CashFlowRE
Sign in Sign up
1001 W Lambert Rd #84
B Composite 71.81
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 +7.6/15.0
  • Schools +5.1/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$189,000

1001 W Lambert Rd #84 · La Habra, CA 90631
2 bd · 2.0 ba · 1,392 sqft · Manufactured · 75 Days on market
Built 1972 Est $189k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This spacious Senior Mobile Home is a fantastic opportunity for those looking for a fixer-upper! 2 Bedrooms and 2 Bathrooms. It’s situated in a highly-rated 5-Star Community park, complete with a recreational room, swimming pool, sauna, and BBQ area. Perfect for travelers, there's also RV parking available. Don't miss out on this chance to make it your own!

Key facts

  • Open-concept kitchen
  • Large island
  • Modern finishes

Tags

REMODELED DOUBLE-WIDE HOMEPRIVATE CORNER LOTOPEN-CONCEPT KITCHENLARGE ISLANDNEW CABINETRYMODERN FINISHES

Property features AI

Finance

  • Other: Mobile home remains on the property; Living area sourced from public records; Directions: Lambert & Idaho (enter community, make a left, stay on the left-hand side)
  • Financial info: Monthly land lease amount (park): $1,654
  • HOA & community: Senior community; Manager approval required; Park amenities include golf course and dog park; Pets allowed with breed restrictions; Land lease (park) monthly

Exterior

  • Parking: Driveway; Attached carport; RV access/parking; Parking available; Located in Friendly Village park
  • Security: Carbon monoxide detector(s)
  • Utilities: Standard electric; Public/district water; Public sewer; Cable available
  • Home design: Mobile home (12' x 58'); Double body type; Updated/remodeled; Single-story
  • Construction: Aluminum construction materials; Aluminum skirt; Pillar/post/pier foundation; Year built per public records
  • Exterior features: Front porch; Patio; Corner lot; One shed; Has a view

Interior

  • Kitchen: Kitchen island; Gas oven
  • Bedrooms: All bedrooms located on the ground floor
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms; Bathtub
  • Heating & cooling: Heating present (see remarks); Cooling present (see remarks)
  • Interior features: Unfurnished; All bedrooms on one level; Back door entry; One-story; Carbon monoxide detector(s); In-ground community spa
  • Laundry & utility: Separate 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 $189k.

Deal economics

  • At list price, monthly cash flow is $968 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $189k).
  • Recommended offer: $178k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.4% vs local median 2.1% in La Habra — 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 65/100 on livability (#384 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+; Watch: schools D+, crime D+, health & safety 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 (+3.4%/yr); 139 active listings in the ZIP; 31 comparable units currently listed for rent nearby; rentals leasing fast (median 1d 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 33% of the median local income ($104k/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 $1k of loan paydown is wiped out by about $6k 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 + 3.4% rent growth), your $53k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 75 days — a 6% lower offer ($178k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $65k; list at $189k implies a 191% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $177,660 (6.0% below list)

Questions for the listing agent

  1. It's been on market 75 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.52%
Cap rate
12.44%
Cash-on-cash
21.95%
DSCR
1.98
GRM
5.5

CMA / ARV

ARV (on-the-fly)
$189,312
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1001 W Lambert Rd #100 0.00mi 2/2.0 1,400 (+1%) 12mo $189,000 $135 89
1001 W Lambert Rd #37 0.06mi 2/2.0 1,440 (+3%) 8mo $93,000 $65 84
1001 Lambert Rd Spc 35 0.00mi 2/2.0 1,464 (+5%) 10mo $169,000 $115 83
1001 W Lambert Rd #87 0.19mi 2/2.0 1,440 (+3%) 6mo $220,000 $153 80
1001 W Lambert Rd #20 0.21mi 2/2.0 1,440 (+3%) 8mo $105,000 $73 78
1001 W Lambert Rd #314 0.00mi 3/2.0 (+1) 1,344 (-3%) 15mo $195,000 $145 77
1001 W Lambert Rd #327 0.19mi 2/2.0 1,440 (+3%) 11mo $120,000 $83 76
1001 Lambert Rd #15 0.06mi 2/2.0 1,296 (-7%) 14mo $190,000 $147 74
1001 W Lambert Rd #159 0.19mi 2/2.0 1,440 (+3%) 13mo $190,000 $132 74
1001 W Lambert Rd #289 0.19mi 2/2.0 1,248 (-10%) 14mo $170,000 $136 62
1750 W Lambert Rd #112 0.66mi 3/2.0 (+1) 1,344 (-3%) 6mo $230,000 $171 54
1750 W Lambert Rd #141 0.66mi 3/2.0 (+1) 1,200 (-14%) 13mo $275,000 $229 30

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 · 3.38% rent growth · sell at horizon

5-year hold
IRR
15.1%
Equity multiple
1.61×
Total profit
$32,172
Equity at exit
$28,181
10-year hold
IRR
24.1%
Equity multiple
3.12×
Total profit
$112,145
Equity at exit
$16,341

Cash invested: $52,920 (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 90631

Rents YoY
3.4%
Active inventory
139
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$2,879 high interval (Pro) →
Mortgage (P&I)
$991
Tax est. 1.5%
$236 /mo · $2,835/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$605
Net cashflow
$968

Break-even live

Break-even rent $1,653
Max offer price $189,000
Occupancy floor 61%

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
$47,250
Closing costs
$5,670
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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
900 W Lambert Rd La Habra, CA 2.0 2.0 1000 $2,745 $2.75 1d 1 0.12mi
350 S Monte Vista St Unit 352F La Habra, CA 2.0 1.0 925 $2,200 $2.38 1d 1 0.20mi
321 S Monte Vista St La Habra, CA 2.0 1.0 950 $2,500 $2.63 1d 1 0.25mi
1350 W Lambert Rd La Habra, CA 1.0–2.0 1.0 775 $2,600 $3.35 1d 2 0.39mi
1210 W Lambert Rd La Habra, CA 2.0 1.0 1053 $2,550 $2.42 1d 1 0.39mi
200 W Olive Ave La Habra, CA 2.0 2.0 1050 $2,950 $2.81 1d 1 0.40mi
881 W La Habra Blvd Unit 9016U La Habra, CA 2.0 2.0 907 $2,295 $2.53 15d 1 0.44mi
901 S Idaho St La Habra, CA 1.0–2.0 1.0 769 $2,749 $3.57 1d 15 0.45mi
101 W Olive Ave Unit A La Habra, CA 3.0 1.5 1100 $2,950 $2.68 17d 1 0.45mi
1480 W Lambert Rd #300 La Habra, CA 3.0 1.0 1023 $3,250 $3.18 1d 1 0.50mi
1151 S Walnut St La Habra, CA 1.0–2.0 1.0–2.0 1251 $2,985 $2.39 1d 2 0.56mi
701 W Imperial Hwy La Habra, CA 1.0–2.0 1.0 787 $2,635 $3.35 1d 3 0.56mi
515 W Florence Ave #1 La Habra, CA 3.0 2.0 1264 $4,500 $3.56 1d 1 0.63mi
971 S Idaho St La Habra, CA 3.0 2.0 1073 $3,100 $2.89 1d 1 0.63mi
861 Glencliff St La Habra, CA 1.0–2.0 1.0–1.5 855 $2,925 $3.42 1d 1 0.79mi
930 W Country Ter Unit 34 La Habra, CA 3.0 2.5 1493 $3,800 $2.55 1d 1 0.82mi
1600 El Dorado Ave La Habra, CA 3.0 2.0 1546 $4,200 $2.72 10d 1 0.83mi
951 S Beach Blvd La Habra, CA 1.0–2.0 1.0–2.0 988 $3,586 $3.63 1d 13 0.95mi
510 Ridgeway Ln Unit B La Habra, CA 2.0 1.0 880 $2,525 $2.87 1d 1 0.96mi
521 Ridgeway Ln Unit 6 La Habra, CA 2.0 1.0 900 $2,080 $2.31 1d 1 0.99mi
703 E Stearns Ave Unit 707-C La Habra, CA 2.0 1.0 950 $2,695 $2.84 1d 1 1.05mi
171 S Valencia St Unit 3 La Habra, CA 2.0 2.0 1000 $2,450 $2.45 1d 1 1.09mi
1236 Devonshire Ln La Habra, CA 3.0 2.5 1175 $3,895 $3.31 1d 1 1.18mi
650 Mardina Way La Habra, CA 3.0 2.0 1681 $3,850 $2.29 1d 1 1.23mi
1131 Urell Dr La Habra, CA 3.0 2.0 1574 $3,950 $2.51 11d 1 1.24mi
640 Ward St Unit 2 La Habra, CA 2.0 1.0 950 $2,195 $2.31 16d 1 1.38mi
1401 S Harbor Blvd La Habra, CA 1.0–2.0 1.0–2.0 875 $2,550 $2.91 1d 2 1.40mi
160 Greentree Ln La Habra, CA 2.0 1.5 1050 $2,800 $2.67 1d 1 1.41mi
209 S Fonda St La Habra, CA 2.0 2.0 1200 $3,500 $2.92 1d 1 1.45mi
1500 Eastpark Dr Unit 3 La Habra, CA 2.0 1.5 1286 $2,500 $1.94 1d 1 1.47mi
141 N Fonda St Unit 1 La Habra, CA 3.0 2.5 1300 $3,400 $2.62 10d 1 1.49mi

Listing history 23 events

  1. 2026-06-18
    days on market $189,000 Active 75 DOM
  2. 2026-06-17
    days on market $189,000 Active 74 DOM
  3. 2026-06-16
    days on market $189,000 Active 73 DOM
  4. 2026-06-15
    days on market $189,000 Active 72 DOM
  5. 2026-06-13
    days on market $189,000 Active 70 DOM
  6. 2026-06-09
    days on market $189,000 Active 66 DOM
  7. 2026-06-08
    days on market $189,000 Active 65 DOM
  8. 2026-06-07
    days on market $189,000 Active 64 DOM
  9. 2026-06-04
    days on market $189,000 Active 61 DOM
  10. 2026-06-03
    days on market $189,000 Active 60 DOM
  11. 2026-06-02
    days on market $189,000 Active 59 DOM
  12. 2026-06-02
    price $189,000 Active 58 DOM
  13. 2026-06-01
    days on market $199,000 Active 58 DOM
  14. 2026-05-31
    days on market $199,000 Active 57 DOM
  15. 2026-04-04
    listed $199,000 Active
  16. 2026-03-23
    historical
  17. 2026-03-04
    price $219,500
  18. 2026-02-10
    price $229,995
  19. 2026-01-29
    price $237,000
  20. 2025-12-30
    listed $239,000 Active
  21. 2025-08-27
    soldstatus $65,000 Closed Sale 365-char remark
    Show marketing remark (365 chars)

    This spacious Senior Mobile Home is a fantastic opportunity for those looking for a fixer-upper! 2 Bedrooms and 2 Bathrooms. It’s situated in a highly-rated 5-Star Community park, complete with a recreational room, swimming pool, sauna, and BBQ area. Perfect for travelers, there's also RV parking available. Don't miss out on this chance to make it your own!

  22. 2025-07-01
    historical Active Under Contract 365-char remark
    Show marketing remark (365 chars)

    This spacious Senior Mobile Home is a fantastic opportunity for those looking for a fixer-upper! 2 Bedrooms and 2 Bathrooms. It’s situated in a highly-rated 5-Star Community park, complete with a recreational room, swimming pool, sauna, and BBQ area. Perfect for travelers, there's also RV parking available. Don't miss out on this chance to make it your own!

  23. 2025-06-09
    listed $65,000 Active 365-char remark
    Show marketing remark (365 chars)

    This spacious Senior Mobile Home is a fantastic opportunity for those looking for a fixer-upper! 2 Bedrooms and 2 Bathrooms. It’s situated in a highly-rated 5-Star Community park, complete with a recreational room, swimming pool, sauna, and BBQ area. Perfect for travelers, there's also RV parking available. Don't miss out on this chance to make it your own!

ⓘ 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 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥96°F today · 21 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
$34,543
− Mortgage interest
−$10,587
− Property taxes
−$2,835
− Insurance
−$945
− Repairs & maintenance
−$2,763
− Management
−$2,763
− Depreciation
−$5,498
Taxable income
$9,151
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,196
After-tax cash flow
$9,419/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 — La Habra

Score
65/100
State rank
#384
US rank
#13097

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
La Habra, CA
County
Orange County · 3,096,323 people
City population
68,309
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
68,309
Household income
$104,251
Rent vs Own
38.5% rent · 61.5% own
Severe rent burden
2093.0

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 0.60)
Race & ethnicity
Hispanic / Latino 56% White 26% Two or more races 22% Asian 12% Black 2% Native American 2%
Hispanic origin (detail)
Mexican 49%
Common ancestry
Lithuanian 1% Italian 1% Slovak 1%
Foreign-born
25% · Canada, South Korea, China
Languages at home
53% English-only · Spanish 36% Korean 4% 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
▼ -757.47%
Current HPI
399.4947
Rent YoY
▲ 3.38%
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

+206.2% since first listed
9 events — show timeline
  • 2026-04-04 Listed $199,000 CRMLS
  • 2026-03-23 Listing Removed CRMLS
  • 2026-03-04 Price Changed $219,500 CRMLS
  • 2026-02-10 Price Changed $229,995 CRMLS
  • 2026-01-29 Price Changed $237,000 CRMLS
  • 2025-12-30 Listed $239,000 CRMLS
  • 2025-08-27 Sold (MLS) $65,000 CRMLS
  • 2025-07-01 Contingent CRMLS
  • 2025-06-09 Listed $65,000 CRMLS

Property tax history

+36.6%/yr

Latest (2025): $76 · +7779.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…