CashFlowRE
Sign in Sign up
1001 Lambert Rd #258
B+ Composite 79.23
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 +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +5.1/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$158,000

1001 Lambert Rd #258 · La Habra, CA 90631
2 bd · 2.0 ba · 1,568 sqft · Manufactured · 51 Days on market
Built 1971 Est $212k · 25% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

ATTENTION "BUYERS": WHAT A DEAL!!!ABSOLUTELY A HOME SWEET HOME OF A DEAL!!!! The Only way to describe this Great Deal of a Mobile Home located in La Habra's 55+Senior Community in "Friendly Village-La Habra", Is that it is only ONE OF A KIND!!! A True Deal, A 2 bedroom, 2 bathroom (1 Full Bath and 3/4 Bath) Air Conditioning/Heating Units, . A Nice Size Covered Front Porch for those tranquil Morning or Afternoon Sittings to Enjoy the Fresh Air and or Cooling Evenings. Note: Actual Living Space Is 1368 Sq. Feet, though adjacent Enclosed Sunroom is Over 200 Sq. Feet. , making it Over 1568+ of Actual Usable Living Space if you would like to Use the Adjacent Enclosed Sunro

Key facts

  • 2 parking spots
  • Community pool
  • Built 1971

Property features AI

Finance

  • Other: Pets: call for details; Body type listed as double; Lot-level/flat
  • Financial info: Land lease applies (monthly land lease: $1,654)
  • HOA & community: Located in a senior community; Community features include golf course, dog park, street lighting, and park; Park name: Friendly Village La Habra; Manager approval required for residency

Exterior

  • Parking: Attached carport (2 carport spaces); Concrete driveway with level access; Two total parking spaces; Access via maintained paved city streets
  • Security: Carbon monoxide detector(s); Smoke detector(s)
  • Utilities: Private water source; Water connected / water available; Sewer connected / sewer available (status listed as unknown for sewer/septic); Natural gas connected / available; Electricity connected / standard electric available; Cable available
  • Home design: Mobile home (model: WESTWIND); Single story; Faces north; Mobile home remains on site; Additions/alterations noted
  • Construction: Aluminum exterior construction; Aluminum skirt; Pier jacks foundation (see remarks); Roof: see remarks
  • Exterior features: Covered tile porch/patio; Patio home setting; Patio and porch; Community pool (in-ground); Two storage sheds on property; Park nearby

Interior

  • Kitchen: Gas cooktop; Gas oven; Range/stove hood; Dishwasher; Garbage disposal; Refrigerator; Water heater unit (gas water heater)
  • Bedrooms: Primary bedroom on main floor; All bedrooms located on the lower/main level
  • Flooring: Tile; Vinyl; Carpet
  • Bathrooms: One full bathroom; One 3/4 bathroom; Main-floor full bath; Walk-in shower and shower-in-tub; Linen closet/storage
  • Heating & cooling: Central heating (natural gas, central furnace); Central cooling
  • Interior features: Unfurnished; Ceiling fan(s); Sliding glass door(s); Drapes/curtains; Storage space; Resident manager on site; Carbon monoxide and smoke detectors; One-level entry (main floor entry at front door); Spa access (community spa)
  • Laundry & utility: Dedicated laundry room; Washer included; Dryer included; Washer hookup

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 $158k.

Deal economics

  • At list price, monthly cash flow is $2k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $158k).
  • Recommended offer: $153k (3.0% below list) — sets the bar for market timing.
  • Cap rate 17.9% vs local median 2.1% in La Habra — 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 65/100 on livability (#384 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+; Watch: schools D+, crime D+, health & safety 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 (+3.4%/yr); 139 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); solid renter incomes; 6,974 units permitted in Orange County in 2024 (3,839 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($104k/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 $5k 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 + 3.4% rent growth), your $44k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($153k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 21y 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→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $153,260 (3.0% below list)

Questions for the listing agent

  1. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  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
2.10%
Cap rate
17.92%
Cash-on-cash
41.52%
DSCR
2.85
GRM
4.0

CMA / ARV

ARV (on-the-fly)
$211,680
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1001 W Lambert Rd #87 0.00mi 2/2.0 1,440 (-8%) 6mo $220,000 $153 81
1001 W Lambert Rd #327 0.00mi 2/2.0 1,440 (-8%) 11mo $120,000 $83 77
1001 W Lambert Rd #159 0.02mi 2/2.0 1,440 (-8%) 13mo $190,000 $132 74
1001 W Lambert Rd #20 0.14mi 2/2.0 1,440 (-8%) 8mo $105,000 $73 73
1001 Lambert Rd Spc 35 0.19mi 2/2.0 1,464 (-7%) 10mo $169,000 $115 72
1001 W Lambert Rd #37 0.21mi 2/2.0 1,440 (-8%) 8mo $93,000 $65 69
1001 W Lambert Rd #100 0.19mi 2/2.0 1,400 (-11%) 12mo $189,000 $135 63
1001 W Lambert Rd #213 0.00mi 2/2.0 1,350 (-14%) 16mo $185,000 $137 63
1001 W Lambert Rd #148 0.00mi 2/2.0 1,344 (-14%) 18mo $187,900 $140 61
1001 W Lambert Rd 0.19mi 2/2.0 1,344 (-14%) 19mo $178,000 $132 52
1001 W Lambert Rd #314 0.19mi 3/2.0 (+1) 1,344 (-14%) 15mo $195,000 $145 50
1750 W Lambert Rd #112 0.51mi 3/2.0 (+1) 1,344 (-14%) 6mo $230,000 $171 43

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 · 3.38% rent growth · sell at horizon

5-year hold
IRR
38.6%
Equity multiple
2.66×
Total profit
$73,218
Equity at exit
$23,558
10-year hold
IRR
45.2%
Equity multiple
5.40×
Total profit
$194,772
Equity at exit
$13,661

Cash invested: $44,240 (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 90631

Rents YoY
3.4%
Active inventory
139
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$3,320 high interval (Pro) →
Mortgage (P&I)
$829
Tax est. 1.5%
$198 /mo · $2,370/yr
Insurance
$66
HOA
$0
Vacancy / Maint / Mgmt
$697
Net cashflow
$1,531

Break-even live

Break-even rent $1,382
Max offer price $158,000
Occupancy floor 49%

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
$39,500
Closing costs
$4,740
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
1210 W Lambert Rd La Habra, CA 2.0 1.0 1053 $2,550 $2.42 1d 1 0.30mi
971 S Idaho St La Habra, CA 3.0 2.0 1073 $3,100 $2.89 1d 1 0.57mi
200 W Olive Ave La Habra, CA 2.0 2.0 1050 $2,950 $2.81 1d 1 0.57mi
101 W Olive Ave Unit A La Habra, CA 3.0 1.5 1100 $2,950 $2.68 17d 1 0.61mi
515 W Florence Ave #1 La Habra, CA 3.0 2.0 1264 $4,500 $3.56 1d 1 0.63mi
1600 El Dorado Ave La Habra, CA 3.0 2.0 1546 $4,200 $2.72 10d 1 0.66mi
1151 S Walnut St La Habra, CA 1.0–2.0 1.0–2.0 1251 $2,985 $2.39 1d 2 0.68mi
951 S Beach Blvd La Habra, CA 1.0–2.0 1.0–2.0 988 $3,586 $3.63 1d 13 0.84mi
930 W Country Ter Unit 34 La Habra, CA 3.0 2.5 1493 $3,800 $2.55 1d 1 0.85mi
650 Mardina Way La Habra, CA 3.0 2.0 1681 $3,850 $2.29 1d 1 1.05mi
1131 Urell Dr La Habra, CA 3.0 2.0 1574 $3,950 $2.51 11d 1 1.22mi
11833 Pounds Ave Whittier, CA 3.0 2.0 1260 $4,000 $3.17 1d 1 1.35mi
1236 Devonshire Ln La Habra, CA 3.0 2.5 1175 $3,895 $3.31 1d 1 1.36mi
1501 S Beach Blvd La Habra, CA 1.0–2.0 1.0–2.0 955 $3,467 $3.63 1d 15 1.46mi

Listing history 22 events

  1. 2026-06-18
    days on market $158,000 Active 51 DOM
  2. 2026-06-17
    days on market $158,000 Active 50 DOM
  3. 2026-06-16
    days on market $158,000 Active 49 DOM
  4. 2026-06-15
    days on market $158,000 Active 48 DOM
  5. 2026-06-13
    days on market $158,000 Active 46 DOM
  6. 2026-06-09
    days on market $158,000 Active 42 DOM
  7. 2026-06-08
    days on market $158,000 Active 41 DOM
  8. 2026-06-07
    days on market $158,000 Active 40 DOM
  9. 2026-06-04
    days on market $158,000 Active 37 DOM
  10. 2026-06-03
    days on market $158,000 Active 36 DOM
  11. 2026-06-02
    days on market $158,000 Active 35 DOM
  12. 2026-06-01
    days on market $158,000 Active 34 DOM
  13. 2026-05-31
    days on market $158,000 Active 33 DOM
  14. 2026-04-29
    status Active
  15. 2026-04-28
    historical
  16. 2026-04-28
    listed $158,000
  17. 2026-04-27
    historical
  18. 2026-03-19
    price $158,000
  19. 2026-02-11
    price $169,000
  20. 2026-01-27
    listed $179,900 Active
  21. 2005-09-26
    historical
  22. 2005-03-25
    listed $86,000

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥96°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 9 unhealthy d/yr today · 10 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
$39,838
− Mortgage interest
−$8,850
− Property taxes
−$2,370
− Insurance
−$790
− Repairs & maintenance
−$3,187
− Management
−$3,187
− Depreciation
−$4,596
Taxable income
$16,857
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,046
After-tax cash flow
$14,324/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 — La Habra

Score
65/100
State rank
#384
US rank
#13097

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
La Habra, CA
County
Orange County · 3,096,323 people
City population
68,309
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
68,309
Household income
$104,251
Rent vs Own
38.5% rent · 61.5% own
Severe rent burden
2093.0

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 0.60)
Race & ethnicity
Hispanic / Latino 56% White 26% Two or more races 22% Asian 12% Black 2% Native American 2%
Hispanic origin (detail)
Mexican 49%
Common ancestry
Lithuanian 1% Italian 1% Slovak 1%
Foreign-born
25% · Canada, South Korea, China
Languages at home
53% English-only · Spanish 36% Korean 4% Chinese 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
▼ -757.47%
Current HPI
399.4947
Rent YoY
▲ 3.38%
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

+83.7% since first listed
9 events — show timeline
  • 2026-04-29 Relisted CRMLS
  • 2026-04-28 Listed $158,000 CRMLS
  • 2026-04-28 Listing Removed CRMLS
  • 2026-04-27 Listing Removed CRMLS
  • 2026-03-19 Price Changed $158,000 CRMLS
  • 2026-02-11 Price Changed $169,000 CRMLS
  • 2026-01-27 Listed $179,900 CRMLS
  • 2005-09-26 Listing Removed CRMLS
  • 2005-03-25 Listed $86,000 CRMLS

Property tax history

-4.9%/yr

Latest (2025): $18 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…