age +2.5/5.0
• ARV discount +0.0/15.0
• Appreciation +0.0/10.0

Listing remarks

2-car GARAGE * * * 3 bedroom 2 bath * * * Open floor plan * * * Island kitchen * * * wood flooring * * * corner lot * * * central A/C * * * Front porch * * * Tons of cabinets and storage * * * Walk-in closet * * * inside laundry room * * * high ceilings with crown molding * * * all-ages community * * * swimming & clubhouse.

Key facts

• Wood flooring
• Open floor plan
• Island kitchen

Tags

• OPEN FLOOR PLAN
• ISLAND KITCHEN
• WOOD FLOORING
• CORNER LOT
• CENTRAL A/C
• FRONT PORCH

Property features AI

Finance

• Other: Lot size source: Assessor's data; Elevation units in feet; Directions: enter community and make a right at the clubhouse, stay to the right; the home is on the right on the corner
• Financial info: Monthly land lease of $2,815 paid to the park
• HOA & community: Located in a suburban community; Park name: Rancho Huntington; Manager approval required

Exterior

• Parking: Attached garage; 2 garage spaces (2 total parking spaces)
• Utilities: Public sewer; District/Public water
• Home design: Single-story home; Mobile home remains on site; Living area is estimated
• Construction: Year built is estimated; Mobile dimensions approximately 27 ft wide by 60 ft long
• Exterior features: Community pool; Level with street lot

Interior

• Bathrooms: 2 full bathrooms
• Interior features: Entry at ground level; Entry located on the first floor
• Laundry & utility: Laundry area inside the home

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $335k.

Deal economics

• At list price, monthly cash flow is $1k ($17k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($4k rent vs $335k).
• Cap rate 11.4% vs local median 1.6% in Huntington Beach — 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 (#306 in CA) — a middle-class / working-renter tenant base. Strengths: employment A+, commute A-, schools B+; Watch: amenities C-, cost of living F, health & safety F.
• Huntington Beach Union High (suburban): math 65% / reading 82% proficiency, ranked #39 of 517 in CA (top 8%) — strong family-tenant draw, lease renewals of 3-5y typical.
• Market conditions: Rents rising (+1.2%/yr); 116 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals leasing fast (median 3d 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).
• This rent runs 39% of the median local income ($131k/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 $10k 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 + 1.2% rent growth), your $94k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

• Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
• 2 sale attempts since 14y 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.

Risks & watch-outs

• Climate carrying-cost: moderate flood risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $335,000

Questions for the listing agent

1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
2. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
3. 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.
4. 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.
5. 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: 1.28% ✓
• Cap rate: 11.42%
• Cash-on-cash: 18.31%
• DSCR: 1.81
• GRM: 6.5

CMA / ARV

• ARV (on-the-fly): $237,600
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
19361 Brookhurst St #33	0.00mi	3/2.0	1,680 (+2%)	4mo	$277,365	$165	93
19361 Brookhurst St #51	0.00mi	3/2.0	1,536 (-7%)	12mo	$161,000	$105	79
9850 Garfield Ave #74	0.30mi	3/2.0	1,750 (+6%)	1mo	$312,500	$179	75
9850 Garfield #129	0.30mi	3/2.0	1,560 (-6%)	2mo	$285,000	$183	75
19361 Brookhurst #101	0.00mi	3/2.0	1,440 (-13%)	5mo	$208,000	$144	75
19251 Brookhurst St #71	0.20mi	2/2.0 (-1)	1,608 (-2%)	10mo	$125,000	$78	73
19361 Brookhurst St #120	0.00mi	2/2.0 (-1)	1,500 (-9%)	11mo	$138,000	$92	71
9850 Garfield #35	0.30mi	3/2.0	1,831 (+11%)	0mo	$250,000	$137	67
9850 Garfield Ave #130	0.30mi	3/2.0	1,800 (+9%)	8mo	$335,000	$186	65
19361 Brookhurst St #34	0.07mi	2/2.0 (-1)	1,404 (-15%)	11mo	$156,000	$111	57
19251 Brookhurst St #95	0.23mi	2/2.0 (-1)	1,440 (-13%)	11mo	$103,000	$72	54
19350 Ward St #57	0.67mi	3/2.0	1,548 (-6%)	6mo	$319,500	$206	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 · 1.2% rent growth · sell at horizon

5-year hold

• IRR: 8.1%
• Equity multiple: 1.31×
• Total profit: $29,082
• Equity at exit: $49,950

10-year hold

• IRR: 15.8%
• Equity multiple: 2.19×
• Total profit: $111,839
• Equity at exit: $28,965

Cash invested: $93,800 (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.

Methodology + full state rankings →

ZIP-level market 92646

• Rents YoY: 1.2%
• Active inventory: 116
• Price-to-rent: 6.5×

Monthly cashflow live

• Estimated rent: $4,297 high
• Mortgage (P&I): −$1,757
• Tax from tax record: −$67 /mo · $802/yr
• Insurance: −$140
• HOA: −$0
• Vacancy / Maint / Mgmt: −$902
• Net cashflow: $1,431

Break-even live

Break-even rent $2,485

Max offer price $335,000

Occupancy floor 62%

Sensitivity live

Price	-10% $1,621	-5% $1,526	+0% $1,431	+5% $1,337	+10% $1,242
Rent	-10% $1,092	-5% $1,262	+0% $1,431	+5% $1,601	+10% $1,771
Rate	-1.0pp $1,600	-0.5pp $1,517	base $1,431	+0.5pp $1,345	+1.0pp $1,256

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: $83,750
• Closing costs: $10,050
• Reserves months: —
• Total cash needed: —

Rent comps 26 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
19754 Kingswood Ln Huntington Beach, CA	4.0	1.5	1254	$3,595	$2.87	1d	1	0.36mi
19775 Cambridge Ln Huntington Beach, CA	3.0	2.5	1122	$3,495	$3.11	1d	1	0.38mi
19844 Inverness Ln Huntington Beach, CA	4.0	1.5	1254	$3,675	$2.93	1d	1	0.46mi
10107 Holburn Dr Huntington Beach, CA	3.0	1.5	1122	$3,500	$3.12	1d	1	0.47mi
9552 Bickley Dr #7 Huntington Beach, CA	3.0	1.5	1100	$3,500	$3.18	1d	1	0.47mi
9582 Pettswood Dr Huntington Beach, CA	3.0	1.5	1178	$3,700	$3.14	19d	1	0.53mi
9582 Pettswood Dr Huntington Beach, CA	3.0	1.5	1174	$3,700	$3.15	17d	1	0.53mi
9727 Adams Ave Huntington Beach, CA	3.0	2.5	1122	$3,300	$2.94	1d	1	0.58mi
19901 Sheffield Ln Huntington Beach, CA	4.0	1.5	1254	$3,795	$3.03	17d	1	0.60mi
10172 Ascot Cir Huntington Beach, CA	3.0	1.5	1122	$4,500	$4.01	1d	1	0.63mi
9111 Warfield Dr Huntington Beach, CA	4.0	2.5	1812	$5,500	$3.04	24d	1	0.79mi
19343 McLaren Ln Huntington Beach, CA	3.0	2.0	1654	$4,000	$2.42	24d	1	0.87mi
9022 Hyde Park Dr Huntington Beach, CA	4.0	2.5	1868	$4,995	$2.67	25d	1	0.88mi
9021 Hyde Park Dr Huntington Beach, CA	4.0	2.5	1818	$5,750	$3.16	1d	1	0.89mi
9704 Lark Cir Fountain Valley, CA	4.0	2.5	1528	$4,600	$3.01	22d	1	0.97mi
9891 Hot Springs Dr Huntington Beach, CA	3.0	2.0	1494	$7,000	$4.69	1d	1	1.05mi
8831 Sailport Dr Huntington Beach, CA	4.0	2.5	2224	$6,095	$2.74	18d	1	1.07mi
8831 Sailport Dr Huntington Beach, CA	4.0	3.0	2224	$6,095	$2.74	1d	1	1.07mi
9595 Toucan Ave Fountain Valley, CA	3.0	2.5	1548	$4,200	$2.71	17d	1	1.18mi
18236 Sanmian Ct Fountain Valley, CA	3.0	3.0	1690	$4,100	$2.43	22d	1	1.20mi
18229 Olympic Ct Fountain Valley, CA	3.0	2.0	1144	$4,300	$3.76	1d	1	1.27mi
2932 Pemba Dr Costa Mesa, CA	4.0	2.0	1775	$7,500	$4.23	11d	1	1.44mi
9272 Sunridge Dr Huntington Beach, CA	4.0	2.0	1684	$6,000	$3.56	1d	1	1.46mi
8521 Afton Cir Huntington Beach, CA	4.0	3.0	1950	$5,500	$2.82	3d	1	1.49mi
8933 Modesto Cir Unit 1215B Huntington Beach, CA	2.0	2.0	1091	$3,200	$2.93	1d	1	1.49mi
8933 Modesto Cir Unit 1215B Huntington Beach, CA	2.0	2.0	1091	$3,200	$2.93	18d	1	1.49mi

Listing history 8 events

1. 2026-06-18
   days on market $335,000 Active 9 DOM
2. 2026-06-17
   days on market $335,000 Active 8 DOM
3. 2026-06-16
   days on market $335,000 Active 7 DOM
4. 2026-06-15
   days on market $335,000 Active 6 DOM
5. 2026-06-13
   days on market $335,000 Active 4 DOM
6. 2026-06-13
   days on market $335,000 Active 3 DOM
7. 2026-06-10
   remarks 379-char remark
8. 2026-06-10
   listed $335,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast CA · Resets to sale price

• Current annual tax: $802 · $67/mo
• Projected year-2 tax: $2,546 · $212/mo
• Expected delta: +$1,744/yr (+$145/mo · 217.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

• 🌊 Flood 5/10 Major FEMA zone X · 24% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 5/10 Major 7 d/yr ≥85°F today · 23 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 by 30 yrs out

Taxation est. · year 1

• Rental income: $51,562
• − Mortgage interest: −$18,765
• − Property taxes: −$802
• − Insurance: −$1,675
• − Repairs & maintenance: −$4,125
• − Management: −$4,125
• − Depreciation: −$9,745
• Taxable income: $12,325
• Est. tax owed @ 24.0%: −$2,958
• After-tax cash flow: $14,218/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: Huntington Beach Union High
• NCES district ID: 0618060
• Math proficiency: 65% ▲ 17.00%
• Reading proficiency: 82% ▲ 8.00%
• Median HH income: $78,159
• Composite: 64.9/100
• National rank: #511
• State rank: #39 of 517 in CA

Livability — Huntington Beach

• Score: 67/100
• State rank: #306
• US rank: #10298

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Huntington Beach, CA
• County: Orange County · 3,096,323 people
• City population: 194,835
• Metro: Los Angeles-Long Beach-Anaheim, CA
• Population (ZIP): 54,615
• Household income: $130,672
• Rent vs Own: 25.6% rent · 74.4% own
• Severe rent burden: 1226.0

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 0.56)
• Race & ethnicity: White 63% Hispanic / Latino 16% Asian 13% Two or more races 13%
• Hispanic origin (detail): Mexican 11%
• Common ancestry: Italian 3% Romanian 2% Lithuanian 2%
• Foreign-born: 15% · Vietnam, Canada, China
• Languages at home: 80% English-only · Spanish 7% Vietnamese 5% 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: ▼ -1082.92%
• Current HPI: 459.3987
• Rent YoY: ▲ 1.20%
• 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
▸Technology	27	$1,492B
▸Financial Services	3	$174B
▸Retail	3	$44B
▸Insurance	3	$26B
▸Media / Entertainment	2	$115B
▸Pharmaceuticals / Biotech	2	$62B

Price history

+461.1% since first listed

3 events — show timeline

• 2026-06-09 Listed $335,000 CRMLS
• 2013-01-19 Listing Removed — CRMLS
• 2012-08-22 Listed $59,700 CRMLS

Property tax history

-3.4%/yr

Latest (2025): $802 · -0.4% YoY. Source: county tax records.