CashFlowRE
Sign in Sign up
50 Cypress
C+ Composite 60.8
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 +8.8/10.0
  • Rent growth +3.8/5.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$274,999

50 Cypress · Anaheim, CA 92801
3 bd · 2.0 ba · 1,500 sqft · Manufactured · 20 Days on market
Built 2005 24 ac lot Est $214k · 28% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to Rancho La Paz!, This is a beautifully maintained 3-bedroom, 2-bath manufactured home located in the desirable city of Anaheim. This inviting completely remodeled residence offers a perfect blend of comfort, style, and convenience—ideal for families or anyone seeking a relaxed Southern California lifestyle. Step inside to discover a bright and open floor plan with abundant natural light flowing through spacious living areas. The well-appointed kitchen features ample cabinetry, modern appliances, and plenty of counter space, making it perfect for both everyday living and entertaining. The adjoining dining area creates a warm, welcoming space for gatherings. The primary bedroo

Key facts

  • 23.52 acre lot
  • 2 garage spots
  • Community pool

Property features AI

Finance

  • Other: Directions: Orangethrope east of Lemon, 501 E Orangethrope Ave; Road access via city streets; paved road frontage
  • Financial info: Monthly land lease amount applies
  • HOA & community: Manager approval required for park residency; Breed restrictions for pets; Park name: Rancho La Paz; Urban community features; Land lease (park) applies

Exterior

  • Parking: Attached garage with direct access; 2-car garage; 5 uncovered spaces (7 total parking spaces); Has parking
  • Security: 24-hour security
  • Utilities: District/public water; Public sewer; Natural gas connected; Electricity connected; Cable available; Telephone in street; Sewer connected; Standard electric
  • Home design: Manufactured/mobile home (Oakmanor model); 27 ft wide by 56 ft long; Mobile home remains on site; Single-story; Entry faces front
  • Construction: Clapboard construction; Pier jacks foundation; Year built per assessor
  • Exterior features: Shingle roof; Clapboard siding; Cabana patio/porch; Community pool; Brick skirt; No perimeter fencing; 0–1 unit/acre lot

Interior

  • Kitchen: Remodeled kitchen; Quartz counters; Refrigerator; Vented exhaust fan; Range/stove hood; Gas range; Gas oven
  • Bedrooms: All bedrooms on main level
  • Flooring: Laminate flooring
  • Bathrooms: One full bath; One 3/4 bath; Separate tub and shower; Shower-in-tub and bathtub
  • Heating & cooling: Central cooling
  • Interior features: Quartz counters; Copper partial plumbing; High (9+ foot) ceilings; Ceiling fan; Open floor plan; Panel doors; One-level home; Front entry; Turnkey condition; 24-hour security; Community spa
  • Laundry & utility: Washer included; Dryer included; Has 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 3-bed/2.0-bath manufactured listed at $275k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $275k).
  • Recommended offer: $271k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.0% vs local median 2.2% in Anaheim — 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 70/100 on livability (#240 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment A+; Watch: health & safety C-, crime F, cost of living F.
  • Anaheim Elementary (urban): math 25% / reading 25% proficiency, ranked #386 of 517 in CA (top 75%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+5.1%/yr); 72 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals leasing fast (median 2d 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).
  • At $3,784/mo this rent would consume 54% of the median local household income ($84k/yr) (locally 3604% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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 + 5.1% rent growth), your $77k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($271k) is reasonable based on typical stale-listing flexibility.

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 $270,874 (1.5% below list)

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. Crime grade is F 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?
  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
1.38%
Cap rate
11.04%
Cash-on-cash
16.97%
DSCR
1.76
GRM
6.1

CMA / ARV

ARV (on-the-fly)
$214,500
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
39 Spruce Via 0.11mi 3/2.0 1,512 (+1%) 0mo $145,000 $96 93
501 E Orangethorpe Ave #31 0.11mi 3/2.0 1,440 (-4%) 0mo $250,000 $174 88
21 Walnut Via 0.13mi 3/2.0 1,554 (+4%) 7mo $249,000 $160 82
7 PINE Via 0.24mi 3/2.0 1,440 (-4%) 2mo $261,500 $182 81
26 MAGNOLIA Via 0.23mi 3/2.0 1,440 (-4%) 4mo $205,500 $143 80
49 Pine Via 0.25mi 3/2.0 1,530 (+2%) 8mo $250,000 $163 78
13 MAGNOLIA Via 0.22mi 2/2.0 (-1) 1,560 (+4%) 7mo $151,500 $97 72
14 Palm Via 0.31mi 2/2.0 (-1) 1,440 (-4%) 5mo $60,000 $42 70
39 Pine Via Ave 0.23mi 2/2.0 (-1) 1,368 (-9%) 2mo $140,000 $102 68
16 Palm Via 0.29mi 2/2.0 (-1) 1,400 (-7%) 5mo $124,900 $89 66
7 Magnolia 0.27mi 2/2.0 (-1) 1,344 (-10%) 3mo $140,000 $104 63
1241 N East #216 0.72mi 3/2.0 1,344 (-10%) 1mo $249,000 $185 49

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 · 5.13% rent growth · sell at horizon

5-year hold
IRR
10.6%
Equity multiple
1.43×
Total profit
$33,127
Equity at exit
$41,003
10-year hold
IRR
21.4%
Equity multiple
3.00×
Total profit
$153,876
Equity at exit
$23,777

Cash invested: $77,000 (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 92801

Rents YoY
5.1%
Active inventory
72
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$3,784 high interval (Pro) →
Mortgage (P&I)
$1,442
Tax est. 1.5%
$344 /mo · $4,125/yr
Insurance
$115
HOA
$0
Vacancy / Maint / Mgmt
$795
Net cashflow
$1,089

Break-even live

Break-even rent $2,406
Max offer price $274,999
Occupancy floor 66%

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
$68,750
Closing costs
$8,250
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
251 Orangefair Ave Fullerton, CA 2.0 1.0–2.0 966 $3,916 $4.05 1d 27 0.51mi
410 S Lemon St Unit B Fullerton, CA 4.0 1.0 1800 $2,200 $1.22 6d 1 0.56mi
124 N Princeton Ave Fullerton, CA 3.0 2.0 1119 $3,500 $3.13 24d 1 0.71mi
325 E Amerige Ave Fullerton, CA 3.0 2.0 1325 $3,500 $2.64 1d 1 0.80mi
325 E Amerige Ave Unit A Fullerton, CA 3.0 2.0 1325 $3,500 $2.64 5d 1 0.80mi
229 E Commonwealth Ave Fullerton, CA 3.0 1.0–3.0 1126 $4,409 $3.91 1d 8 0.81mi
125 W Valencia Dr Unit A Fullerton, CA 3.0 1.0 1100 $3,500 $3.18 1d 1 0.81mi
1134 E Whiting Ave Fullerton, CA 2.0 1.5 1157 $3,500 $3.03 7d 1 0.89mi
155 W La Palma Ave #4 Anaheim, CA 3.0 2.5 1673 $4,300 $2.57 1d 1 0.99mi
130 E Chapman Ave Fullerton, CA 1.0–2.0 1.0–2.0 910 $2,644 $2.91 1d 4 1.02mi
1096 N Ivory Palm Ln Anaheim, CA 3.0 2.5 1406 $4,200 $2.99 1d 1 1.03mi
527 W Victor Ave Anaheim, CA 3.0 3.0 1420 $13,200 $9.30 1d 1 1.05mi
141 W Wilshire Ave Fullerton, CA 1.0–2.0 1.0–2.5 910 $3,187 $3.50 1d 6 1.09mi
853 N Zeyn St Anaheim, CA 2.0 1.0 1862 $3,500 $1.88 1d 1 1.10mi
1410 Central Ave Fullerton, CA 4.0 2.0 1920 $5,600 $2.92 17d 1 1.14mi
1410 Central Ave Fullerton, CA 4.0 2.0 1920 $4,750 $2.47 11d 1 1.14mi
1024 W Romneya Dr Anaheim, CA 2.0–3.0 2.0 1241 $4,795 $3.86 1d 10 1.28mi
331 W Whiting Ave Fullerton, CA 3.0 1.0 1490 $2,350 $1.58 10d 1 1.31mi
1424 Riverside Dr Unit NA Fullerton, CA 3.0 2.0 1578 $4,500 $2.85 10d 1 1.39mi
800 N Janss St Anaheim, CA 4.0 2.0 1450 $4,500 $3.10 1d 1 1.41mi
600 W Commonwealth Ave Fullerton, CA 3.0 1.0–2.0 1002 $4,564 $4.55 1d 18 1.44mi
1112 Riedel Ave Fullerton, CA 3.0 2.0 1424 $4,450 $3.12 1d 1 1.48mi

Listing history 18 events

  1. 2026-06-18
    days on market $274,999 Active 20 DOM
  2. 2026-06-17
    days on market $274,999 Active 19 DOM
  3. 2026-06-16
    days on market $274,999 Active 18 DOM
  4. 2026-06-15
    days on market $274,999 Active 17 DOM
  5. 2026-06-13
    days on market $274,999 Active 15 DOM
  6. 2026-06-13
    days on market $274,999 Active 14 DOM
  7. 2026-06-09
    days on market $274,999 Active 11 DOM
  8. 2026-06-08
    days on market $274,999 Active 10 DOM
  9. 2026-06-07
    pricedays on market $274,999 Active 9 DOM
  10. 2026-06-04
    pricedays on market $299,900 Active 6 DOM
  11. 2026-06-03
    days on market $300,000 Active 5 DOM
  12. 2026-06-02
    days on market $300,000 Active 4 DOM
  13. 2026-06-01
    days on market $300,000 Active 3 DOM
  14. 2026-05-31
    days on market $300,000 Active 2 DOM
  15. 2026-05-17
    historical $300,000
  16. 2020-04-30
    historical
  17. 2020-03-27
    price $229,990
  18. 2019-10-21
    listed $239,000 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 6/10 Major 7 d/yr ≥93°F today · 22 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
$45,407
− Mortgage interest
−$15,404
− Property taxes
−$4,125
− Insurance
−$1,375
− Repairs & maintenance
−$3,633
− Management
−$3,633
− Depreciation
−$8,000
Taxable income
$9,238
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,217
After-tax cash flow
$10,849/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
Anaheim Elementary
NCES district ID
0602610
Math proficiency
25% ▼ -3.00%
Reading proficiency
25% ▼ -9.00%
Median HH income
$55,235
Composite
22.56/100
National rank
#8078
State rank
#386 of 517 in CA

Livability — Anaheim

Score
70/100
State rank
#240
US rank
#7861

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anaheim, CA
County
Orange County · 3,096,323 people
City population
361,715
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
60,547
Household income
$83,725
Rent vs Own
63.0% rent · 37.0% own
Severe rent burden
3604.0

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 0.59)
Race & ethnicity
Hispanic / Latino 59% Two or more races 19% Asian 19% White 16% Black 4%
Hispanic origin (detail)
Mexican 50%
Common ancestry
Russian 1% Lithuanian 1%
Foreign-born
41% · Canada, Vietnam, South Korea
Languages at home
30% English-only · Spanish 48% Tagalog/Filipino 5% Vietnamese 5%

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
▼ -723.92%
Current HPI
446.9118
Rent YoY
▲ 5.13%
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

+25.5% since first listed
4 events — show timeline
  • 2026-05-17 Coming Soon $300,000 CRMLS
  • 2020-04-30 Listing Removed CRMLS
  • 2020-03-27 Price Changed $229,990 CRMLS
  • 2019-10-21 Listed $239,000 CRMLS

Property tax history

-1.8%/yr

Latest (2025): $466 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…