CashFlowRE
Sign in Sign up
1201 W Valencia #97
B+ Composite 76.25
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
  • DSCR +10.0/10.0
  • 1% rule +9.4/10.0
  • Schools +5.1/10.0
  • Livability +3.4/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$279,900

1201 W Valencia #97 · Fullerton, CA 92833
2 bd · 2.0 ba · 1,758 sqft · Manufactured · 15 Days on market
Built 1984 28 ac lot Est $318k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 1201 W Drive #97, Fullerton! This charming and well-maintained mobile home offers comfortable living in a peaceful community. With 2 spacious bedrooms, 2 bathrooms, and approximately 1,758 square feet of living space, this home is perfect for those seeking affordability without sacrificing space or style. The open floor plan includes a bright living room that flows into the dining area and kitchen, which features ample cabinetry, modern appliances, and a cozy breakfast nook. The primary bedroom offers a private en-suite bathroom and generous closet space. Two additional bedrooms provide flexibility for guests, a home office, or extra storage. Step outside to your private patio area, perfect for outdoor.

Key facts

  • 28.43 acre lot
  • Community pool
  • Built 1984

Property features AI

Finance

  • Other: Lot size reported from assessor's data; Living area listed as estimated
  • Financial info: Monthly land lease payment: $1,133 (seller-provided)
  • HOA & community: Senior community; Located in Rancho Fullerton park; Monthly land lease

Exterior

  • Parking: Carport
  • Utilities: Public sewer; District/public water
  • Home design: Manufactured/mobile home (24' x 52'); One story; Entry on the front
  • Construction: Mobile home remains on site; Year built as reported by assessor
  • Exterior features: Community pool; Park within the community

Interior

  • Kitchen: Refrigerator; Range/stove hood; Gas range; Gas oven; Dishwasher
  • Bathrooms: 2 full bathrooms
  • Interior features: Single-level residence with front entry; Community spa
  • Laundry & utility: Washer hookup; Gas dryer hookup; Dedicated 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 $280k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $280k).
  • Recommended offer: $276k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.7% vs local median 2.0% in Fullerton — 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 67/100 on livability (#328 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+; Watch: schools C-, health & safety D, crime D-.
  • Fullerton Joint Union High (suburban): math 51% / reading 66% proficiency, ranked #82 of 517 in CA (top 16%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+1.7%/yr); 63 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals leasing fast (median 1d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 6,974 units permitted in Orange County in 2024 (3,839 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($114k/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 $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 + 1.7% rent growth), your $78k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($276k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 2y 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→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $275,701 (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
1.44%
Cap rate
11.67%
Cash-on-cash
19.21%
DSCR
1.85
GRM
5.8

CMA / ARV

ARV (on-the-fly)
$318,198
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1201 W Valencia Dr #97 0.00mi 2/2.0 1,758 (0%) 15mo $254,000 $144 87
1201 W Valencia Dr #39 0.00mi 3/2.0 (+1) 1,500 (-15%) 1mo $375,000 $250 70
1201 W Valencia Dr #236 0.00mi 3/2.0 (+1) 1,547 (-12%) 9mo $280,000 $181 68
1201 W Valencia #42 0.00mi 3/2.0 (+1) 1,512 (-14%) 6mo $280,000 $185 67
1201 W Valencia Dr #54 0.00mi 3/2.0 (+1) 1,510 (-14%) 22mo $258,900 $171 53

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 · 1.72% rent growth · sell at horizon

5-year hold
IRR
9.7%
Equity multiple
1.38×
Total profit
$29,473
Equity at exit
$41,734
10-year hold
IRR
17.7%
Equity multiple
2.38×
Total profit
$108,270
Equity at exit
$24,201

Cash invested: $78,372 (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 92833

Rents YoY
1.7%
Active inventory
63
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$4,037 high interval (Pro) →
Mortgage (P&I)
$1,468
Tax est. 1.5%
$350 /mo · $4,198/yr
Insurance
$117
HOA
$0
Vacancy / Maint / Mgmt
$848
Net cashflow
$1,255

Break-even live

Break-even rent $2,449
Max offer price $279,900
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
$69,975
Closing costs
$8,397
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1442 W Valencia Dr Fullerton, CA 3.0 2.0 1761 $3,750 $2.13 3d 1 0.34mi
600 W Commonwealth Ave Fullerton, CA 3.0 1.0–2.0 1002 $3,850 $3.84 1d 18 0.60mi
1124 W Woodcrest Ave Fullerton, CA 3.0 2.0 1476 $4,500 $3.05 1d 1 0.68mi
714 Oceanview Dr Fullerton, CA 3.0 2.0 1870 $4,995 $2.67 17d 1 0.76mi
1612 W Hill Ave Fullerton, CA 3.0 2.0 1453 $3,500 $2.41 24d 1 0.78mi
1406 W Roberta Ave Fullerton, CA 3.0 2.5 1750 $8,250 $4.71 22d 1 0.87mi
331 W Whiting Ave Fullerton, CA 3.0 1.0 1490 $2,350 $1.58 10d 1 0.99mi
2099 Owens Dr Fullerton, CA 3.0 2.5 1782 $4,400 $2.47 1d 1 1.27mi
1138 N Euclid St Anaheim, CA 3.0 2.5 1492 $3,750 $2.51 24d 1 1.37mi
1001 Starbuck St Fullerton, CA 1.0–3.0 1.0–2.0 1008 $3,684 $3.65 1d 16 1.42mi
2271 Chaffee St Fullerton, CA 3.0 3.0 1695 $4,200 $2.48 1d 1 1.46mi
1024 W Romneya Dr Anaheim, CA 2.0–3.0 2.0 1241 $2,995 $2.41 1d 10 1.46mi
1372 McFadden Dr Fullerton, CA 3.0 2.5 1582 $4,200 $2.65 1d 1 1.48mi
229 E Commonwealth Ave Fullerton, CA 3.0 1.0–3.0 1126 $3,676 $3.26 1d 8 1.49mi

Listing history 11 events

  1. 2026-06-18
    days on market $279,900 Active 15 DOM
  2. 2026-06-17
    days on market $279,900 Active 14 DOM
  3. 2026-06-16
    days on market $279,900 Active 13 DOM
  4. 2026-06-15
    days on market $279,900 Active 12 DOM
  5. 2026-06-13
    days on market $279,900 Active 10 DOM
  6. 2026-06-13
    pricedays on market $279,900 Active 9 DOM
  7. 2026-06-09
    days on market $285,000 Active 6 DOM
  8. 2026-06-08
    days on market $285,000 Active 5 DOM
  9. 2026-06-07
    days on market $285,000 Active 4 DOM
  10. 2026-06-04
    remarks 478-char remark
  11. 2026-06-04
    listed $285,000 Active 1 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 4/10 Moderate FEMA zone X (shaded) · 21% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥92°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 9 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
$48,438
− Mortgage interest
−$15,679
− Property taxes
−$4,198
− Insurance
−$1,400
− Repairs & maintenance
−$3,875
− Management
−$3,875
− Depreciation
−$8,143
Taxable income
$11,269
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,705
After-tax cash flow
$12,350/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
Fullerton Joint Union High
NCES district ID
0614760
Math proficiency
51% ▲ 7.00%
Reading proficiency
66% ▲ 1.00%
Median HH income
$66,666
Composite
51.37/100
National rank
#1735
State rank
#82 of 517 in CA

Livability — Fullerton

Score
67/100
State rank
#328
US rank
#11149

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fullerton, CA
County
Orange County · 3,096,323 people
City population
140,763
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
51,842
Household income
$114,176
Rent vs Own
44.2% rent · 55.8% own
Severe rent burden
2530.0

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 0.68)
Race & ethnicity
Hispanic / Latino 40% Asian 35% White 20% Two or more races 15% Black 2%
Hispanic origin (detail)
Mexican 34%
Common ancestry
Italian 1% Slovak 1% Iranian 1%
Foreign-born
36% · South Korea, Canada, China
Languages at home
46% English-only · Spanish 24% Korean 20% Other Indo-European 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
▼ -917.00%
Current HPI
351.652
Rent YoY
▲ 1.72%
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

+14.0% since first listed
14 events — show timeline
  • 2026-06-03 Listed $285,000 CRMLS
  • 2025-03-07 Sold (MLS) $254,000 CRMLS
  • 2025-02-14 Pending CRMLS
  • 2025-01-31 Contingent CRMLS
  • 2024-12-08 Relisted CRMLS
  • 2024-10-01 Listing Removed CRMLS
  • 2024-09-30 Listed $259,000 CRMLS
  • 2024-09-30 Listed $259,000 CRMLS
  • 2024-07-23 Sold (MLS) $219,000 CRMLS
  • 2024-06-27 Contingent CRMLS
  • 2024-06-15 Listed $219,000 CRMLS
  • 2024-06-12 Listing Removed CRMLS
  • 2024-05-23 Price Changed $219,000 CRMLS
  • 2024-03-25 Listed $250,000 CRMLS

Property tax history

-3.7%/yr

Latest (2025): $89 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…