CashFlowRE
Sign in Sign up
47 Fir Via
B- Composite 69.54
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +3.8/5.0
  • Livability +3.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$115,000

47 Fir Via · Anaheim, CA 92801
2 bd · 1.0 ba · 625 sqft · Manufactured · 147 Days on market
Built 1962

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

New listing at Rancho La Paz Mobile home Park Fixer upper bring your tools and make it your own. Home to be sold as is with no repairs. Space rent monthly is $1797.00

Key facts

  • Functional kitchen
  • Fully remodeled
  • Indoor laundry area

Tags

FULLY REMODELEDFUNCTIONAL KITCHENINDOOR LAUNDRY AREAPRIVATE PATIO AREA

Property features AI

Finance

  • Other: Manager approval required
  • Financial info: Land lease applies (park-reported monthly land lease)
  • HOA & community: Community amenities include pool and sauna; Park name: Rancho La Paz; Suburban community

Exterior

  • Parking: Carport with one parking space
  • Security: 24-hour security (also listed under interior features)
  • Utilities: Natural gas connected; Electricity connected (standard electric); Water connected (district/public); Public sewer / sewer connected; Telephone available in street; Cable available
  • Home design: Mobile home (Viking model) remains on site; Mobile dimensions approximately 52' x 12'; Fixer condition; One story
  • Construction: Aluminum exterior construction; Shingle roof; Pier jacks foundation
  • Exterior features: Awning; Aluminum skirt; Community pool; Patio (has patio); Shed on property; Block wall fencing

Interior

  • Kitchen: Gas cooktop; Formica counters
  • Bedrooms: All bedrooms on one level; Single-story entry (entry at level 1, side entrance)
  • Flooring: Carpet
  • Bathrooms: One full bathroom with shower-in-tub
  • Heating & cooling: Central furnace (heating)
  • Interior features: Sliding glass doors; Partial copper plumbing; Drapes/curtains; 24-hour security; Community spa
  • Laundry & utility: No laundry hookups on site

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/1.0-bath manufactured listed at $115k.

Deal economics

  • At list price, monthly cash flow is $980 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $115k).
  • Recommended offer: $101k (12.0% below list) — sets the bar for market timing.
  • Cap rate 16.5% vs local median 2.2% in Anaheim — 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 70/100 on livability (#240 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment A+; Watch: health & safety C-, crime F, cost of living F.
  • Anaheim Elementary (urban): math 25% / reading 25% proficiency, ranked #386 of 517 in CA (top 75%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+5.1%/yr); 72 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 1d 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 32% of the median local income ($84k/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 $795 of loan paydown is wiped out by about $3k 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 + 5.1% rent growth), your $32k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 147 days — a 12% lower offer ($101k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $10k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $25k; list at $115k implies a 360% gain — meaningful room to come down on a strong offer.

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 $101,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 147 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Crime grade is F 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?
  6. 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.
  7. 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.
  8. 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
1.95%
Cap rate
16.51%
Cash-on-cash
36.50%
DSCR
2.62
GRM
4.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.13% rent growth · sell at horizon

5-year hold
IRR
34.7%
Equity multiple
2.51×
Total profit
$48,699
Equity at exit
$17,147
10-year hold
IRR
42.7%
Equity multiple
5.47×
Total profit
$143,944
Equity at exit
$9,943

Cash invested: $32,200 (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 92801

Rents YoY
5.1%
Active inventory
72
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$2,246 high interval (Pro) →
Mortgage (P&I)
$603
Tax est. 1.5%
$144 /mo · $1,725/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$472
Net cashflow
$980

Break-even live

Break-even rent $1,006
Max offer price $115,000
Occupancy floor 51%

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
$28,750
Closing costs
$3,450
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
146 S Princeton Ave Unit 5 Fullerton, CA 1.0 1.0 700 $1,795 $2.56 21d 1 0.38mi
146 S Princeton Ave Unit 5 Fullerton, CA 1.0 1.0 700 $1,795 $2.56 20d 1 0.38mi
146 S Princeton Ave Unit 5 Fullerton, CA 1.0 1.0 700 $1,795 $2.56 12d 1 0.38mi
141 S Yale Ave Fullerton, CA 1.0 1.0 700 $1,922 $2.75 15d 3 0.40mi
137 S Yale Ave #2 Fullerton, CA 1.0 1.0 700 $1,995 $2.85 1d 1 0.41mi
137 S Yale Ave #7 Fullerton, CA 1.0 1.0 700 $1,850 $2.64 1d 1 0.42mi
110 S Balcom Ave Fullerton, CA 2.0 2.0 700 $2,695 $3.85 1d 1 0.48mi
251 Orangefair Ave Fullerton, CA 2.0 1.0–2.0 966 $3,916 $4.05 1d 27 0.64mi
319 E Commonwealth Ave Fullerton, CA 1.0 1.0 600 $1,820 $3.03 1d 1 0.66mi
229 E Commonwealth Ave Fullerton, CA 3.0 1.0–3.0 1126 $3,676 $3.26 1d 8 0.73mi
1332 E Wilshire Ave Unit 1330-B Fullerton, CA 1.0 1.0 650 $1,995 $3.07 12d 1 0.80mi
1332 E Wilshire Ave Fullerton, CA 1.0 1.0 650 $1,995 $3.07 10d 1 0.80mi
140 W Hill Ave Fullerton, CA 1.0 1.0 468 $2,100 $4.49 1d 1 0.82mi
140 W Hill Ave Unit 035 Fullerton, CA 1.0 1.0 468 $1,875 $4.01 21d 1 0.82mi
1000 S Malden Ave Unit 10 Fullerton, CA 1.0 1.0 550 $1,800 $3.27 1d 1 0.83mi
142 W Valencia Dr Apt A Fullerton, CA 1.0 1.0 650 $1,795 $2.76 1d 1 0.84mi
130 E Chapman Ave Fullerton, CA 1.0–2.0 1.0–2.0 910 $2,644 $2.91 1d 4 0.94mi
1326 E Romneya Dr Unit JADU Anaheim, CA 1.0 1.0 450 $1,700 $3.78 1d 1 1.00mi
1480 S Highland Ave Fullerton, CA 2.0 1.0–2.0 792 $3,110 $3.92 24d 4 1.00mi
1311 S Highland Ave Fullerton, CA 1.0–2.0 1.0–2.0 826 $2,050 $2.48 1d 1 1.02mi
141 W Wilshire Ave Fullerton, CA 1.0–2.0 1.0–2.5 910 $3,187 $3.50 1d 6 1.04mi
320 W Truslow Ave Unit D Fullerton, CA 1.0 1.0 600 $3,000 $5.00 1d 1 1.05mi
1540 E Canfield Ln Anaheim, CA 1.0 1.0 600 $1,995 $3.33 1d 1 1.07mi
400 N Acacia Ave Fullerton, CA 1.0 1.0 675 $2,172 $3.22 1d 2 1.09mi
400 N Acacia Ave Fullerton, CA 1.0 1.0 675 $2,222 $3.29 10d 2 1.09mi
1801 E Wilshire Ave Unit 1809-2 Fullerton, CA 1.0 1.0 600 $1,895 $3.16 10d 1 1.10mi
206 W Whiting Ave Fullerton, CA 1.0 1.0 700 $2,395 $3.42 1d 1 1.11mi
1501 S Highland Ave Unit 1401O Fullerton, CA 1.0 1.0 550 $2,130 $3.87 1d 1 1.11mi
1501 S Highland Ave Unit 1421L Fullerton, CA 1.0 1.0 550 $2,160 $3.93 24d 1 1.11mi
1501 S Highland Ave Unit 1351E Fullerton, CA 1.0 1.0 550 $2,225 $4.05 1d 1 1.11mi
1501 S Highland Ave Unit 1381Q Fullerton, CA 1.0 1.0 550 $2,350 $4.27 1d 1 1.11mi
1501 S Highland Ave Unit 1381N Fullerton, CA 1.0 1.0 550 $2,110 $3.84 3d 1 1.11mi
1501 S Highland Ave Unit 1351N Fullerton, CA 1.0 1.0 550 $2,210 $4.02 1d 1 1.11mi
1501 S Highland Ave Unit 1521H Fullerton, CA 1.0 1.0 650 $2,435 $3.75 10d 1 1.11mi
1501 S Highland Ave Unit 1401B Fullerton, CA 1.0 1.0 550 $2,215 $4.03 21d 1 1.11mi
1000 E La Palma Ave Anaheim, CA 1.0–2.0 1.0–2.0 806 $2,470 $3.06 1d 1 1.15mi
1250 E La Palma Ave Anaheim, CA 1.0–2.0 1.0 762 $2,500 $3.28 1d 2 1.20mi
2030 E Chapman Ave Unit 2100F Fullerton, CA 1.0 1.0 700 $1,845 $2.64 16d 1 1.24mi
113 S Lillie Ave Unit 113-06 Fullerton, CA 2.0 1.0 750 $2,395 $3.19 1d 1 1.27mi
1723 E Briarvale Ave Unit B Anaheim, CA 1.0 1.0 420 $2,100 $5.00 1d 1 1.35mi

Listing history 20 events

  1. 2026-06-18
    days on market $115,000 Active 147 DOM
  2. 2026-06-17
    days on market $115,000 Active 146 DOM
  3. 2026-06-16
    days on market $115,000 Active 145 DOM
  4. 2026-06-15
    days on market $115,000 Active 144 DOM
  5. 2026-06-13
    days on market $115,000 Active 142 DOM
  6. 2026-06-13
    days on market $115,000 Active 141 DOM
  7. 2026-06-09
    days on market $115,000 Active 138 DOM
  8. 2026-06-08
    days on market $115,000 Active 137 DOM
  9. 2026-06-07
    days on market $115,000 Active 136 DOM
  10. 2026-06-04
    days on market $115,000 Active 133 DOM
  11. 2026-06-03
    days on market $115,000 Active 132 DOM
  12. 2026-06-02
    days on market $115,000 Active 131 DOM
  13. 2026-06-01
    days on market $115,000 Active 130 DOM
  14. 2026-05-31
    days on market $115,000 Active 129 DOM
  15. 2026-03-24
    price $115,000
  16. 2026-01-26
    price $119,000
  17. 2026-01-22
    listed $125,000 Active
  18. 2025-02-10
    soldstatus $25,000 Closed Sale 167-char remark
    Show marketing remark (167 chars)

    New listing at Rancho La Paz Mobile home Park Fixer upper bring your tools and make it your own. Home to be sold as is with no repairs. Space rent monthly is $1797.00

  19. 2024-12-05
    status Pending Sale 167-char remark
    Show marketing remark (167 chars)

    New listing at Rancho La Paz Mobile home Park Fixer upper bring your tools and make it your own. Home to be sold as is with no repairs. Space rent monthly is $1797.00

  20. 2024-12-02
    listed $25,000 Active 167-char remark
    Show marketing remark (167 chars)

    New listing at Rancho La Paz Mobile home Park Fixer upper bring your tools and make it your own. Home to be sold as is with no repairs. Space rent monthly is $1797.00

ⓘ 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 ≥93°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
$26,951
− Mortgage interest
−$6,442
− Property taxes
−$1,725
− Insurance
−$575
− Repairs & maintenance
−$2,156
− Management
−$2,156
− Depreciation
−$3,345
Taxable income
$10,551
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,532
After-tax cash flow
$9,222/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
Anaheim Elementary
NCES district ID
0602610
Math proficiency
25% ▼ -3.00%
Reading proficiency
25% ▼ -9.00%
Median HH income
$55,235
Composite
22.56/100
National rank
#8078
State rank
#386 of 517 in CA

Livability — Anaheim

Score
70/100
State rank
#240
US rank
#7861

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anaheim, CA
County
Orange County · 3,096,323 people
City population
361,715
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
60,547
Household income
$83,725
Rent vs Own
63.0% rent · 37.0% own
Severe rent burden
3604.0

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 0.59)
Race & ethnicity
Hispanic / Latino 59% Two or more races 19% Asian 19% White 16% Black 4%
Hispanic origin (detail)
Mexican 50%
Common ancestry
Russian 1% Lithuanian 1%
Foreign-born
41% · Canada, Vietnam, South Korea
Languages at home
30% English-only · Spanish 48% Tagalog/Filipino 5% Vietnamese 5%

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
▼ -723.92%
Current HPI
446.9118
Rent YoY
▲ 5.13%
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

+360.0% since first listed
6 events — show timeline
  • 2026-03-24 Price Changed $115,000 CRMLS
  • 2026-01-26 Price Changed $119,000 CRMLS
  • 2026-01-22 Listed $125,000 CRMLS
  • 2025-02-10 Sold (MLS) $25,000 CRMLS
  • 2024-12-05 Pending CRMLS
  • 2024-12-02 Listed $25,000 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…