CashFlowRE
Sign in Sign up
7700 Lampson #50
B+ Composite 77.77
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.5/10.0
  • Livability +3.2/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,900

7700 Lampson #50 · Stanton, CA 92841
2 bd · 2.0 ba · 1,344 sqft · Manufactured · 13 Days on market
Built 1994 Est $224k · 24% under

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

Key facts

  • Community pool
  • Built 1994
  • Listed 12 days

Property features AI

Finance

  • Other: Urban location; Manager approval required for multi-unit/park; Directions: Beach Blvd to Lampson, head west 1/4 mile; park entry on south side of street
  • Financial info: Rent includes pool; Monthly land lease charged (park-provided)
  • HOA & community: Senior community; Park name: MAGIC LAMP; Association amenities include clubhouse and multipurpose recreational room; Pets permitted (dogs and cats; call for rules); Park/land lease applies (monthly)

Exterior

  • Parking: Gravel driveway; Assigned parking on site; Attached carport
  • Security: Carbon monoxide detector(s); Smoke detector; Resident manager
  • Utilities: Electricity connected / on property; Natural gas connected; Water connected (district/public); Sewer connected / public sewer (sewer paid); Cable available
  • Home design: Single-story mobile home (model NEWPORT, 24' x 56'); Mobile home remains on site; Estimated living area; Repairs cosmetic; One total story; Has a view
  • Construction: Wood lap siding; Pier jacks foundation; Other roof type
  • Exterior features: Front porch; Porch at front; Awning; Rain gutters; Shed (2 on property); Level lot with street access; Rectangular lot shape; Garden; Walkstreet; Private road frontage; Association pool (in-ground, fenced, heated)

Interior

  • Kitchen: Gas cooktop; Gas range; Gas oven; Refrigerator; Dishwasher; Garbage disposal; Water heater unit
  • Bedrooms: One-level home
  • Flooring: Vinyl flooring; Carpet
  • Bathrooms: Two full bathrooms; Main floor full bath; Separate tub and shower; Walk-in shower; Bathtub
  • Heating & cooling: Central heating (furnace); Central cooling
  • Interior features: Laminate counters; Formica counters; Open floor plan; Kitchen open to family room; High ceilings (9 feet+); Cathedral/vaulted ceilings; Living room deck attached; Panel doors; Unfurnished; No interior steps; 2+ access exits; Resident manager; Carbon monoxide and smoke detectors; Low pile carpeting (accessibility)
  • Laundry & utility: Laundry room inside; Washer hookup; Electric dryer hookup; Gas dryer hookup; Gas and electric dryer hookup; 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 $170k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $170k).
  • Cap rate 13.6% vs local median 2.5% in Stanton — 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 63/100 on livability (#468 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+; Watch: schools C-, amenities D, health & safety D.
  • Garden Grove Unified (suburban): math 38% / reading 65% proficiency, ranked #132 of 517 in CA (top 26%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents flat; 41 active listings in the ZIP; 37 comparable units currently listed for rent nearby; rentals leasing fast (median 3d 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 40% of the median local income ($84k/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 $5k 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 + 0.5% rent growth), your $48k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.

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 $169,900

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 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?
  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
1.64%
Cap rate
13.55%
Cash-on-cash
25.92%
DSCR
2.15
GRM
5.1

CMA / ARV

ARV (on-the-fly)
$224,448
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7700 Lampson Ave #94 0.00mi 2/2.0 1,344 (0%) 3mo $262,000 $195 98
7700 Lampson Ave #71 0.00mi 2/2.0 1,344 (0%) 6mo $224,900 $167 95
7700 Lampson Ave #117 0.00mi 3/2.0 (+1) 1,344 (0%) 3mo $250,000 $186 92
7700 Lampson Ave #58 0.00mi 3/2.0 (+1) 1,368 (+2%) 11mo $126,000 $92 83
7700 Lampson Ave #125 0.00mi 2/2.0 1,265 (-6%) 21mo $210,000 $166 73
8111 Stanford Ave #92 0.45mi 2/2.0 1,248 (-7%) 8mo $147,500 $118 60
13202 Hoover St #73 0.42mi 3/2.0 (+1) 1,248 (-7%) 10mo $260,000 $208 56
13202 Hoover St #87 0.42mi 3/2.0 (+1) 1,512 (+12%) 9mo $325,000 $215 47
13202 Hoover St #7 0.42mi 2/2.0 1,152 (-14%) 21mo $173,500 $151 39

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 · 0.54% rent growth · sell at horizon

5-year hold
IRR
16.8%
Equity multiple
1.66×
Total profit
$31,232
Equity at exit
$25,333
10-year hold
IRR
23.5%
Equity multiple
2.79×
Total profit
$85,349
Equity at exit
$14,690

Cash invested: $47,572 (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 92841

Rents YoY
0.5%
Active inventory
41
Price-to-rent
5.1×

Monthly cashflow live

Estimated rent
$2,787 high interval (Pro) →
Mortgage (P&I)
$891
Tax est. 1.5%
$212 /mo · $2,548/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$585
Net cashflow
$1,028

Break-even live

Break-even rent $1,486
Max offer price $169,900
Occupancy floor 58%

Sensitivity live

Price -10% $1,145 -5% $1,086 +0% $1,028 +5% $969 +10% $910
Rent -10% $808 -5% $918 +0% $1,028 +5% $1,138 +10% $1,248
Rate -1.0pp $1,113 -0.5pp $1,071 base $1,028 +0.5pp $984 +1.0pp $939

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
$42,475
Closing costs
$5,097
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 37 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
12680 Briarglen Loop Stanton, CA 2.0 1.5 1000 $2,195 $2.19 44d 1 0.11mi
7802 Samura Pl Garden Grove, CA 1.0–2.0 1.0 869 $2,465 $2.84 0d 3 0.17mi
12511 Orrway Dr Unit 4 Garden Grove, CA 2.0 1.0 1150 $2,595 $2.26 0d 1 0.22mi
12736 Beach Blvd Stanton, CA 2.0 1.0–2.0 834 $3,687 $4.42 0d 21 0.33mi
12345 Beach Blvd Stanton, CA 2.0 1.0–2.0 765 $3,675 $4.80 0d 33 0.46mi
8155 Carmel Dr Stanton, CA 3.0 2.0 1148 $3,500 $3.05 44d 1 0.54mi
12221 Beach Blvd Garden Grove, CA 1.0–2.0 1.0–2.0 900 $2,825 $3.14 16d 6 0.56mi
3 Bigsby Dr Stanton, CA 3.0 3.0 1355 $3,950 $2.92 17d 1 0.60mi
33 Bigsby Dr Stanton, CA 3.0 3.5 1625 $3,950 $2.43 44d 1 0.60mi
35 Bigsby Dr Stanton, CA 3.0 3.0 1355 $4,000 $2.95 25d 1 0.60mi
12381 Arrowhead St Stanton, CA 1.0–2.0 1.0 1000 $2,568 $2.57 21d 1 0.68mi
7731 Trask Ave Westminster, CA 2.0 1.0 960 $2,595 $2.70 2d 2 0.75mi
13051 Monroe St Unit C Garden Grove, CA 2.0 2.0 1100 $2,700 $2.45 2d 1 0.78mi
8172 Larson Ave Garden Grove, CA 3.0 2.5 1233 $3,450 $2.80 2d 1 0.79mi
6971 Knollcrest Ln #50 Garden Grove, CA 2.0 1.0 1000 $2,995 $3.00 44d 1 0.80mi
12901 Dale St Garden Grove, CA 1.0–2.0 1.0 876 $2,707 $3.09 0d 4 0.81mi
7211 Trask Ave Unit 7211-A Westminster, CA 2.0 1.5 1100 $2,595 $2.36 2d 1 0.84mi
13171 Monroe St Garden Grove, CA 2.0 2.0 988 $2,795 $2.83 2d 1 0.84mi
8300 Chapman Ave Stanton, CA 1.0–2.0 1.0 860 $2,545 $2.96 2d 9 0.85mi
8052 Fillmore Dr Apt 3 Stanton, CA 2.0 1.5 1000 $2,250 $2.25 2d 1 0.88mi
12621 Adelle St Garden Grove, CA 2.0 2.0 900 $2,650 $2.94 20d 1 0.91mi
12101 Dale Ave #80 Stanton, CA 3.0 2.0 1493 $1,500 $1.00 8d 1 0.93mi
12312 Louise St Garden Grove, CA 3.0 2.0 1300 $3,500 $2.69 25d 1 0.95mi
13057 Kiwi Ln Garden Grove, CA 3.0 2.5 1261 $3,500 $2.78 2d 1 0.98mi
13781 Cherry St Westminster, CA 2.0 1.0 1000 $2,300 $2.30 2d 1 1.14mi
13781 Cherry St Unit 2 Westminster, CA 2.0 1.0 1000 $2,300 $2.30 17d 1 1.14mi
13782 Locust St Westminster, CA 2.0 1.0 917 $2,765 $3.02 2d 2 1.17mi
13872 Locust St Westminster, CA 2.0 1.0 1194 $2,950 $2.47 4d 1 1.26mi
13091 Yockey St Garden Grove, CA 1.0–3.0 1.0–2.0 1035 $2,672 $2.58 2d 3 1.26mi
13891 Cedar St Westminster, CA 2.0 1.5 1194 $2,950 $2.47 2d 1 1.28mi
11893 Macduff St Garden Grove, CA 3.0 2.0 1200 $3,100 $2.58 25d 1 1.29mi
7661 Baylor Dr Westminster, CA 1.0–2.0 1.0 787 $2,400 $3.05 2d 2 1.37mi
7684 Ruthann Ave Stanton, CA 3.0 2.0 1000 $3,650 $3.65 3d 1 1.43mi
14051 Locust St Unit 201 Westminster, CA 2.0 2.5 1019 $3,127 $3.07 16d 1 1.43mi
7792 15th St Westminster, CA 1.0 1.0 950 $2,400 $2.53 4d 1 1.47mi
7643 14th St Westminster, CA 2.0 2.0 1002 $3,250 $3.24 2d 1 1.47mi
13811 La Pat Pl Unit 2 Westminster, CA 2.0 1.5 1000 $2,900 $2.90 2d 1 1.49mi

Listing history 9 events

  1. 2026-06-18
    days on market $169,900 Active 13 DOM
  2. 2026-06-17
    days on market $169,900 Active 12 DOM
  3. 2026-06-16
    days on market $169,900 Active 11 DOM
  4. 2026-06-15
    days on market $169,900 Active 10 DOM
  5. 2026-06-13
    days on market $169,900 Active 8 DOM
  6. 2026-06-13
    days on market $169,900 Active 7 DOM
  7. 2026-06-09
    days on market $169,900 Active 4 DOM
  8. 2026-06-08
    days on market $169,900 Active 3 DOM
  9. 2026-06-07
    listed $169,900 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥89°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 8 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
$33,446
− Mortgage interest
−$9,517
− Property taxes
−$2,548
− Insurance
−$850
− Repairs & maintenance
−$2,676
− Management
−$2,676
− Depreciation
−$4,943
Taxable income
$10,237
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,457
After-tax cash flow
$9,876/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
Garden Grove Unified
NCES district ID
0614880
Math proficiency
38% ▼ -14.00%
Reading proficiency
65% ▲ 4.00%
Median HH income
$60,089
Composite
44.89/100
National rank
#2715
State rank
#132 of 517 in CA

Livability — Stanton

Score
63/100
State rank
#468
US rank
#15945

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Stanton, CA
County
Orange County · 3,096,323 people
City population
31,991
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
33,219
Household income
$84,451
Rent vs Own
46.7% rent · 53.3% own
Severe rent burden
1595.0

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
Asian 47% Hispanic / Latino 34% White 15% Two or more races 10%
Hispanic origin (detail)
Mexican 29%
Common ancestry
Portuguese 1%
Foreign-born
48% · Vietnam, Canada, South Korea
Languages at home
30% English-only · Vietnamese 35% Spanish 26% Korean 3%

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
▼ -777.50%
Current HPI
452.123
Rent YoY
▲ 0.54%
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

1 event — show timeline
  • 2026-06-05 Listed $169,900 CRMLS

Property tax history

-8.3%/yr

Latest (2025): $90 · -15.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…