CashFlowRE
Sign in Sign up
10800 Dale Ave #215
B Composite 73.88
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 +12.9/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.2/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$200,000

10800 Dale Ave #215 · Stanton, CA 90680
3 bd · 2.0 ba · 1,300 sqft · Manufactured · 22 Days on market
Built 1996 19 ac lot Est $228k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Nestled in a quiet, well established pride of ownership all ages park is this completely turn key 3 Bedroom, 2 Bathroom gem that certainly checks a lot of boxes. Situated between Beach Blvd and Disneyland off of Katella Ave this is truly the heart of OC. With dedicated tandem 2 car parking, a large storage shed and given the unit's excellent condition, this is the one! Enter to a warm and inviting great room that has a large living area, central dining room which leads to a fully open kitchen. With an abundance of prep and storage space, great light from an over the sink window and a convenient peninsula for even more space to perform your magic this kitchen will be the the hub of all the a

Key facts

  • Great room
  • Over the sink window
  • Large storage shed

Tags

DEDICATED TANDEM PARKINGLARGE STORAGE SHEDGREAT ROOMFULLY OPEN KITCHENABUNDANCE OF PREP SPACEOVER THE SINK WINDOW

Property features AI

Finance

  • Other: Park name: Katella Mobile Home Estates; Access via city streets; driving directions available
  • Financial info: Monthly land lease of $2,050 (seller source)
  • HOA & community: Part of an association (Katella Mobile Home Estates); Community features include gutters, curbs, street lighting, storm drains, and suburban setting; Pool available through the association; Manager approval required

Exterior

  • Parking: Covered tandem carport (2 spaces); Attached carport; Asphalt driveway access (no separate driveway listed)
  • Security: Smoke detector(s); Carbon monoxide detector(s)
  • Utilities: Public/district water connected; Public sewer (sewer paid); Standard electric service (connected/available); Natural gas connected and available; Cable connected/available; Telephone service available/in street
  • Home design: Single-story home; Mobile home model Infinity II (26' x 50'); Mobile home remains on site; Raised foundation; Turnkey condition
  • Construction: Wood frame construction; Composition shingle roof; Brick and siding skirt
  • Exterior features: Zero lot line setup; Paved surroundings and paved road frontage; Back yard; Secluded location with established corners; Near public transit; One shed on the property; Has a patio; Association pool

Interior

  • Kitchen: Gas range; Range/stove hood and vented exhaust fan; Garbage disposal; Kitchen open to family room; Tile counters
  • Bedrooms: Primary bedroom on the main floor; All bedrooms on one level
  • Flooring: Tile flooring; Wood flooring; Laminate flooring
  • Bathrooms: Two full bathrooms; Main-floor full bath; Shower-in-tub and exhaust fans; Formica and Corian counters in baths
  • Heating & cooling: Central heating (natural gas furnace); Central electric cooling
  • Interior features: Open floor plan; Built-in storage and shelving; Corian and ceramic counters; Tile counters; Cathedral/vaulted ceilings; No interior steps; Smoke and carbon monoxide detectors; Turnkey condition
  • Laundry & utility: Inside laundry; Laundry located in closet

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 $200k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $200k).
  • Recommended offer: $197k (1.5% below list) — sets the bar for market timing.
  • Cap rate 13.2% 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.
  • Magnolia Elementary (urban): math 25% / reading 25% proficiency, ranked #397 of 517 in CA (top 77%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.3%/yr); 48 active listings in the ZIP; 40 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 45% of the median local income ($86k/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 + 2.3% rent growth), your $56k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($197k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 27y 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.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $197,000 (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 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
1.60%
Cap rate
13.17%
Cash-on-cash
24.55%
DSCR
2.09
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$227,500
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10800 Dale Ave #705 0.00mi 3/2.0 1,248 (-4%) 5mo $197,500 $158 89
10800 Dale Ave #131 0.00mi 3/2.0 1,296 (-0%) 15mo $259,000 $200 87
10800 Dale Ave #412 0.00mi 4/2.0 (+1) 1,344 (+3%) 11mo $260,000 $193 80
10800 Dale Ave #125 0.00mi 3/2.0 1,440 (+11%) 11mo $222,500 $155 73
8681 Katella Ave #897 0.18mi 3/2.0 1,152 (-11%) 2mo $224,900 $195 71
8681 Katella Ave #883 0.18mi 3/2.0 1,200 (-8%) 14mo $195,000 $163 67
8681 Katella Ave #898 0.18mi 3/2.0 1,440 (+11%) 9mo $230,000 $160 67
10800 Dale Ave #217 0.00mi 3/2.0 1,120 (-14%) 19mo $230,000 $205 61
8681 Katella Ave #802 0.18mi 3/2.0 1,120 (-14%) 20mo $235,000 $210 52
11250 Beach Blvd #144 0.55mi 3/2.0 1,144 (-12%) 16mo $200,000 $175 41
11250 Beach Blvd #122 0.55mi 2/2.0 (-1) 1,440 (+11%) 13mo $149,900 $104 41
11250 Beach Blvd #11 0.55mi 2/2.0 (-1) 1,440 (+11%) 17mo $140,000 $97 37

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 · 2.33% rent growth · sell at horizon

5-year hold
IRR
17.2%
Equity multiple
1.69×
Total profit
$38,458
Equity at exit
$29,821
10-year hold
IRR
25.2%
Equity multiple
3.12×
Total profit
$118,959
Equity at exit
$17,292

Cash invested: $56,000 (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 90680

Rents YoY
2.3%
Active inventory
48
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$3,200 high interval (Pro) →
Mortgage (P&I)
$1,049
Tax est. 1.5%
$250 /mo · $3,000/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$672
Net cashflow
$1,146

Break-even live

Break-even rent $1,750
Max offer price $200,000
Occupancy floor 59%

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
$50,000
Closing costs
$6,000
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10743 Magnolia Ave #101 Anaheim, CA 2.0 2.0 913 $2,500 $2.74 1d 1 0.42mi
8853 Stardust Ln Anaheim, CA 3.0 1.5 1126 $3,875 $3.44 3d 1 0.43mi
11250 Dale St Garden Grove, CA 1.0–2.0 1.0–2.0 848 $2,710 $3.20 2d 9 0.44mi
9014 Stacie Ln #28 Anaheim, CA 3.0 2.0 1347 $3,095 $2.30 1d 1 0.50mi
8882 W Cerritos Ave Anaheim, CA 2.0 1.0 980 $2,495 $2.55 1d 1 0.52mi
1235 Sharon Cir Unit 1231 F2 Anaheim, CA 2.0 2.0 910 $2,495 $2.74 15d 1 0.75mi
7765 Beechwood Way Stanton, CA 3.0 1.5 1232 $3,750 $3.04 1d 1 0.80mi
2828 W Ball Rd Anaheim, CA 2.0 1.0–2.0 880 $2,760 $3.14 1d 3 0.82mi
2828 W Ball Rd Unit D-10 Anaheim, CA 2.0 2.0 880 $2,805 $3.19 17d 1 0.83mi
2828 W Ball Rd Unit N-36 Anaheim, CA 2.0 2.0 880 $2,795 $3.18 17d 1 0.83mi
2828 W Ball Rd Unit G-11 Anaheim, CA 2.0 2.0 880 $2,850 $3.24 17d 1 0.83mi
2648 W Ball Rd Anaheim, CA 1.0–2.0 1.0–2.0 843 $2,600 $3.08 1d 1 0.83mi
2771 W Ball Rd Anaheim, CA 2.0 1.5 900 $2,350 $2.61 1d 1 0.86mi
2880 W Ball Rd Anaheim, CA 1.0–2.0 1.0 894 $2,850 $3.19 1d 5 0.86mi
7684 Ruthann Ave Stanton, CA 3.0 2.0 1000 $3,650 $3.65 3d 1 0.93mi
7545 Katella Ave Stanton, CA 1.0–2.0 1.0 900 $3,053 $3.39 1d 7 0.99mi
10600 Western Ave Stanton, CA 2.0 1.0–2.0 915 $2,475 $2.70 1d 2 1.00mi
9313 Marchand Ave Garden Grove, CA 3.0 3.0 1200 $4,500 $3.75 5d 1 1.01mi
10321 Courtright Rd Stanton, CA 3.0 2.0 1202 $3,700 $3.08 22d 1 1.04mi
11893 Macduff St Garden Grove, CA 3.0 2.0 1200 $3,100 $2.58 24d 1 1.07mi
10361 Iona Way Stanton, CA 3.0 1.5 1149 $3,500 $3.05 1d 1 1.09mi
10250 Masterson Ave Stanton, CA 3.0 2.0 1590 $3,750 $2.36 1d 1 1.10mi
9661 Maureen Dr Unit F Garden Grove, CA 2.0 1.0 900 $2,495 $2.77 44d 1 1.13mi
8052 Fillmore Dr Apt 3 Stanton, CA 2.0 1.5 1000 $2,250 $2.25 2d 1 1.15mi
2449 W Ball Rd Anaheim, CA 1.0–2.0 1.0–2.0 1000 $2,855 $2.85 12d 4 1.21mi
8300 Chapman Ave Stanton, CA 1.0–2.0 1.0 860 $2,545 $2.96 1d 9 1.24mi
2551 W Rome Ave Anaheim, CA 3.0 1.5 1130 $3,850 $3.41 6d 1 1.24mi
12101 Dale Ave #80 Stanton, CA 3.0 2.0 1493 $1,500 $1.00 7d 1 1.26mi
10070 Gilbert St Anaheim, CA 3.0 2.0 1250 $3,095 $2.48 1d 1 1.28mi
3208 W Ravenswood Dr Anaheim, CA 3.0 2.0 1636 $4,000 $2.44 13d 1 1.31mi
10572 Chamberlain Ave Anaheim, CA 3.0 2.0 1000 $3,500 $3.50 10d 1 1.37mi
707 S Webster Ave Anaheim, CA 2.0 2.0 980 $2,822 $2.88 4d 2 1.39mi
627 S Velare St Anaheim, CA 2.0 1.0 1037 $2,494 $2.41 1d 1 1.40mi
627 S Velare St Anaheim, CA 2.0 1.0 1095 $2,494 $2.28 18d 1 1.40mi
10511 Lexington St Unit C Stanton, CA 2.0 1.5 900 $2,300 $2.56 1d 1 1.40mi
707 S Webster Ave Unit 108 Anaheim, CA 2.0 2.0 980 $2,850 $2.91 1d 1 1.40mi
2970 W Orange Ave Unit B028 Anaheim, CA 2.0 2.0 1100 $2,880 $2.62 17d 1 1.43mi
35 Bigsby Dr Stanton, CA 3.0 3.0 1355 $4,000 $2.95 24d 1 1.45mi
33 Bigsby Dr Stanton, CA 3.0 3.5 1625 $3,950 $2.43 44d 1 1.45mi
3 Bigsby Dr Stanton, CA 3.0 3.0 1355 $3,950 $2.92 17d 1 1.45mi

Listing history 19 events

  1. 2026-06-18
    days on market $200,000 Active 22 DOM
  2. 2026-06-17
    days on market $200,000 Active 21 DOM
  3. 2026-06-16
    days on market $200,000 Active 20 DOM
  4. 2026-06-15
    days on market $200,000 Active 19 DOM
  5. 2026-06-13
    days on market $200,000 Active 17 DOM
  6. 2026-06-13
    days on market $200,000 Active 16 DOM
  7. 2026-06-09
    days on market $200,000 Active 13 DOM
  8. 2026-06-08
    days on market $200,000 Active 12 DOM
  9. 2026-06-07
    days on market $200,000 Active 11 DOM
  10. 2026-06-04
    days on market $200,000 Active 8 DOM
  11. 2026-06-03
    days on market $200,000 Active 7 DOM
  12. 2026-06-02
    days on market $200,000 Active 6 DOM
  13. 2026-06-01
    days on market $200,000 Active 5 DOM
  14. 2026-05-31
    days on market $200,000 Active 4 DOM
  15. 2026-05-27
    listed $200,000 Active
  16. 2010-10-24
    historical
  17. 2010-07-24
    listed $54,900 Active
  18. 2000-02-19
    historical
  19. 1999-10-20
    listed $70,000

ⓘ 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 ≥89°F today · 24 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
$38,396
− Mortgage interest
−$11,203
− Property taxes
−$3,000
− Insurance
−$1,000
− Repairs & maintenance
−$3,072
− Management
−$3,072
− Depreciation
−$5,818
Taxable income
$11,231
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,695
After-tax cash flow
$11,051/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
Magnolia Elementary
NCES district ID
0623430
Math proficiency
25% ▼ -21.00%
Reading proficiency
25% ▼ -29.00%
Median HH income
$50,320
Composite
22.09/100
National rank
#8181
State rank
#397 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)
31,991
Household income
$85,592
Rent vs Own
51.1% rent · 48.9% own
Severe rent burden
1745.0

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 50% Asian 27% White 17% Two or more races 12% Black 2% Native American 1%
Hispanic origin (detail)
Mexican 42%
Common ancestry
Italian 1% Iranian 0%
Foreign-born
42% · Canada, Vietnam, South Korea
Languages at home
35% English-only · Spanish 39% Vietnamese 17% Tagalog/Filipino 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
▼ -529.54%
Current HPI
447.9557
Rent YoY
▲ 2.33%
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

+185.7% since first listed
5 events — show timeline
  • 2026-05-27 Listed $200,000 CRMLS
  • 2010-10-24 Listing Removed CRMLS
  • 2010-07-24 Listed $54,900 CRMLS
  • 2000-02-19 Listing Removed CRMLS
  • 1999-10-20 Listed $70,000 CRMLS

Property tax history

-6.5%/yr

Latest (2025): $123 · -4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…