CashFlowRE
Sign in Sign up
10800 Dale Ave #129
B- Composite 67.79
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
  • DSCR +10.0/10.0
  • 1% rule +9.3/10.0
  • ARV discount +7.5/15.0
  • 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

$259,999

10800 Dale Ave #129 · Stanton, CA 90680
3 bd · 2.0 ba · 1,664 sqft · Manufactured · 106 Days on market
Built 1991

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

'WOW 'WOW SUPER BIG MOBILE HOME THAT HAS EVERYTHING, LARGE MASTER BEDROOM WITH WALK-IN CLOSET W/ JUCCUZZI, VERY LARGE LAUNDRY ROOM, CUSTOM OAK KITCHEN, DINING ROOM, LARGE LIVING ROOM WITH FIREPLACE, BEAUTIFUL LANDSCAPE, FRONT PORCH IS USE RED BICK, ALSO A TOOL SHED. THIS PARK HAS A COMMUNITY POOL & SPA. OVER $$20,000 IN INPROVEMENTS. THIS MOBILE HOME WAS CUSTOM BUILT .

Key facts

  • Covered deck
  • Soaking tub
  • Stone fireplace

Tags

STONE FIREPLACESPA LIKE PRIMARY BATHROOMWALK-IN SHOWERSOAKING TUBINDOOR LAUNDRYCOVERED DECK

Property features AI

Finance

  • Other: Park name: Katella Mobile Home Estates; Manager approval required for the park; Pets: contact management
  • Financial info: Monthly land lease of $1,825
  • HOA & community: Land lease in place (seller-reported); Community features include gutters and storm drains

Exterior

  • Parking: Located in Katella Mobile Home Estates
  • Utilities: Public sewer; District/Public water
  • Home design: Single-story mobile home (Silverwood model); Mobile home remains on property; Estimated living area
  • Construction: Mobile home, 26 ft wide by 64 ft long; Year built per public records
  • Exterior features: Association pool; Yard; Close to clubhouse; Lot is level/flat

Interior

  • Bathrooms: Two full bathrooms; Features include walk-in shower, shower in tub, and bathtub
  • Interior features: One-level home; East-facing entry
  • Laundry & utility: Laundry inside the home

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 $260k.

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 ($4k rent vs $260k).
  • Recommended offer: $237k (9.0% below list) — sets the bar for market timing.
  • Cap rate 11.6% 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.
  • 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; 24 comparable units currently listed for rent nearby; rentals leasing fast (median 6d 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 $3,731/mo this rent would consume 52% of the median local household income ($86k/yr) (locally 1745% 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 + 2.3% rent growth), your $73k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 106 days — a 9% lower offer ($237k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 21y ago; this cycle's ask is 63% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $90k; list at $260k implies a 189% gain — meaningful room to come down on a strong offer.

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 $236,599 (9.0% below list)

Questions for the listing agent

  1. It's been on market 106 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.43%
Cap rate
11.60%
Cash-on-cash
18.96%
DSCR
1.84
GRM
5.8

CMA / ARV

ARV (on-the-fly)
$173,056
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10800 Dale Ave #125 0.00mi 3/2.0 1,440 (-14%) 11mo $222,500 $155 69
8681 Katella Ave #898 0.18mi 3/2.0 1,440 (-14%) 9mo $230,000 $160 62
11250 Beach Blvd #2 0.53mi 2/2.0 (-1) 1,536 (-8%) 6mo $125,000 $81 52
8681 Katella Ave #865 0.18mi 3/2.0 1,440 (-14%) 20mo $285,000 $198 52
11250 Beach Blvd #108 0.56mi 2/2.0 (-1) 1,536 (-8%) 10mo $150,000 $98 48
11250 Beach Blvd #119 0.55mi 2/2.0 (-1) 1,536 (-8%) 12mo $120,000 $78 47
11250 Beach Blvd #122 0.55mi 2/2.0 (-1) 1,440 (-14%) 13mo $149,900 $104 36
11250 Beach Blvd #11 0.55mi 2/2.0 (-1) 1,440 (-14%) 17mo $140,000 $97 32

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
10.1%
Equity multiple
1.39×
Total profit
$28,699
Equity at exit
$38,767
10-year hold
IRR
18.6%
Equity multiple
2.50×
Total profit
$109,454
Equity at exit
$22,480

Cash invested: $72,800 (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
5.8×

Monthly cashflow live

Estimated rent
$3,731 high interval (Pro) →
Mortgage (P&I)
$1,363
Tax est. 1.5%
$325 /mo · $3,900/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$783
Net cashflow
$1,150

Break-even live

Break-even rent $2,274
Max offer price $259,999
Occupancy floor 64%

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
$65,000
Closing costs
$7,800
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8853 Stardust Ln Anaheim, CA 3.0 1.5 1126 $3,875 $3.44 2d 1 0.43mi
9014 Stacie Ln #28 Anaheim, CA 3.0 2.0 1347 $3,095 $2.30 1d 1 0.50mi
7765 Beechwood Way Stanton, CA 3.0 1.5 1232 $3,750 $3.04 1d 1 0.80mi
7545 Katella Ave Stanton, CA 1.0–2.0 1.0 900 $3,053 $3.39 1d 7 0.99mi
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
10910 Scottsbluff Dr Stanton, CA 4.0 3.5 1924 $4,350 $2.26 1d 1 1.05mi
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
2449 W Ball Rd Anaheim, CA 1.0–2.0 1.0–2.0 1000 $2,855 $2.85 12d 4 1.21mi
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 12d 1 1.31mi
627 S Velare St Anaheim, CA 2.0 1.0 1095 $2,494 $2.28 18d 1 1.40mi
2970 W Orange Ave Unit B028 Anaheim, CA 2.0 2.0 1100 $2,880 $2.62 17d 1 1.43mi
33 Bigsby Dr Stanton, CA 3.0 3.5 1625 $3,950 $2.43 43d 1 1.45mi
35 Bigsby Dr Stanton, CA 3.0 3.0 1355 $4,000 $2.95 24d 1 1.45mi
3 Bigsby Dr Stanton, CA 3.0 3.0 1355 $3,950 $2.92 16d 1 1.45mi
31909 Saint Joseph Ln Stanton, CA 4.0 3.5 1825 $4,950 $2.71 1d 1 1.45mi
31907 Saint Joseph Ln Stanton, CA 4.0 3.5 1800 $4,950 $2.75 1d 1 1.45mi
31911 Saint Joseph Ln Stanton, CA 4.0 3.5 1825 $4,950 $2.71 1d 1 1.45mi
12312 Louise St Garden Grove, CA 3.0 2.0 1300 $3,500 $2.69 24d 1 1.47mi

Listing history 22 events

  1. 2026-06-18
    days on market $259,999 Active 106 DOM
  2. 2026-06-17
    days on market $259,999 Active 105 DOM
  3. 2026-06-16
    days on market $259,999 Active 104 DOM
  4. 2026-06-15
    days on market $259,999 Active 103 DOM
  5. 2026-06-13
    days on market $259,999 Active 101 DOM
  6. 2026-06-13
    days on market $259,999 Active 100 DOM
  7. 2026-06-09
    days on market $259,999 Active 97 DOM
  8. 2026-06-08
    days on market $259,999 Active 96 DOM
  9. 2026-06-07
    days on market $259,999 Active 95 DOM
  10. 2026-06-04
    days on market $259,999 Active 92 DOM
  11. 2026-06-03
    days on market $259,999 Active 91 DOM
  12. 2026-06-02
    days on market $259,999 Active 90 DOM
  13. 2026-06-01
    days on market $259,999 Active 89 DOM
  14. 2026-05-31
    days on market $259,999 Active 88 DOM
  15. 2026-03-06
    price $259,999
  16. 2026-03-04
    listed $159,999 Active
  17. 2026-02-03
    historical
  18. 2025-09-06
    listed $264,000 Active
  19. 2006-12-15
    soldstatus $89,950 377-char remark
    Show marketing remark (377 chars)

    'WOW 'WOW SUPER BIG MOBILE HOME THAT HAS EVERYTHING, LARGE MASTER BEDROOM WITH WALK-IN CLOSET W/ JUCCUZZI, VERY LARGE LAUNDRY ROOM, CUSTOM OAK KITCHEN, DINING ROOM, LARGE LIVING ROOM WITH FIREPLACE, BEAUTIFUL LANDSCAPE, FRONT PORCH IS USE RED BICK, ALSO A TOOL SHED. THIS PARK HAS A COMMUNITY POOL & SPA. OVER $$20,000 IN INPROVEMENTS. THIS MOBILE HOME WAS CUSTOM BUILT .

  20. 2006-06-02
    historical
    Show marketing remark (377 chars)

    'WOW 'WOW SUPER BIG MOBILE HOME THAT HAS EVERYTHING, LARGE MASTER BEDROOM WITH WALK-IN CLOSET W/ JUCCUZZI, VERY LARGE LAUNDRY ROOM, CUSTOM OAK KITCHEN, DINING ROOM, LARGE LIVING ROOM WITH FIREPLACE, BEAUTIFUL LANDSCAPE, FRONT PORCH IS USE RED BICK, ALSO A TOOL SHED. THIS PARK HAS A COMMUNITY POOL & SPA. OVER $$20,000 IN INPROVEMENTS. THIS MOBILE HOME WAS CUSTOM BUILT .

  21. 2006-06-02
    listed $99,950 377-char remark
    Show marketing remark (377 chars)

    'WOW 'WOW SUPER BIG MOBILE HOME THAT HAS EVERYTHING, LARGE MASTER BEDROOM WITH WALK-IN CLOSET W/ JUCCUZZI, VERY LARGE LAUNDRY ROOM, CUSTOM OAK KITCHEN, DINING ROOM, LARGE LIVING ROOM WITH FIREPLACE, BEAUTIFUL LANDSCAPE, FRONT PORCH IS USE RED BICK, ALSO A TOOL SHED. THIS PARK HAS A COMMUNITY POOL & SPA. OVER $$20,000 IN INPROVEMENTS. THIS MOBILE HOME WAS CUSTOM BUILT .

  22. 2005-12-12
    listed $99,950

ⓘ 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
$44,768
− Mortgage interest
−$14,564
− Property taxes
−$3,900
− Insurance
−$1,300
− Repairs & maintenance
−$3,581
− Management
−$3,581
− Depreciation
−$7,564
Taxable income
$10,278
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,467
After-tax cash flow
$11,339/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

+160.1% since first listed
8 events — show timeline
  • 2026-03-06 Price Changed $259,999 CRMLS
  • 2026-03-04 Listed $159,999 CRMLS
  • 2026-02-03 Listing Removed CRMLS
  • 2025-09-06 Listed $264,000 CRMLS
  • 2006-12-15 Sold (MLS) $89,950 CRMLS
  • 2006-06-02 Listed $99,950 CRMLS
  • 2006-06-02 Listing Removed CRMLS
  • 2005-12-12 Listed $99,950 CRMLS

Property tax history

-8.7%/yr

Latest (2025): $72 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…