100 Via Estrada Unit O · Laguna Woods, CA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $659 – $1,223
Heat risk 4/10 · Minor
- Hot days now (above 92°F)
- 6 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 4/10 · Minor
- Unhealthy air days now
- 4 days/yr
- Unhealthy air days in 30 yrs
- 5 days/yr
Risk factors via First Street. Map © Google.
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).
- ARV discount +14.3/15.0
- Cash flow +10.0/30.0
- Appreciation +7.9/10.0
- Schools +5.6/10.0
- 1% rule +4.5/10.0
- Rent growth +4.2/5.0
- Condition / age +3.8/5.0
- Livability +3.6/5.0
- DSCR +2.5/10.0
$319,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome to 100 Via Estrata #O, a charming and serene property nestled in the heart of Laguna Woods. Tucked away in a tranquil location surrounded by mature trees, this upstairs corner unit offers a peaceful retreat with serene views from its large balcony. With a freshly painted interior, this 2-bedroom, 2-bathroom gem is ready to welcome you home. As you step inside, you'll appreciate the fresh condition of this residence. The entire interior has been thoughtfully and tastefully painted, creating a bright and inviting ambiance throughout. The spacious kitchen boasts ample storage space and comes with a refrigerator. In addition to the well-maintained living space, this unit also offers select HOA updates that will be available to the new owner after escrow closes. These updates will provide an added level of convenience and modernity, ensuring that you can settle in and enjoy your new home without any hassle. Convenience is key, and this property delivers. The carport parking is conveniently located near the unit, allowing for easy access. Guests will have plenty of parking options nearby, making visits a breeze. Furthermore, this unit is in close proximity to the clubhouse facility and gate 3, granting you quick access to the community's amenities and a secure entrance. Speaking of amenities, the 55+ Laguna Woods Village offers an abundance of leisure opportunities for its residents. With a 27-hole championship golf course, a 9-hole executive par 3 course, tennis and paddle tennis courts, and lawn bowls, there's no shortage of activities to keep you entertained. Stay active and fit with access to two fitness centers or take a dip in one of the five swimming pools. The equestrian center provides a unique experience, while gardening enthusiasts will relish the chance to cultivate their own oasis. Explore your artistic side in the art studio or indulge your passion for woodworking in the woodshop. Additionally, with over 200 clubs and organizations to choose from, you'll find countless opportunities to connect with like-minded individuals and pursue your interests. Transportation is a breeze within this vibrant community, thanks to the free bus service that conveniently takes you around the area and nearby shopping destinations. Enjoy the convenience of a well-connected community that caters to your every need.
Key facts
- $826 HOA
- Parking
- Community pool
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $319k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $-755 ($-9k/yr) — negative.
- To cash-flow at today's rent, offer at most $210k (34.3% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $288k (9.7% below list).
- Recommended offer: $210k (34.3% below list) — sets the bar for cash-flow.
- Cap rate 3.5% vs local median 2.1% in Laguna Woods — 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 72/100 on livability (#200 in CA) — a middle-class / working-renter tenant base. Strengths: crime A+, commute A+; Watch: amenities D+, cost of living F, health & safety F.
- Saddleback Valley Unified (suburban): math 51% / reading 73% proficiency, ranked #67 of 517 in CA (top 13%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Zoned schools: San Joaquin Elementary (247 students, 76% FRL); La Paz Intermediate (706 students, 38% FRL); Laguna Hills High (math 39% / reading 72%, grade C, #246 of 1,170 statewide, top 21%, 1,434 students, 53% FRL) — zoned schools average 56% FRL vs 22% district-wide (34 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Market conditions: Rents rising fast (+6.8%/yr); 265 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 90d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 85% of comp listings sitting > 30 days — soft ceiling on asking rent; 6,974 units permitted in Orange County in 2024 (3,839 in 5+ unit buildings).
- At $2,880/mo this rent would consume 58% of the median local household income ($59k/yr) (locally 20% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.
Forward outlook
- In year one you build about $21k of equity ($2k loan paydown + $19k appreciation (5.9% local appreciation)).
- Orange County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
- By year 2, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 128 days — a 12% lower offer ($281k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts since 3y ago; this cycle's ask has dropped $20k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $275k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Risks & watch-outs
- Watch-outs: HOA is 29% of rent.
Questions for the listing agent
- 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?
- It's been on market 128 days. Have you received any prior offers? Is the seller open to a 34% concession, seller financing, or rate buy-down credit?
- Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
- Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.
Investment metrics
- 1% rule
- 0.90% ✗
- Cap rate
- 3.45%
- Cash-on-cash
- -10.15%
- DSCR
- 0.55
- GRM
- 9.2
CMA / ARV
- ARV (median comp)
- $376,097
- List price
- $319,000
- Delta
- -15.18%
- Verdict
- UNDERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 868 Avenida Sevilla Unit P | 0.44mi | 2/2.0 | 1,010 (-3%) | 0mo | $430,000 | $426 | 74 |
| 638 Avenida Sevilla Unit O | 0.44mi | 2/2.0 | 1,010 (-3%) | 0mo | $465,000 | $460 | 74 |
| 878 Via Mendoza Unit P | 0.50mi | 2/2.0 | 1,057 (+2%) | 0mo | $310,000 | $293 | 74 |
| 802 Ronda Mendoza Unit N | 0.65mi | 2/2.0 | 1,010 (-3%) | 0mo | $600,000 | $594 | 65 |
| 2183 E Via Mariposa Unit B | 0.86mi | 2/2.0 | 1,057 (+2%) | 0mo | $299,000 | $283 | 62 |
| 30 Calle Aragon Unit A | 0.43mi | 2/1.0 | 940 (-10%) | 0mo | $393,888 | $419 | 60 |
| 251 Calle Aragon Unit B | 0.76mi | 2/2.0 | 995 (-4%) | 0mo | $525,000 | $528 | 58 |
| 2264 Via Puerta Unit B | 1.02mi | 2/1.0 | 994 (-4%) | 0mo | $360,000 | $362 | 53 |
| 3 Via Falerno | 0.61mi | 2/2.0 | 1,162 (+12%) | 0mo | $700,000 | $602 | 52 |
| 2370 Via Mariposa W Unit 2C | 1.26mi | 2/2.0 | 1,200 (+15%) | 0mo | $355,000 | $296 | 40 |
| 4019 Calle Sonora Este Unit N | 1.25mi | 2/2.0 | 1,218 (+17%) | 0mo | $775,000 | $636 | 40 |
| 24922 Muirlands Blvd #144 | 1.35mi | 3/2.0 (+1) | 1,296 (+25%) | 0mo | $280,000 | $216 | 35 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
5.88% appreciation · 6.79% rent growth · sell at horizon
- IRR
- 8.7%
- Equity multiple
- 1.60×
- Total profit
- $53,743
- Equity at exit
- $198,199
- IRR
- 11.9%
- Equity multiple
- 3.51×
- Total profit
- $224,417
- Equity at exit
- $357,424
Cash invested: $89,320 (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
Active competition Active MLS
- For sale now
- 3 active · 16 under contract
- Median asking
- $399,900 ($375/sqft)
- Median days on market
- 131 d
- This list price
- lowest-priced of the active set
- ARV vs active asking
- -3.6% vs current asking $/sqft
Closed sales set the value; these active listings set current market conditions and a practical price ceiling.
ZIP-level market 92637
- Home prices YoY
- 3.4%
- Rents YoY
- 6.8%
- Active inventory
- 265
- Price-to-rent
- 9.2×
Monthly cashflow live
- Estimated rent
- $2,880 high interval (Pro) →
- Mortgage (P&I)
- −$1,673
- Tax est. 1.5%
- −$399 /mo · $4,785/yr
- Insurance
- −$133
- HOA
- −$826
- Lot rent
- −$0
- Vacancy / Maint / Mgmt
- −$605
- Net cashflow
- $-755
Break-even live
Sensitivity live
| Price | -10% $-535 | -5% $-645 | +0% $-755 | +5% $-866 | +10% $-976 |
|---|---|---|---|---|---|
| Rent | -10% $-983 | -5% $-869 | +0% $-755 | +5% $-642 | +10% $-528 |
| Rate | -1.0pp $-595 | -0.5pp $-674 | base $-755 | +0.5pp $-838 | +1.0pp $-922 |
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
- $79,750
- Closing costs
- $9,570
- Club membership (one-time)
- —
- Reserves months
- —
- Total cash needed
- —
Loan-product check · same deal, 3 products live
Conventional
25% down · 7.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Personal DTI + credit; lowest rate.
DSCR
20% down · 8.5% · 30yr
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
No personal income docs; deal must DSCR.
Hard money
10% down · 12.0% · 12mo
- Cash invested
- —
- Monthly P&I
- —
- Monthly cashflow
- —
- DSCR
- —
- Eligible?
- —
Short-term bridge; refi at stabilization.
Rent comps 40 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 548 Via Estrada Unit P Laguna Woods, CA | 2.0 | 2.0 | 1040 | $2,600 | $2.50 | 12d | 1 | 0.03mi |
| 88 Calle Aragon Unit A Laguna Woods, CA | 2.0 | 1.0 | 940 | $3,200 | $3.40 | 74d | 1 | 0.06mi |
| 92 Calle Aragon Unit R Laguna Woods, CA | 2.0 | 2.0 | 1009 | $2,650 | $2.63 | 114d | 1 | 0.12mi |
| 107 Via Estrada Laguna Woods, CA | 2.0 | 2.0 | 1040 | $2,700 | $2.60 | 120d | 1 | 0.13mi |
| 227 Avenida Majorca Unit A Laguna Woods, CA | 2.0 | 2.0 | 1090 | $3,000 | $2.75 | 20d | 1 | 0.15mi |
| 513 Avenida Sevilla Unit C Laguna Woods, CA | 2.0 | 2.0 | 953 | $2,900 | $3.04 | 20d | 1 | 0.18mi |
| 568 Avenida Sevilla Laguna Woods, CA | 2.0 | 2.0 | 1200 | $2,350 | $1.96 | 10d | 1 | 0.19mi |
| 116 Via Estrada Laguna Woods, CA | 2.0 | 2.0 | 1040 | $1,350 | $1.30 | 45d | 1 | 0.20mi |
| 82 Calle Aragon Unit S Laguna Woods, CA | 2.0 | 2.0 | 1040 | $2,700 | $2.60 | 20d | 1 | 0.20mi |
| 79 Calle Aragon Unit B Laguna Woods, CA | 2.0 | 1.5 | 950 | $2,800 | $2.95 | 59d | 1 | 0.20mi |
| 224 Avenida Majorca Unit B Laguna Woods, CA | 2.0 | 2.0 | 1009 | $2,600 | $2.58 | 139d | 1 | 0.20mi |
| 479 Calle Cadiz Unit B Laguna Woods, CA | 2.0 | 2.0 | 1050 | $3,300 | $3.14 | 113d | 1 | 0.21mi |
| 479 Calle Cadiz Unit B Laguna Woods, CA | 2.0 | 2.0 | 1050 | $3,300 | $3.14 | 94d | 1 | 0.21mi |
| 205 Avenida Majorca Unit A Laguna Woods, CA | 2.0 | 2.0 | 1278 | $3,600 | $2.82 | 139d | 1 | 0.22mi |
| 477 Calle Cadiz Unit A Laguna Woods, CA | 1.0 | 1.0 | 770 | $2,500 | $3.25 | 120d | 1 | 0.22mi |
| 221 Avenida Majorca Unit C Laguna Woods, CA | 2.0 | 2.0 | 1277 | $3,275 | $2.56 | 39d | 1 | 0.23mi |
| 221 Avenida Majorca Unit D Laguna Woods, CA | 2.0 | 2.0 | 1438 | $3,200 | $2.23 | 120d | 1 | 0.23mi |
| 599 Avenida Majorca Unit A Laguna Woods, CA | 2.0 | 1.0 | 950 | $3,200 | $3.37 | 139d | 1 | 0.24mi |
| 74 Calle Aragon Unit A Laguna Woods, CA | 2.0 | 1.0 | 950 | $2,700 | $2.84 | 120d | 1 | 0.25mi |
| 56 Calle Cadiz Unit S Laguna Woods, CA | 2.0 | 2.0 | 1040 | $3,200 | $3.08 | 33d | 1 | 0.26mi |
| 494 Calle Cadiz Laguna Woods, CA | 2.0 | 2.0 | 1000 | $3,900 | $3.90 | 139d | 1 | 0.26mi |
| 46 Calle Aragon Unit R Laguna Woods, CA | 2.0 | 2.0 | 1040 | $2,800 | $2.69 | 114d | 1 | 0.28mi |
| 737 Avenida Majorca Unit B Laguna Woods, CA | 2.0 | 1.0 | 935 | $3,200 | $3.42 | 120d | 1 | 0.30mi |
| 57 Calle Cadiz Laguna Woods, CA | 2.0 | 2.0 | 1040 | $2,800 | $2.69 | 139d | 1 | 0.30mi |
| 62 Calle Cadiz Laguna Woods, CA | 2.0 | 2.0 | 1324 | $3,100 | $2.34 | 51d | 1 | 0.31mi |
| 132 Avenida Majorca Unit B Laguna Woods, CA | 2.0 | 1.0 | 995 | $2,400 | $2.41 | 102d | 1 | 0.33mi |
| 55 Calle Aragon Unit P Laguna Woods, CA | 2.0 | 2.0 | 1009 | $2,500 | $2.48 | 63d | 1 | 0.34mi |
| 606 Avenida Sevilla Laguna Woods, CA | 2.0 | 2.0 | 1057 | $1,550 | $1.47 | 45d | 1 | 0.34mi |
| 606 Avenida Sevilla Unit C Laguna Woods, CA | 2.0 | 2.0 | 1057 | $2,900 | $2.74 | 139d | 1 | 0.34mi |
| 53 Calle Aragon Unit O Laguna Woods, CA | 1.0 | 1.0 | 770 | $2,200 | $2.86 | 108d | 1 | 0.35mi |
| 59 Calle Cadiz Unit B Laguna Woods, CA | 2.0 | 2.0 | 1070 | $3,500 | $3.27 | 139d | 1 | 0.35mi |
| 715 Avenida Majorca Unit O Laguna Woods, CA | 2.0 | 2.0 | 1040 | $2,500 | $2.40 | 43d | 1 | 0.35mi |
| 707 Avenida Majorca Laguna Woods, CA | 3.0 | 2.0 | 1150 | $3,275 | $2.85 | 36d | 1 | 0.36mi |
| 707 Avenida Majorca Unit G Laguna Woods, CA | 3.0 | 2.0 | 1150 | $3,275 | $2.85 | 45d | 1 | 0.36mi |
| 170 Avenida Majorca Unit D Laguna Woods, CA | 2.0 | 1.0 | 1000 | $2,500 | $2.50 | 120d | 1 | 0.36mi |
| 254 Calle Aragon Unit D Laguna Woods, CA | 2.0 | 2.0 | 1010 | $2,850 | $2.82 | 68d | 1 | 0.38mi |
| 254 Calle Aragon Unit D Laguna Woods, CA | 2.0 | 2.0 | 1009 | $2,850 | $2.82 | 90d | 1 | 0.38mi |
| 163 Avenida Majorca Unit B Laguna Woods, CA | 2.0 | 2.0 | 1040 | $2,599 | $2.50 | 12d | 1 | 0.39mi |
| 391 Avenida Castilla Unit O Laguna Woods, CA | 1.0 | 1.0 | 770 | $2,200 | $2.86 | 65d | 1 | 0.40mi |
| 370 Avenida Castilla Unit B Laguna Woods, CA | 2.0 | 1.0 | 1050 | $3,350 | $3.19 | 36d | 1 | 0.40mi |
Property features AI
Finance
- Other
- Total units in building: 8Total units in community: 12,672Builder model: Casa BlancaAccessibility: parking
- HOA & community
- Part of United Mutual associationMonthly association feeAssociation amenities: pool, club house, gym/exercise room, banquet facilities, paddle tennis, tennis, pickleball, bocce ball, sport courts, other courts, golf, dog park, card roomSenior communityCommunity features: gutters, curbs, horse trails, golf course, dog park, riding/stables, street lighting, storm drains, sidewalks
Exterior
- Parking
- Assigned carport (1 carport space, 1 total parking space)
- Security
- Gated community with attendant/guard, automatic gate24-hour securityFire and smoke detection system
- Utilities
- Public sewerDistrict/public waterSewer connectedWater connectedElectricity connectedCable available
- Home design
- Multi-family attached propertyStock cooperative ownershipOne story (entry level 2)Updated/remodeled conditionNo ADU
- Construction
- Year built (builder source)2+ common walls
- Exterior features
- DeckPatioAssociation and private poolHas view
Interior
- Kitchen
- RefrigeratorElectric ovenElectric stoveDishwasherGarbage disposalWater heater unitFormal dining roomLaminate counters
- Bedrooms
- 2 bedrooms on main level (primary bedroom included)
- Flooring
- VinylSee remarks
- Bathrooms
- 1 full bath1 three-quarter bathShower in tub and separate bathtubLow-flow toilets
- Heating & cooling
- Heat pump for heating and cooling
- Interior features
- BalconyUnfurnishedCenter hallWalk-in closetPrimary suite with primary bathroom
- Laundry & utility
- Laundry area
HOA detail $826/mo · $9,912/yr condo
- Likely covers
- poolgym
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 50 events
-
2026-09-24days on market $319,000 Active 128 DOM
-
2026-09-23days on market $319,000 Active 127 DOM
-
2026-09-22days on market $319,000 Active 126 DOM
-
2026-09-21days on market $319,000 Active 125 DOM
-
2026-09-20days on market $319,000 Active 124 DOM
-
2026-09-19days on market $319,000 Active 123 DOM
-
2026-09-18days on market $319,000 Active 122 DOM
-
2026-09-17days on market $319,000 Active 121 DOM
-
2026-09-16days on market $319,000 Active 120 DOM
-
2026-09-15days on market $319,000 Active 119 DOM
-
2026-09-14days on market $319,000 Active 118 DOM
-
2026-09-13days on market $319,000 Active 117 DOM
-
2026-09-12days on market $319,000 Active 116 DOM
-
2026-09-11days on market $319,000 Active 115 DOM
-
2026-09-05days on market $319,000 Active 109 DOM
-
2026-09-04days on market $319,000 Active 108 DOM
-
2026-09-02days on market $319,000 Active 106 DOM
-
2026-08-31days on market $319,000 Active 104 DOM
-
2026-08-29days on market $319,000 Active 102 DOM
-
2026-08-28days on market $319,000 Active 101 DOM
-
2026-08-27days on market $319,000 Active 100 DOM
-
2026-08-26days on market $319,000 Active 99 DOM
-
2026-08-25days on market $319,000 Active 98 DOM
-
2026-08-24days on market $319,000 Active 97 DOM
-
2026-08-23days on market $319,000 Active 96 DOM
-
2026-08-22days on market $319,000 Active 95 DOM
-
2026-08-21days on market $319,000 Active 94 DOM
-
2026-08-20days on market $319,000 Active 93 DOM
-
2026-08-19days on market $319,000 Active 92 DOM
-
2026-08-18days on market $319,000 Active 91 DOM
-
2026-08-17days on market $319,000 Active 90 DOM
-
2026-08-16days on market $319,000 Active 89 DOM
-
2026-08-15days on market $319,000 Active 88 DOM
-
2026-08-14days on market $319,000 Active 87 DOM
-
2026-08-13days on market $319,000 Active 86 DOM
-
2026-08-12days on market $319,000 Active 85 DOM
-
2026-08-11days on market $319,000 Active 84 DOM
-
2026-08-10days on market $319,000 Active 83 DOM
-
2026-08-09days on market $319,000 Active 82 DOM
-
2026-08-08days on market $319,000 Active 81 DOM
-
2026-08-06days on market $319,000 Active 79 DOM
-
2026-08-05days on market $319,000 Active 78 DOM
-
2026-08-04days on market $319,000 Active 77 DOM
-
2026-08-03days on market $319,000 Active 76 DOM
-
2026-07-31days on market $319,000 Active 73 DOM
-
2026-07-30days on market $319,000 Active 72 DOM
-
2026-07-30days on market $319,000 Active 71 DOM
-
2026-07-28days on market $319,000 Active 70 DOM
-
2026-07-26days on market $319,000 Active 68 DOM
-
2026-07-24days on market $319,000 Active 66 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 4/10 Moderate 6 d/yr ≥92°F today · 18 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
- $34,559
- − Mortgage interest
- −$17,869
- − Property taxes
- −$4,785
- − Insurance
- −$1,595
- − Repairs & maintenance
- −$2,765
- − Management
- −$2,765
- − HOA
- −$9,912
- − Depreciation
- −$9,280
- Taxable loss
- −$14,412
- Est. tax savings @ 24.0%
- +$3,459
- After-tax cash flow
- $-5,606/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.
Condition & rehab AI · 12 photos
This recently updated and well-maintained condo in Laguna Woods offers a serene retreat with golf course views and amenities. The interior is fresh and ready for new owners.
Value-add opportunities
- Both paint exterior — enhances curb appeal and resale value ↑
- Both trim bushes — improves landscaping and curb appeal ↑
ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.
Zoned Schools
Schools (NCES district)
- District
- Saddleback Valley Unified
- NCES district ID
- 0633860
- Math proficiency
- 51% ▼ -2.00%
- Reading proficiency
- 73% ▲ 9.00%
- Median HH income
- $85,577
- Composite
- 56.05/100
- National rank
- #1185
- State rank
- #67 of 517 in CA
Livability — Laguna Woods
- Score
- 72/100
- State rank
- #200
- US rank
- #6421
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Laguna Woods, CA
- County
- Orange County · 3,477,456 people
- City population
- 17,289
- Metro
- Los Angeles-Long Beach-Anaheim, CA
- Population (ZIP)
- 17,289
- Household income
- $59,269
- Rent vs Own
- Severe rent burden
- 20% of renters
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
- Predominantly White (68%)
- Race & ethnicity
- White 68% Asian 24% Hispanic / Latino 5% Two or more races 3%
- Common ancestry
- Romanian 4% Scotch-Irish 4% Lithuanian 3%
- Foreign-born
- 31% · China, South Korea, Canada
- Languages at home
- 72% English-only · Chinese 8% Korean 7% Other Indo-European 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
- ▲ 5.88%
- Current HPI
- 180.1191
- Rent YoY
- ▲ 6.79%
- 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
+8.1% since first listed8 events — show timeline
- 2026-07-02 Price Changed $319,000 CRMLS
- 2026-05-19 Listed $339,000 CRMLS
- 2026-05-18 Price Changed $339,000 CRMLS
- 2026-05-18 Coming Soon $335,900 CRMLS
- 2023-10-10 Sold (MLS) $275,000 CRMLS
- 2023-08-29 Contingent — CRMLS
- 2023-07-28 Price Changed $280,000 CRMLS
- 2023-07-07 Listed $295,000 CRMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…