CashFlowRE
Sign in Sign up
7887 Lampson Ave #10
B Composite 70.27
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
  • Schools +4.5/10.0
  • Livability +3.2/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,000

7887 Lampson Ave #10 · Stanton, CA 92841
2 bd · 2.0 ba · 800 sqft · Manufactured · 18 Days on market
Built 2002

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to a cozy turnkey mobile home offering 2 bedrooms & 2 bathrooms. This home is located in a FAMILY PARK (ALL AGES). Upgraded kitchen with re-painted cabinets, stainless steel sink & laminate floor. Freshly interior & exterior paint. Both bathrooms have new lighting, fixtures, vanities. All double-paned windows. There are 2 parking spaces. Community features include: pool, BBQ area, club house and kids playground. It is closed to freeways, major shopping centers, restaurants, fitness clubs. ..

Key facts

  • 2 parking spots
  • Community pool
  • Built 2002

Property features AI

Finance

  • Other: Body type: Double (multi-unit); Directions: Turn into the park, take 1st right then 1st left; unit is on the left
  • HOA & community: Land lease at park: $2,185 monthly; Community features include street lighting; Manager approval required; pets allowed with breed restrictions

Exterior

  • Parking: One uncovered space; One carport space (carport); Total 2 parking spaces; Park name: Garden Terrace
  • Security: Smoke detector; Carbon monoxide detector
  • Utilities: Public/district water; Public sewer; Natural gas available and connected; Electricity available and connected; Water connected; Sewer available and connected
  • Home design: Single-story; Mobile home remains on site (20 ft x 40 ft); Turnkey condition; Entry level: 1; Access via city streets; Paved road frontage
  • Construction: Shingle roof; Masonite exterior and skirt; Pillar/post/pier foundation; Built year per public records
  • Exterior features: Awning; Community pool; One shed; Level with street lot

Interior

  • Kitchen: Remodeled kitchen; Garbage disposal; Refrigerator; Vented exhaust fan; Free-standing range; Gas range and gas oven; Water heater unit
  • Bedrooms: Primary bedroom (main level)
  • Flooring: Laminate flooring
  • Bathrooms: Two full bathrooms; Walk-in shower
  • Heating & cooling: Central furnace (heating)
  • Interior features: Ceiling fan; Cathedral/vaulted ceilings; No interior steps (accessible); Front door entry
  • Laundry & utility: Washer included; Dryer included; Washer hookup; Gas dryer hookup; Individual 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 $149k.

Deal economics

  • At list price, monthly cash flow is $971 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $149k).
  • Recommended offer: $147k (1.5% below list) — sets the bar for market timing.
  • Cap rate 14.1% 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.
  • Garden Grove Unified (suburban): math 38% / reading 65% proficiency, ranked #132 of 517 in CA (top 26%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents flat; 41 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 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 36% 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 $1k of loan paydown is wiped out by about $4k 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 + 0.5% rent growth), your $42k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($147k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 17y ago; this cycle's ask is 86% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $146,765 (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
1.70%
Cap rate
14.11%
Cash-on-cash
27.92%
DSCR
2.24
GRM
4.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.54% rent growth · sell at horizon

5-year hold
IRR
19.3%
Equity multiple
1.76×
Total profit
$31,603
Equity at exit
$22,216
10-year hold
IRR
25.8%
Equity multiple
3.00×
Total profit
$83,390
Equity at exit
$12,883

Cash invested: $41,720 (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 92841

Rents YoY
0.5%
Active inventory
41
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$2,532 high interval (Pro) →
Mortgage (P&I)
$781
Tax est. 1.5%
$186 /mo · $2,235/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$532
Net cashflow
$971

Break-even live

Break-even rent $1,303
Max offer price $149,000
Occupancy floor 57%

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
$37,250
Closing costs
$4,470
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
12345 Beach Blvd Stanton, CA 2.0 1.0–2.0 765 $3,675 $4.80 2d 35 0.13mi
7972 Lampson Ave Garden Grove, CA 1.0 1.0 640 $2,152 $3.36 7d 2 0.17mi
12221 Beach Blvd Garden Grove, CA 1.0–2.0 1.0–2.0 900 $2,825 $3.14 15d 6 0.18mi
7802 Samura Pl Garden Grove, CA 1.0–2.0 1.0 869 $2,465 $2.84 2d 4 0.23mi
7732 Chapman Ave Unit 6 Garden Grove, CA 2.0 1.0 812 $2,395 $2.95 44d 1 0.37mi
7732 Chapman Ave Unit 4 Garden Grove, CA 2.0 1.0 812 $2,395 $2.95 7d 1 0.38mi
7722 Chapman Ave Unit 2 Garden Grove, CA 2.0 1.0 812 $2,395 $2.95 25d 1 0.38mi
12381 Arrowhead St Stanton, CA 1.0–2.0 1.0 1000 $2,568 $2.57 21d 1 0.43mi
12680 Briarglen Loop Stanton, CA 2.0 1.5 1000 $2,195 $2.19 44d 1 0.43mi
8331 Lampson Ave Garden Grove, CA 1.0 1.0 691 $2,095 $3.03 25d 1 0.47mi
8300 Chapman Ave Stanton, CA 1.0–2.0 1.0 860 $2,545 $2.96 2d 9 0.48mi
8052 Fillmore Dr Apt 3 Stanton, CA 2.0 1.5 1000 $2,250 $2.25 2d 1 0.50mi
12662 Dale St Garden Grove, CA 1.0 1.0 771 $2,095 $2.72 22d 1 0.71mi
8620 Lampson Ave Unit 6 Garden Grove, CA 1.0 1.0 650 $2,100 $3.23 44d 1 0.75mi
12621 Adelle St Garden Grove, CA 2.0 2.0 900 $2,650 $2.94 20d 1 0.79mi
12901 Dale St Garden Grove, CA 1.0–2.0 1.0 876 $2,707 $3.09 2d 6 0.82mi
13051 Monroe St Unit C Garden Grove, CA 2.0 2.0 1100 $2,700 $2.45 1d 1 0.86mi
8160 Orangewood Ave Unit 8168 2 Stanton, CA 1.0 1.0 633 $1,750 $2.76 44d 1 0.91mi
8160 Orangewood Ave Unit 5 Stanton, CA 1.0 1.0 630 $1,825 $2.90 25d 1 0.91mi
8160 Orangewood Ave Unit 8168-6 Stanton, CA 1.0 1.0 633 $1,825 $2.88 7d 1 0.91mi
8168 Orangewood Ave Unit 6 Stanton, CA 1.0 1.0 633 $1,825 $2.88 6d 1 0.92mi
8168 Orangewood Ave Unit 2 Stanton, CA 1.0 1.0 633 $1,750 $2.76 44d 1 0.92mi
12893 Adelle St Unit 1 Garden Grove, CA 1.0 1.0 550 $2,450 $4.45 19d 1 0.92mi
7051 Natal Dr Westminster, CA 1.0–2.0 1.0 740 $2,680 $3.62 1d 2 0.94mi
8171 Orangewood Ave Stanton, CA 2.0 2.0 800 $2,800 $3.50 18d 1 0.94mi
13171 Monroe St Garden Grove, CA 2.0 2.0 988 $2,795 $2.83 1d 1 0.97mi
6971 Knollcrest Ln #50 Garden Grove, CA 2.0 1.0 1000 $2,995 $3.00 44d 1 0.99mi
7731 Trask Ave Westminster, CA 2.0 1.0 960 $2,595 $2.70 1d 2 1.07mi
11565 Wasco Rd Garden Grove, CA 2.0 1.5 700 $2,795 $3.99 44d 1 1.07mi
7684 Ruthann Ave Stanton, CA 3.0 2.0 1000 $3,650 $3.65 3d 1 1.10mi
7211 Trask Ave Unit 7211-A Westminster, CA 2.0 1.5 1100 $2,595 $2.36 1d 1 1.22mi
13091 Yockey St Garden Grove, CA 1.0–3.0 1.0–2.0 1035 $2,672 $2.58 1d 3 1.26mi
11250 Dale St Garden Grove, CA 1.0–2.0 1.0–2.0 848 $2,710 $3.20 2d 9 1.28mi
8520 Gloria Ave Garden Grove, CA 1.0–2.0 1.0 762 $2,450 $3.21 1d 4 1.35mi
7622 Katella Ave Stanton, CA 2.0 1.0–2.0 691 $2,183 $3.16 3d 20 1.35mi
9151 Chapman Ave Garden Grove, CA 1.0 1.0 600 $1,950 $3.25 18d 2 1.36mi
7152 Fenway Dr Westminster, CA 1.0 1.0 766 $2,250 $2.94 24d 1 1.40mi
13292 Yockey St Unit 23 Garden Grove, CA 1.0 1.0 750 $1,995 $2.66 17d 1 1.42mi
10893 Date St Stanton, CA 2.0 2.0 660 $2,500 $3.79 24d 1 1.47mi
13751 Cherry St Unit 4 Westminster, CA 2.0 1.0 700 $2,395 $3.42 1d 1 1.49mi

Listing history 15 events

  1. 2026-06-18
    days on market $149,000 Active 18 DOM
  2. 2026-06-17
    days on market $149,000 Active 17 DOM
  3. 2026-06-16
    days on market $149,000 Active 16 DOM
  4. 2026-06-15
    days on market $149,000 Active 15 DOM
  5. 2026-06-13
    days on market $149,000 Active 13 DOM
  6. 2026-06-13
    days on market $149,000 Active 12 DOM
  7. 2026-06-09
    days on market $149,000 Active 9 DOM
  8. 2026-06-08
    days on market $149,000 Active 8 DOM
  9. 2026-06-07
    days on market $149,000 Active 7 DOM
  10. 2026-06-04
    days on market $149,000 Active 4 DOM
  11. 2026-06-03
    days on market $149,000 Active 3 DOM
  12. 2026-06-02
    days on market $149,000 Active 2 DOM
  13. 2026-05-31
    statusdays on market $149,000 Active 1 DOM
  14. 2026-05-31
    remarks 510-char remark
  15. 2026-05-31
    days on market $149,000 Coming Soon 2 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 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥89°F today · 23 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
$30,386
− Mortgage interest
−$8,346
− Property taxes
−$2,235
− Insurance
−$745
− Repairs & maintenance
−$2,431
− Management
−$2,431
− Depreciation
−$4,335
Taxable income
$9,864
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,367
After-tax cash flow
$9,281/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
Garden Grove Unified
NCES district ID
0614880
Math proficiency
38% ▼ -14.00%
Reading proficiency
65% ▲ 4.00%
Median HH income
$60,089
Composite
44.89/100
National rank
#2715
State rank
#132 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)
33,219
Household income
$84,451
Rent vs Own
46.7% rent · 53.3% own
Severe rent burden
1595.0

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
Asian 47% Hispanic / Latino 34% White 15% Two or more races 10%
Hispanic origin (detail)
Mexican 29%
Common ancestry
Portuguese 1%
Foreign-born
48% · Vietnam, Canada, South Korea
Languages at home
30% English-only · Vietnamese 35% Spanish 26% Korean 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
▼ -777.50%
Current HPI
452.123
Rent YoY
▲ 0.54%
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

+129.6% since first listed
18 events — show timeline
  • 2026-05-29 Coming Soon $149,000 CRMLS
  • 2019-03-02 Listing Removed CRMLS
  • 2019-02-07 Price Changed $69,900 CRMLS
  • 2018-09-16 Listed $79,900 CRMLS
  • 2010-08-04 Listing Removed CRMLS
  • 2010-06-03 Price Changed $39,750 CRMLS
  • 2010-03-29 Price Changed $46,500 CRMLS
  • 2010-02-27 Listed $49,000 CRMLS
  • 2010-01-06 Delisted CRMLS
  • 2010-01-05 Relisted CRMLS
  • 2009-12-15 Delisted CRMLS
  • 2009-12-14 Relisted CRMLS
  • 2009-11-30 Delisted CRMLS
  • 2009-11-24 Relisted CRMLS
  • 2009-10-27 Delisted CRMLS
  • 2009-10-02 Price Changed $52,000 CRMLS
  • 2009-09-16 Price Changed $58,000 CRMLS
  • 2009-07-31 Listed $64,900 CRMLS

Property tax history

-2.5%/yr

Latest (2025): $220 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…