CashFlowRE
Sign in Sign up
2509 View Lk #144
D Composite 41.29
Why this score? — see what drove the D 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 +13.2/30.0
  • ARV discount +7.2/15.0
  • Schools +4.5/10.0
  • DSCR +4.0/10.0
  • 1% rule +3.7/10.0
  • Rent growth +3.4/5.0
  • Livability +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$420,000

2509 View Lk #144 · Santa Ana, CA 92705
2 bd · 2.0 ba · 1,580 sqft · Manufactured · 2 Days on market
Built 1984 Est $417k · at est.

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

Listing remarks MLS

"Honey Stop the Car" This beautiful gated community doesn't look like a mobile home park. This well maintained manufactured homes has never been on the market. The double door front entrance is set back off the street. Walk down your private path where you can see the beautiful garden and green lawn. Once inside the home you will be amazed at how open and spacious the home feels. Lots of windows and high ceiling. The master bedroom has a walk-in closet. The master bathroom has an oval tub and a separate stall shower plus a two sink vanity. The laundry room with separate utility sink is inside the home just off the kitchen. Two car garage has direct access to the home with extra built-in shelves for more storage. The patio area has plenty of room for two tables, BBQ and gardening!! Lake Park amenities include pool, spa, exercise room, billiard tables, banquet room with kitchen for special events, card room and many social activities if you want to keep busy!!

Key facts

  • Expansive greenbelt
  • Abundant windows
  • Premium site

Tags

PREMIUM SITEEXPANSIVE GREENBELTNEW VINYL PLANK FLOORINGSOARING WOOD BEAM CEILINGSABUNDANT WINDOWSOUTDOOR PATIO

Property features AI

Finance

  • Other: Washer and dryer excluded from sale; Manager approval required for residency
  • Financial info: Land lease for the park (monthly land lease applies)
  • HOA & community: Association amenities include: pool, spa, clubhouse, gym/exercise room, billiard room, multipurpose/recreational room, trash service, gas, water; Pets permitted (pet rules apply); Senior community; Community features include curbs, lake, street lighting, and sidewalks; Park name: Lake Park I (Lake Park, Santa Ana North)

Exterior

  • Parking: Attached garage with direct access; Two garage parking spaces; Built-in garage storage; Garage door opener; Total of 2 parking spaces
  • Security: Carbon monoxide detectors; Smoke detectors; Gated community with automatic gate
  • Utilities: Public sewer; District/public water; Natural gas connected; Electricity connected; Cable connected
  • Home design: Single-story home; Entry on level 1; Mobile home model W5 (mobile home remains); Turnkey; Has a view; Located in a gated, senior community (manager approval required)
  • Construction: Composition/shingle roof; Concrete perimeter foundation; Blockwall and wood fencing
  • Exterior features: Covered concrete patio; Patio; Rain gutters; Community/association pool; Community spa; Zero lot line; Paved road access

Interior

  • Kitchen: Kitchen open to family room; Remodeled kitchen; Pots & pan drawers; Microwave; Refrigerator; Gas range and gas oven; Dishwasher
  • Bedrooms: All bedrooms on the main level
  • Flooring: Laminated flooring
  • Bathrooms: Two full bathrooms; Walk-in shower; Shower with exhaust fan; Granite counters
  • Heating & cooling: Forced air heating; Central cooling
  • Interior features: Beamed ceilings; High (9+ foot) ceilings; Ceiling fan; Recessed lighting; Open floor plan; Granite counters; Double-pane windows; Blinds and screens; Remodeled; Turnkey condition
  • Laundry & utility: Inside laundry room; Washer hookup (washer excluded); Gas dryer hookup (dryer excluded); Individual laundry room

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 $420k.

Deal economics

  • At list price, monthly cash flow is $-9 ($-104/yr) — negative.
  • To cash-flow at today's rent, offer at most $419k (0.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $366k (12.8% below list).
  • Recommended offer: $366k (12.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.3% vs local median 2.5% in Santa Ana — 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 55/100 on livability (#871 in CA) — a working-class tenant base; expect higher turnover. Strengths: employment A; Watch: crime D-, amenities F, commute F.
  • Orange Unified (urban): math 39% / reading 60% proficiency, ranked #127 of 517 in CA (top 25%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Fairhaven Elementary (math 24% / reading 24%, grade F, #973 of 1,571 statewide, top 73%, 445 students, 64% FRL); Portola Middle (597 students, 91% FRL); Orange High (math 19% / reading 48%, grade F, #656 of 1,170 statewide, top 57%, 1,807 students, 89% FRL) — zoned schools average 82% FRL vs 38% district-wide (43 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 29% at this address vs 50% district-wide (-20 pts) — the specific schools serving this property underperform the Orange Unified average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+3.7%/yr); 97 active listings in the ZIP; 38 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 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 34% of the median local income ($129k/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 $3k of loan paydown is wiped out by about $13k 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

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 12y 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 $175k; list at $420k implies a 140% 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 $366,313 (12.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
0.87%
Cap rate
6.27%
Cash-on-cash
-0.09%
DSCR
1.00
GRM
9.6

CMA / ARV

ARV (on-the-fly)
$417,120
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2508 Park Lk 0.08mi 2/2.0 1,600 (+1%) 2mo $425,000 $266 92
1529 Canyon Lk #140 0.02mi 2/2.0 1,540 (-2%) 6mo $438,700 $285 90
2605 View 0.11mi 2/2.0 1,600 (+1%) 10mo $375,000 $234 84
2508 View Lk #160 0.08mi 2/2.0 1,703 (+8%) 2mo $332,500 $195 82
2533 Shadow Lk #124 0.08mi 2/2.0 1,708 (+8%) 9mo $407,000 $238 75
2621 Forest Lk 0.15mi 2/2.0 1,745 (+10%) 4mo $377,000 $216 72
2616 View Lk 0.08mi 2/2.0 1,700 (+8%) 17mo $449,000 $264 69
2544 Park Lk 0.11mi 2/2.0 1,344 (-15%) 2mo $370,000 $275 68
1500 Canyon Lk #163 0.08mi 2/2.0 1,708 (+8%) 18mo $465,000 $272 68
2545 Shadow Lk #127 0.10mi 2/2.0 1,344 (-15%) 9mo $325,000 $242 63
2624 View Lk 0.08mi 2/2.0 1,350 (-15%) 13mo $397,000 $294 61
2505 Forest Lk 0.05mi 3/2.0 (+1) 1,805 (+14%) 13mo $443,250 $246 58

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 · 3.72% rent growth · sell at horizon

5-year hold
IRR
-15.6%
Equity multiple
0.44×
Total profit
$-65,881
Equity at exit
$62,623
10-year hold
IRR
-6.0%
Equity multiple
0.60×
Total profit
$-46,724
Equity at exit
$36,314

Cash invested: $117,600 (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 92705

Rents YoY
3.7%
Active inventory
97
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$3,663 high interval (Pro) →
Mortgage (P&I)
$2,203
Tax est. 1.5%
$525 /mo · $6,300/yr
Insurance
$175
HOA
$0
Vacancy / Maint / Mgmt
$769
Net cashflow
$-9

Break-even live

Break-even rent $3,674
Max offer price $418,748
Occupancy floor 95%

Sensitivity live

Price -10% $282 -5% $136 +0% $-9 +5% $-154 +10% $-299
Rent -10% $-298 -5% $-153 +0% $-9 +5% $136 +10% $281
Rate -1.0pp $203 -0.5pp $98 base $-9 +0.5pp $-117 +1.0pp $-228

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
$105,000
Closing costs
$12,600
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 38 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1300 Fairhaven Ave Santa Ana, CA 1.0–2.0 1.0–2.0 900 $2,879 $3.20 0d 6 0.37mi
1920 Sherry Ln Santa Ana, CA 2.0 2.0 1080 $2,995 $2.77 26d 1 0.59mi
1047 E Tularosa Ave Orange, CA 3.0 2.0 1745 $4,500 $2.58 0d 1 0.73mi
2215 E Avalon Ave Santa Ana, CA 3.0 2.0 1315 $1,400 $1.06 45d 1 0.73mi
2210 E Avalon Ave Unit 2210 Santa Ana, CA 3.0 2.0 1325 $3,800 $2.87 45d 1 0.74mi
2210 E Avalon Ave Santa Ana, CA 3.0 2.0 1325 $3,750 $2.83 0d 1 0.74mi
819 S Ponderosa St Orange, CA 2.0 2.0 1300 $2,980 $2.29 45d 1 0.77mi
2243 E Santa Clara Ave Santa Ana, CA 1.0–2.0 1.0–2.0 991 $2,925 $2.95 26d 3 0.78mi
1600 Mabury St Santa Ana, CA 3.0 2.0 1480 $3,595 $2.43 45d 1 0.79mi
478 S Grand St Orange, CA 3.0 1.0 1066 $3,995 $3.75 12d 1 0.82mi
478 S Grand St Orange, CA 3.0 1.0 1066 $4,195 $3.94 17d 1 0.82mi
480 S Grand St Unit 478 Orange, CA 3.0 1.0 1066 $3,995 $3.75 7d 1 0.82mi
336 W La Veta Ave Unit D Orange, CA 2.0 2.0 1080 $2,750 $2.55 45d 1 0.92mi
850 W Town and Country Rd Orange, CA 3.0 1.0–2.0 1008 $3,753 $3.72 0d 21 0.93mi
408 W La Veta Ave Orange, CA 3.0 2.0 1439 $4,000 $2.78 45d 1 0.94mi
2311 Valencia St Santa Ana, CA 3.0 2.0 1422 $4,500 $3.16 0d 1 0.97mi
401 W La Veta Ave Orange, CA 2.0–3.0 2.0–2.5 1152 $2,595 $2.25 12d 6 0.98mi
817 E Palmyra Ave Orange, CA 2.0 2.0 1656 $3,000 $1.81 23d 1 1.00mi
1000 W Town and Country Rd Orange, CA 3.0 1.0–2.0 1008 $3,874 $3.84 0d 27 1.04mi
1055 W Town and Country Rd Orange, CA 1.0–3.0 1.0–2.0 1069 $3,575 $3.34 0d 1 1.07mi
301 E Jeanette Ln Santa Ana, CA 1.0–2.0 1.0–2.0 986 $3,650 $3.70 0d 8 1.10mi
2015 French St Santa Ana, CA 3.0 2.0 1482 $4,000 $2.70 23d 1 1.12mi
177 E City Place Dr Santa Ana, CA 3.0 2.5 1622 $4,800 $2.96 6d 1 1.14mi
1110 W Town and Country Rd Orange, CA 2.0 1.0–2.0 857 $3,885 $4.53 0d 26 1.15mi
327 S Wayfield St Orange, CA 3.0 2.0 1200 $3,900 $3.25 0d 1 1.21mi
1710 E Fruit St Santa Ana, CA 3.0 2.0 2000 $4,200 $2.10 26d 1 1.21mi
1235 W Town and Country Rd Orange, CA 1.0–2.0 1.0–2.0 922 $3,481 $3.77 0d 10 1.24mi
166 N Cambridge St Orange, CA 3.0 2.0 1100 $3,995 $3.63 18d 1 1.32mi
817 W Palmyra Ave Orange, CA 2.0 2.0 1656 $3,000 $1.81 22d 1 1.33mi
181 N Waverly St Orange, CA 3.0 2.0 1522 $4,900 $3.22 45d 1 1.35mi
2727 Mainplace Dr Santa Ana, CA 2.0 1.0–2.0 857 $3,806 $4.44 0d 24 1.38mi
227 N Cleveland St Orange, CA 3.0 2.0 1200 $5,295 $4.41 0d 1 1.39mi
137 S Parker St Orange, CA 2.0 2.0 1400 $3,600 $2.57 45d 1 1.41mi
250 N Cleveland St Orange, CA 3.0 1.0 1280 $4,500 $3.52 20d 1 1.43mi
243 N Grand St Orange, CA 3.0 2.0 1934 $4,950 $2.56 26d 1 1.44mi
268 N Grand St Orange, CA 3.0 2.0 1671 $4,795 $2.87 3d 1 1.47mi
264 N Grand St Unit 268N Orange, CA 3.0 2.0 1166 $4,795 $4.11 0d 1 1.48mi
281 N Grand St Orange, CA 3.0 2.0 1200 $3,500 $2.92 45d 1 1.49mi

Listing history 2 events

  1. 2026-06-21
    remarks 687-char remark
  2. 2026-06-21
    listed $420,000 Active 2 DOM

ⓘ 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 (unshaded) · 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
$43,958
− Mortgage interest
−$23,527
− Property taxes
−$6,300
− Insurance
−$2,100
− Repairs & maintenance
−$3,517
− Management
−$3,517
− Depreciation
−$12,218
Taxable loss
−$7,220
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,733
After-tax cash flow
$1,629/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
Orange Unified
NCES district ID
0628650
Math proficiency
39% ▼ -6.00%
Reading proficiency
60% ▲ 3.00%
Median HH income
$83,557
Composite
45.5/100
National rank
#2609
State rank
#127 of 517 in CA

Livability — Santa Ana

Score
55/100
State rank
#871
US rank
#23502

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Santa Ana, CA
County
Orange County · 3,096,323 people
City population
288,255
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
48,781
Household income
$129,331
Rent vs Own
38.7% rent · 61.3% own
Severe rent burden
1962.0

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 48% White 34% Two or more races 17% Asian 11% Black 1%
Hispanic origin (detail)
Mexican 42%
Common ancestry
Lithuanian 2% Italian 1% Romanian 1%
Foreign-born
25% · Canada, Vietnam, China
Languages at home
53% English-only · Spanish 36% Other Indo-European 3% 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
▼ -831.43%
Current HPI
453.5303
Rent YoY
▲ 3.72%
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

+133.5% since first listed
4 events — show timeline
  • 2026-06-19 Listed $420,000 CRMLS
  • 2014-12-17 Sold (MLS) $175,000 CRMLS
  • 2014-11-21 Contingent CRMLS
  • 2014-11-03 Listed $179,900 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…