3273 San Amadeo Unit D · Laguna Woods, CA
Flood risk No data
- FEMA flood zone
- —
- Chance of flooding over 30 yrs
- —
- Est. flood insurance / yr
- —
Fire risk No data
- Est. fire insurance / yr
- —
Heat risk No data
- Hot days now (above threshold)
- —
- Hot days in 30 yrs
- —
Wind risk No data
- Chance of severe wind over 30 yrs
- —
Air-quality risk No data
- Unhealthy air days now
- —
- Unhealthy air days in 30 yrs
- —
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D 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 +9.3/15.0
- Appreciation +7.9/10.0
- Cash flow +5.7/30.0
- Schools +5.7/10.0
- Rent growth +4.2/5.0
- Livability +3.6/5.0
- 1% rule +3.1/10.0
- Condition / age +2.5/5.0
- DSCR +0.1/10.0
$420,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
THIS IS A BEAUTIFUL LA BRISA IN A GREAT LOCATION. RARE FIREPLACE IN LIVING ROOM! SPARKLING CLEAN & READY FOR A NEW OWNER. VIEWS FROM THE EXTRA LARGE BALCONY. LARGE MASTER SUITE WITH LOTS OF CLOSET SPACE. WALK IN SHOWER IN MASTER. Inside laundry! W/ D included! BRIGHT & CHEERFUL. NO NEED TO PREVIEW! SELLS ITSELF! CHECK OUT THE PRICE REDUCTION!!
Key facts
- $950 HOA
- Garage
- Community pool
Property features AI
Finance
- Other: Community contains approximately 2,000 units
- HOA & community: Part of an association (Third Mutual); Monthly association fee of $950; Community amenities include pool, tennis, golf and horse trails; Senior community
Exterior
- Parking: Covered parking; Detached carport; One parking space (one garage space listed)
- Security: Gated community with attendant/guard and 24-hour security; Fire and smoke detection system; Carbon monoxide detectors
- Utilities: Public sewer; District/public water
- Home design: Condominium in a multi-family building; Attached property with one common wall; Single-story unit; Unit has a view
- Construction: Multi-family structure; Four total units in the building
- Exterior features: Community swimming pool; Community with curbs, horse trails and golf course access; Lot zoned roughly 2–5 units per acre
Interior
- Kitchen: Built-in range; Dishwasher
- Bedrooms: Two bedrooms on the main level
- Bathrooms: Two full bathrooms on the main level
- Heating & cooling: Wall/window cooling units; Zoned cooling
- Interior features: One-level layout with entry on the 1st floor; Entry foyer; All bedrooms located on the main level; Fire and smoke detection system; Carbon monoxide detectors; Gated community with 24-hour security and attendant/guard
- Laundry & utility: Laundry hookups for gas and electric dryer
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath condo listed at $420k.
Deal economics
- At list price, monthly cash flow is $-865 ($-10k/yr) — negative.
- To cash-flow at today's rent, offer at most $267k (36.4% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $340k (19.0% below list).
- Recommended offer: $267k (36.4% below list) — sets the bar for cash-flow.
- Cap rate 3.8% vs local median 2.4% 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.
- Capistrano Unified (suburban): math 50% / reading 72% proficiency, ranked #64 of 517 in CA (top 12%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 19% free/reduced lunch — higher-income household profile.
- Zoned schools: El Morro Elementary (416 students, 23% FRL); Thurston Middle (537 students, 21% FRL); Laguna Beach High (930 students, 20% FRL) — zoned schools at 21% FRL track the district average.
- Market conditions: Rents rising fast (+6.8%/yr); 190 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 27d on market — plan ~3-4 weeks tenant-placement turnaround); 6,974 units permitted in Orange County in 2024 (3,839 in 5+ unit buildings).
- At $3,402/mo this rent would consume 69% of the median local household income ($59k/yr) (locally 1572% 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 $28k of equity ($3k loan paydown + $25k 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 ~$44k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 57 days — a 3% lower offer ($407k) is reasonable based on typical stale-listing flexibility.
- 7 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.
- Current owner paid $230k; list at $420k implies a 83% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: HOA is 28% 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 57 days. Have you received any prior offers? Is the seller open to a 36% concession, seller financing, or rate buy-down credit?
- Built in 1973 — 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?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- 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
- 0.81% ✗
- Cap rate
- 3.82%
- Cash-on-cash
- -8.83%
- DSCR
- 0.61
- GRM
- 10.3
CMA / ARV
- ARV (median comp)
- $437,404
- List price
- $420,000
- Delta
- -3.98%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Projected returns pro-forma
5.88% appreciation · 6.79% rent growth · sell at horizon
- IRR
- 9.6%
- Equity multiple
- 1.66×
- Total profit
- $77,168
- Equity at exit
- $260,952
- IRR
- 12.4%
- Equity multiple
- 3.58×
- Total profit
- $303,686
- Equity at exit
- $470,589
Cash invested: $117,600 (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
ZIP-level market 92637
- Home prices YoY
- 3.4%
- Rents YoY
- 6.8%
- Active inventory
- 190
- Price-to-rent
- 10.3×
Monthly cashflow live
- Estimated rent
- $3,402 high interval (Pro) →
- Mortgage (P&I)
- −$2,203
- Tax from tax record
- −$226 /mo · $2,708/yr
- Insurance
- −$175
- HOA
- −$950
- Vacancy / Maint / Mgmt
- −$714
- Net cashflow
- $-865
Break-even live
Sensitivity live
| Price | -10% $-628 | -5% $-747 | +0% $-865 | +5% $-984 | +10% $-1,103 |
|---|---|---|---|---|---|
| Rent | -10% $-1,134 | -5% $-1,000 | +0% $-865 | +5% $-731 | +10% $-597 |
| Rate | -1.0pp $-654 | -0.5pp $-759 | base $-865 | +0.5pp $-974 | +1.0pp $-1,085 |
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
- $105,000
- Closing costs
- $12,600
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 3274 San Amadeo Unit A Laguna Woods, CA | 2.0 | 2.0 | 1079 | $3,100 | $2.87 | 26d | 1 | 0.08mi |
| 3300 Via Carrizo Unit O Laguna Woods, CA | 2.0 | 2.0 | 1145 | $3,200 | $2.79 | 1d | 1 | 0.18mi |
| 116 Night Heron Ln Aliso Viejo, CA | 2.0 | 2.0 | 1000 | $3,450 | $3.45 | 45d | 1 | 0.19mi |
| 75 Cinnamon Teal Aliso Viejo, CA | 2.0 | 2.0 | 975 | $3,100 | $3.18 | 0d | 1 | 0.23mi |
| 54 Waxwing Ln Aliso Viejo, CA | 3.0 | 3.0 | 1372 | $3,995 | $2.91 | 26d | 1 | 0.24mi |
| 58 Cinnamon Teal Aliso Viejo, CA | 2.0 | 2.0 | 975 | $5,000 | $5.13 | 45d | 1 | 0.24mi |
| 91 Nightingale Dr Aliso Viejo, CA | 3.0 | 2.5 | 1259 | $4,000 | $3.18 | 4d | 1 | 0.26mi |
| 24055 Paseo del Lago #963 Laguna Woods, CA | 2.0 | 2.0 | 1100 | $3,400 | $3.09 | 26d | 1 | 0.29mi |
| 24055 Paseo del Lago #960 Laguna Woods, CA | 2.0 | 2.0 | 1200 | $3,950 | $3.29 | 45d | 1 | 0.29mi |
| 110 Sandpiper Ln Aliso Viejo, CA | 2.0 | 2.0 | 849 | $2,775 | $3.27 | 45d | 1 | 0.29mi |
| 3501 Bahia Blanca W Unit 1C Laguna Woods, CA | 2.0 | 2.0 | 1200 | $3,225 | $2.69 | 45d | 1 | 0.30mi |
| 3356 Monte Hermosa Unit N Laguna Woods, CA | 2.0 | 2.0 | 1188 | $3,400 | $2.86 | 6d | 1 | 0.32mi |
| 91 Whippoorwill Ln Aliso Viejo, CA | 2.0 | 2.0 | 1000 | $3,250 | $3.25 | 26d | 1 | 0.33mi |
| 3498 Bahia Blanca W Unit 2B Laguna Woods, CA | 2.0 | 2.0 | 1171 | $3,000 | $2.56 | 45d | 1 | 0.35mi |
| 3365 Punta Alta Unit 3F Laguna Woods, CA | 1.0 | 1.5 | 837 | $2,700 | $3.23 | 19d | 1 | 0.42mi |
| 3496 Monte Hermoso Laguna Woods, CA | 2.0 | 2.0 | 1104 | $3,100 | $2.81 | 45d | 1 | 0.42mi |
| 3336 Punta Alta Unit 3D Laguna Woods, CA | 2.0 | 2.0 | 1162 | $3,500 | $3.01 | 20d | 1 | 0.47mi |
| 3486 Bahia Blanca W Unit 3D Laguna Woods, CA | 2.0 | 2.0 | 1185 | $3,000 | $2.53 | 45d | 1 | 0.49mi |
| 3486 Bahia Blanca W Unit 3G Laguna Woods, CA | 3.0 | 2.0 | 1360 | $3,300 | $2.43 | 19d | 1 | 0.49mi |
| 59 La Costa Ct Laguna Beach, CA | 2.0 | 2.5 | 1350 | $5,200 | $3.85 | 26d | 1 | 0.50mi |
| 59 La Costa Ct Laguna Beach, CA | 2.0 | 2.5 | 1350 | $5,200 | $3.85 | 20d | 1 | 0.50mi |
| 14 Encinitas Ct Laguna Beach, CA | 2.0 | 2.5 | 1289 | $4,800 | $3.72 | 21d | 1 | 0.57mi |
| 518 San Nicholas Ct Laguna Beach, CA | 2.0 | 2.5 | 1325 | $4,000 | $3.02 | 45d | 1 | 0.63mi |
| 4002 Calle Sonora Unit 2D Laguna Woods, CA | 2.0 | 2.0 | 1189 | $3,000 | $2.52 | 45d | 1 | 0.66mi |
| 4025 Calle Sonora Este Unit 1E Laguna Woods, CA | 2.0 | 2.0 | 1171 | $3,100 | $2.65 | 26d | 1 | 0.67mi |
| 208 Santa Rosa Ct #208 Laguna Beach, CA | 2.0 | 2.5 | 1383 | $3,600 | $2.60 | 45d | 1 | 0.70mi |
| 350 Artisan Dr Laguna Beach, CA | 1.0–2.0 | 1.0–2.0 | 894 | $4,145 | $4.63 | 0d | 32 | 0.77mi |
| 4003 C. Sonora Unit 2B Laguna Woods, CA | 2.0 | 2.0 | 1171 | $3,100 | $2.65 | 26d | 1 | 0.80mi |
| 3054 Via Serena S Laguna Woods, CA | 2.0 | 2.0 | 950 | $3,500 | $3.68 | 45d | 1 | 0.88mi |
| 3037 Via Vis Laguna Woods, CA | 2.0 | 2.0 | 1000 | $2,600 | $2.60 | 20d | 1 | 0.88mi |
| 5000 Capobella Aliso Viejo, CA | 1.0 | 1.0 | 721 | $2,820 | $3.91 | 0d | 1 | 0.90mi |
| 3092 Via Serena N Unit D Laguna Woods, CA | 2.0 | 2.0 | 989 | $2,700 | $2.73 | 19d | 1 | 0.93mi |
| 3048 Via Serena S Unit P Laguna Woods, CA | 2.0 | 2.0 | 1009 | $3,000 | $2.97 | 1d | 1 | 0.95mi |
| 3117 Via Serena S Unit D Laguna Woods, CA | 2.0 | 2.0 | 989 | $4,000 | $4.04 | 1d | 1 | 1.05mi |
| 22361 Torino Laguna Hills, CA | 3.0 | 2.0 | 1290 | $6,500 | $5.04 | 45d | 1 | 1.21mi |
| 23580 Milano Unit 2 Laguna Hills, CA | 3.0 | 2.0 | 1300 | $3,800 | $2.92 | 19d | 1 | 1.23mi |
| 24762 Via San Marco Aliso Viejo, CA | 3.0 | 2.0 | 1240 | $4,500 | $3.63 | 1d | 1 | 1.36mi |
| 23491 Via San Miguel Aliso Viejo, CA | 3.0 | 2.0 | 1240 | $3,850 | $3.10 | 14d | 1 | 1.44mi |
| 23491 Los Adornos Aliso Viejo, CA | 3.0 | 2.0 | 1250 | $3,600 | $2.88 | 45d | 1 | 1.45mi |
| 33 Via Abruzzi Aliso Viejo, CA | 2.0 | 2.0 | 1161 | $3,700 | $3.19 | 26d | 1 | 1.46mi |
HOA detail condo
- Monthly dues
- $950 · $11,400/yr
- Assessments
- None detected in remarks — confirm with the listing agent.
Listing history 35 events
-
2026-06-21days on market $420,000 Active 57 DOM
-
2026-06-18days on market $420,000 Active 54 DOM
-
2026-06-17days on market $420,000 Active 53 DOM
-
2026-06-16days on market $420,000 Active 52 DOM
-
2026-06-15days on market $420,000 Active 51 DOM
-
2026-06-13days on market $420,000 Active 49 DOM
-
2026-06-13days on market $420,000 Active 48 DOM
-
2026-06-09days on market $420,000 Active 45 DOM
-
2026-06-08days on market $420,000 Active 44 DOM
-
2026-06-07days on market $420,000 Active 43 DOM
-
2026-06-04days on market $420,000 Active 40 DOM
-
2026-06-03days on market $420,000 Active 39 DOM
-
2026-06-02days on market $420,000 Active 38 DOM
-
2026-06-01days on market $420,000 Active 37 DOM
-
2026-05-31days on market $420,000 Active 36 DOM
-
2026-04-25$430,000 Active 962-char remark
-
2026-04-23historical $430,000 962-char remark
-
2023-09-19status Active
-
2023-09-19historical
-
2023-09-17status Active
-
2023-09-16$420,000 Active
-
2023-09-07historical
-
2016-11-03soldstatus $230,000 Closed Sale
Show marketing remark (362 chars)
THIS IS A BEAUTIFUL LA BRISA IN A GREAT LOCATION. RARE FIREPLACE IN LIVING ROOM! SPARKLING CLEAN & READY FOR A NEW OWNER. VIEWS FROM THE EXTRA LARGE BALCONY. LARGE MASTER SUITE WITH LOTS OF CLOSET SPACE. WALK IN SHOWER IN MASTER. Inside laundry! W/ D included! BRIGHT & CHEERFUL. NO NEED TO PREVIEW! SELLS ITSELF! CHECK OUT THE PRICE REDUCTION!!
-
2016-11-03soldstatus $230,000
Show marketing remark (362 chars)
THIS IS A BEAUTIFUL LA BRISA IN A GREAT LOCATION. RARE FIREPLACE IN LIVING ROOM! SPARKLING CLEAN & READY FOR A NEW OWNER. VIEWS FROM THE EXTRA LARGE BALCONY. LARGE MASTER SUITE WITH LOTS OF CLOSET SPACE. WALK IN SHOWER IN MASTER. Inside laundry! W/ D included! BRIGHT & CHEERFUL. NO NEED TO PREVIEW! SELLS ITSELF! CHECK OUT THE PRICE REDUCTION!!
-
2016-09-23status Pending Sale
Show marketing remark (362 chars)
THIS IS A BEAUTIFUL LA BRISA IN A GREAT LOCATION. RARE FIREPLACE IN LIVING ROOM! SPARKLING CLEAN & READY FOR A NEW OWNER. VIEWS FROM THE EXTRA LARGE BALCONY. LARGE MASTER SUITE WITH LOTS OF CLOSET SPACE. WALK IN SHOWER IN MASTER. Inside laundry! W/ D included! BRIGHT & CHEERFUL. NO NEED TO PREVIEW! SELLS ITSELF! CHECK OUT THE PRICE REDUCTION!!
-
2016-09-09price $244,900
Show marketing remark (362 chars)
THIS IS A BEAUTIFUL LA BRISA IN A GREAT LOCATION. RARE FIREPLACE IN LIVING ROOM! SPARKLING CLEAN & READY FOR A NEW OWNER. VIEWS FROM THE EXTRA LARGE BALCONY. LARGE MASTER SUITE WITH LOTS OF CLOSET SPACE. WALK IN SHOWER IN MASTER. Inside laundry! W/ D included! BRIGHT & CHEERFUL. NO NEED TO PREVIEW! SELLS ITSELF! CHECK OUT THE PRICE REDUCTION!!
-
2016-09-06price $247,000
Show marketing remark (362 chars)
THIS IS A BEAUTIFUL LA BRISA IN A GREAT LOCATION. RARE FIREPLACE IN LIVING ROOM! SPARKLING CLEAN & READY FOR A NEW OWNER. VIEWS FROM THE EXTRA LARGE BALCONY. LARGE MASTER SUITE WITH LOTS OF CLOSET SPACE. WALK IN SHOWER IN MASTER. Inside laundry! W/ D included! BRIGHT & CHEERFUL. NO NEED TO PREVIEW! SELLS ITSELF! CHECK OUT THE PRICE REDUCTION!!
-
2016-08-21price $248,000
Show marketing remark (362 chars)
THIS IS A BEAUTIFUL LA BRISA IN A GREAT LOCATION. RARE FIREPLACE IN LIVING ROOM! SPARKLING CLEAN & READY FOR A NEW OWNER. VIEWS FROM THE EXTRA LARGE BALCONY. LARGE MASTER SUITE WITH LOTS OF CLOSET SPACE. WALK IN SHOWER IN MASTER. Inside laundry! W/ D included! BRIGHT & CHEERFUL. NO NEED TO PREVIEW! SELLS ITSELF! CHECK OUT THE PRICE REDUCTION!!
-
2016-08-09status Active
Show marketing remark (362 chars)
THIS IS A BEAUTIFUL LA BRISA IN A GREAT LOCATION. RARE FIREPLACE IN LIVING ROOM! SPARKLING CLEAN & READY FOR A NEW OWNER. VIEWS FROM THE EXTRA LARGE BALCONY. LARGE MASTER SUITE WITH LOTS OF CLOSET SPACE. WALK IN SHOWER IN MASTER. Inside laundry! W/ D included! BRIGHT & CHEERFUL. NO NEED TO PREVIEW! SELLS ITSELF! CHECK OUT THE PRICE REDUCTION!!
-
2016-07-27historical
Show marketing remark (362 chars)
THIS IS A BEAUTIFUL LA BRISA IN A GREAT LOCATION. RARE FIREPLACE IN LIVING ROOM! SPARKLING CLEAN & READY FOR A NEW OWNER. VIEWS FROM THE EXTRA LARGE BALCONY. LARGE MASTER SUITE WITH LOTS OF CLOSET SPACE. WALK IN SHOWER IN MASTER. Inside laundry! W/ D included! BRIGHT & CHEERFUL. NO NEED TO PREVIEW! SELLS ITSELF! CHECK OUT THE PRICE REDUCTION!!
-
2016-07-27$249,000
Show marketing remark (362 chars)
THIS IS A BEAUTIFUL LA BRISA IN A GREAT LOCATION. RARE FIREPLACE IN LIVING ROOM! SPARKLING CLEAN & READY FOR A NEW OWNER. VIEWS FROM THE EXTRA LARGE BALCONY. LARGE MASTER SUITE WITH LOTS OF CLOSET SPACE. WALK IN SHOWER IN MASTER. Inside laundry! W/ D included! BRIGHT & CHEERFUL. NO NEED TO PREVIEW! SELLS ITSELF! CHECK OUT THE PRICE REDUCTION!!
-
2000-06-01soldstatus $125,000
-
2000-05-15soldstatus $125,000
-
1999-11-17$129,950
-
1996-09-09soldstatus $82,000
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast CA · Resets to sale price
- Current annual tax
- $2,708 · $226/mo
- Projected year-2 tax
- $3,192 · $266/mo
- Expected delta
- +$484/yr (+$40/mo · 17.9%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Nearby sold comps map
Loading sold comps map…
Walkable amenities ~0.75 mi
Loading nearby amenities…
Taxation est. · year 1
- Rental income
- $40,826
- − Mortgage interest
- −$23,527
- − Property taxes
- −$2,708
- − Insurance
- −$2,100
- − Repairs & maintenance
- −$3,266
- − Management
- −$3,266
- − HOA
- −$11,400
- − Depreciation
- −$12,218
- Taxable loss
- −$17,659
- Est. tax savings @ 24.0%
- +$4,238
- After-tax cash flow
- $-6,147/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
- Capistrano Unified
- NCES district ID
- 0607440
- Math proficiency
- 50% ▼ -11.00%
- Reading proficiency
- 72% ▲ 2.00%
- Median HH income
- $99,673
- Composite
- 56.56/100
- National rank
- #1147
- State rank
- #64 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 · 3,096,323 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
- 1572.0
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
- 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
+412.2% since first listed21 events — show timeline
- 2026-05-26 Price Changed $420,000 CRMLS
- 2026-04-25 Listed $430,000 CRMLS
- 2026-04-23 Coming Soon $430,000 CRMLS
- 2023-09-19 Relisted — CRMLS
- 2023-09-19 Listing Removed — CRMLS
- 2023-09-17 Relisted — CRMLS
- 2023-09-16 Listed $420,000 CRMLS
- 2023-09-07 Coming Soon — CRMLS
- 2016-11-03 Sold (Public Records) $230,000 Public Records
- 2016-11-03 Sold (MLS) $230,000 CRMLS
- 2016-09-23 Pending — CRMLS
- 2016-09-09 Price Changed $244,900 CRMLS
- 2016-09-06 Price Changed $247,000 CRMLS
- 2016-08-21 Price Changed $248,000 CRMLS
- 2016-08-09 Relisted — CRMLS
- 2016-07-27 Listed $249,000 CRMLS
- 2016-07-27 Listing Removed — CRMLS
- 2000-06-01 Sold (Public Records) $125,000 Public Records
- 2000-05-15 Sold (MLS) $125,000 CRMLS
- 1999-11-17 Listed $129,950 CRMLS
- 1996-09-09 Sold (Public Records) $82,000 Public Records
Property tax history
+3.5%/yrLatest (2025): $2,708 · +1.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…