19361 Brookhurst #83 · Huntington Beach, CA 92646

$235,000

3 bd · 2.0 ba · 1,890 sqft · Manufactured · 85 Days on market

Built 1991 22 ac lot Est $287k · 18% under

---

Why this score? — see what drove the A- 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 +6.5/10.0
• Livability +3.4/5.0
• Rent growth +2.8/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

HUGE triplewide manufactured Home!!! Granite counters, Double door Pantry, 3-ovens (one is a convection/microwave), inviting Front Porch, Large Living room with Gas Log Fireplace, Large dining room perfect for large gatherings, built in hutch, wet-bar, breakfast nook in kitchen. Master Bedroom features 3-CLOSETS!!! HUGE walk-in closet in master bedroom. Large Office/Den with built in bookcase. Kitchen has custom roll out drawers & a LazySusan. 2-outside sheds, one has been made as a workshop. So many beautiful features of this home

Key facts

• Huge closets
• Granite counter tops
• Tons of amenities

Tags

• HUGE CLOSETS
• BIG FRONT LIVING ROOM
• GRANITE COUNTER TOPS
• TONS OF AMENITIES

Property features AI

Finance

• Other: Suburban community
• HOA & community: Land lease of $2,518 monthly (park-provided)

Exterior

• Parking: Located in Rancho Huntington community
• Utilities: Public sewer; District/public water
• Home design: Single-story mobile home; Mobile home remains on site; Estimated year built
• Construction: Mobile home approximately 34' x 60'; Estimated living area
• Exterior features: Community pool; Level-with-street lot

Interior

• Bathrooms: 2 full bathrooms
• Interior features: Entry on level 1
• Laundry & utility: Laundry inside the home

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $235k.

Deal economics

• At list price, monthly cash flow is $2k ($26k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($5k rent vs $235k).
• Recommended offer: $221k (6.0% below list) — sets the bar for market timing.
• Cap rate 17.2% vs local median 1.6% in Huntington Beach — 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 (#306 in CA) — a middle-class / working-renter tenant base. Strengths: employment A+, commute A-, schools B+; Watch: amenities C-, cost of living F, health & safety F.
• Huntington Beach Union High (suburban): math 65% / reading 82% proficiency, ranked #39 of 517 in CA (top 8%) — strong family-tenant draw, lease renewals of 3-5y typical.
• Market conditions: Rents rising (+1.2%/yr); 116 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 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 44% of the median local income ($131k/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 $7k 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 + 1.2% rent growth), your $66k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

• It's been on market 85 days — a 6% lower offer ($221k) is reasonable based on typical stale-listing flexibility.
• 3 sale attempts since 13y ago; this cycle's ask has dropped $50k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $145k; list at $235k implies a 62% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Climate carrying-cost: moderate flood risk; extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $220,900 (6.0% below list)

Questions for the listing agent

1. It's been on market 85 days. Have you received any prior offers? Is the seller open to a 6% 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. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
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: 2.02% ✓
• Cap rate: 17.16%
• Cash-on-cash: 38.83%
• DSCR: 2.73
• GRM: 4.1

CMA / ARV

• ARV (on-the-fly): $287,280
• Comps found: 10

Show comp detail 10 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
9850 Garfield #35	0.30mi	3/2.0	1,831 (-3%)	0mo	$250,000	$137	80
19361 Brookhurst St #155	0.00mi	3/2.0	1,920 (+2%)	22mo	$310,000	$161	79
19361 Brookhurst St #33	0.00mi	3/2.0	1,680 (-11%)	4mo	$277,365	$165	78
19361 Brookhurst St #103	0.00mi	2/2.0 (-1)	1,900 (+0%)	21mo	$121,000	$64	76
9850 Garfield Ave #74	0.30mi	3/2.0	1,750 (-7%)	0mo	$312,500	$179	73
9850 Garfield Ave #130	0.30mi	3/2.0	1,800 (-5%)	8mo	$335,000	$186	72
19361 Brookhurst St #12	0.00mi	3/2.0	1,651 (-13%)	12mo	$215,000	$130	69
19361 Brookhurst St #62	0.00mi	3/2.0	1,638 (-13%)	14mo	$249,000	$152	66
19361 Brookhurst St #72	0.00mi	3/2.0	1,620 (-14%)	23mo	$204,000	$126	57
19251 Brookhurst St #71	0.20mi	2/2.0 (-1)	1,608 (-15%)	10mo	$125,000	$78	52

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 · 1.2% rent growth · sell at horizon

5-year hold

• IRR: 33.0%
• Equity multiple: 2.35×
• Total profit: $89,140
• Equity at exit: $35,039

10-year hold

• IRR: 39.0%
• Equity multiple: 4.33×
• Total profit: $219,067
• Equity at exit: $20,319

Cash invested: $65,800 (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.

Methodology + full state rankings →

ZIP-level market 92646

• Rents YoY: 1.2%
• Active inventory: 116
• Price-to-rent: 4.1×

Monthly cashflow live

• Estimated rent: $4,751 high
• Mortgage (P&I): −$1,232
• Tax est. 1.5%: −$294 /mo · $3,525/yr
• Insurance: −$98
• HOA: −$0
• Vacancy / Maint / Mgmt: −$998
• Net cashflow: $2,129

Break-even live

Break-even rent $2,056

Max offer price $235,000

Occupancy floor 50%

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: $58,750
• Closing costs: $7,050
• Reserves months: —
• Total cash needed: —

Rent comps 16 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
19754 Kingswood Ln Huntington Beach, CA	4.0	1.5	1254	$3,595	$2.87	1d	1	0.36mi
19844 Inverness Ln Huntington Beach, CA	4.0	1.5	1254	$3,675	$2.93	1d	1	0.46mi
19901 Sheffield Ln Huntington Beach, CA	4.0	1.5	1254	$3,795	$3.03	17d	1	0.60mi
9111 Warfield Dr Huntington Beach, CA	4.0	2.5	1812	$5,500	$3.04	24d	1	0.79mi
19343 McLaren Ln Huntington Beach, CA	3.0	2.0	1654	$4,000	$2.42	24d	1	0.87mi
9022 Hyde Park Dr Huntington Beach, CA	4.0	2.5	1868	$4,995	$2.67	24d	1	0.88mi
9021 Hyde Park Dr Huntington Beach, CA	4.0	2.5	1818	$5,750	$3.16	1d	1	0.89mi
9704 Lark Cir Fountain Valley, CA	4.0	2.5	1528	$4,600	$3.01	22d	1	0.97mi
9891 Hot Springs Dr Huntington Beach, CA	3.0	2.0	1494	$7,000	$4.69	1d	1	1.05mi
8831 Sailport Dr Huntington Beach, CA	4.0	2.5	2224	$6,095	$2.74	18d	1	1.07mi
8831 Sailport Dr Huntington Beach, CA	4.0	3.0	2224	$6,095	$2.74	1d	1	1.07mi
9595 Toucan Ave Fountain Valley, CA	3.0	2.5	1548	$4,200	$2.71	17d	1	1.18mi
18236 Sanmian Ct Fountain Valley, CA	3.0	3.0	1690	$4,100	$2.43	22d	1	1.20mi
2932 Pemba Dr Costa Mesa, CA	4.0	2.0	1775	$7,500	$4.23	11d	1	1.44mi
9272 Sunridge Dr Huntington Beach, CA	4.0	2.0	1684	$6,000	$3.56	1d	1	1.46mi
8521 Afton Cir Huntington Beach, CA	4.0	3.0	1950	$5,500	$2.82	3d	1	1.49mi

Listing history 26 events

1. 2026-06-18
   days on market $235,000 Active 85 DOM
2. 2026-06-17
   days on market $235,000 Active 84 DOM
3. 2026-06-16
   days on market $235,000 Active 83 DOM
4. 2026-06-15
   days on market $235,000 Active 82 DOM
5. 2026-06-13
   days on market $235,000 Active 80 DOM
6. 2026-06-13
   pricedays on market $235,000 Active 79 DOM
7. 2026-06-09
   days on market $249,900 Active 76 DOM
8. 2026-06-08
   days on market $249,900 Active 75 DOM
9. 2026-06-07
   days on market $249,900 Active 74 DOM
10. 2026-06-04
    days on market $249,900 Active 71 DOM
11. 2026-06-03
    days on market $249,900 Active 70 DOM
12. 2026-06-02
    days on market $249,900 Active 69 DOM
13. 2026-06-01
    days on market $249,900 Active 68 DOM
14. 2026-05-31
    days on market $249,900 Active 67 DOM
15. 2026-05-11
    price $249,900
16. 2026-05-11
    price $255,000
17. 2026-04-17
    price $269,000
18. 2026-03-25
    listed $284,900 Active
19. 2013-12-16
    soldstatus $145,000 Closed 545-char remark

    Show marketing remark (545 chars)

    HUGE triplewide manufactured Home!!! Granite counters, Double door Pantry, 3-ovens (one is a convection/microwave), inviting Front Porch, Large Living room with Gas Log Fireplace, Large dining room perfect for large gatherings, built in hutch, wet-bar, breakfast nook in kitchen. Master Bedroom features 3-CLOSETS!!! HUGE walk-in closet in master bedroom. Large Office/Den with built in bookcase. Kitchen has custom roll out drawers & a LazySusan. 2-outside sheds, one has been made as a workshop. So many beautiful features of this home

20. 2013-11-16
    status Backup Offers Accepted 545-char remark

    Show marketing remark (545 chars)

    HUGE triplewide manufactured Home!!! Granite counters, Double door Pantry, 3-ovens (one is a convection/microwave), inviting Front Porch, Large Living room with Gas Log Fireplace, Large dining room perfect for large gatherings, built in hutch, wet-bar, breakfast nook in kitchen. Master Bedroom features 3-CLOSETS!!! HUGE walk-in closet in master bedroom. Large Office/Den with built in bookcase. Kitchen has custom roll out drawers & a LazySusan. 2-outside sheds, one has been made as a workshop. So many beautiful features of this home

21. 2013-10-20
    price $159,900 545-char remark

    Show marketing remark (545 chars)

    HUGE triplewide manufactured Home!!! Granite counters, Double door Pantry, 3-ovens (one is a convection/microwave), inviting Front Porch, Large Living room with Gas Log Fireplace, Large dining room perfect for large gatherings, built in hutch, wet-bar, breakfast nook in kitchen. Master Bedroom features 3-CLOSETS!!! HUGE walk-in closet in master bedroom. Large Office/Den with built in bookcase. Kitchen has custom roll out drawers & a LazySusan. 2-outside sheds, one has been made as a workshop. So many beautiful features of this home

22. 2013-10-09
    price $164,900 545-char remark

    Show marketing remark (545 chars)

    HUGE triplewide manufactured Home!!! Granite counters, Double door Pantry, 3-ovens (one is a convection/microwave), inviting Front Porch, Large Living room with Gas Log Fireplace, Large dining room perfect for large gatherings, built in hutch, wet-bar, breakfast nook in kitchen. Master Bedroom features 3-CLOSETS!!! HUGE walk-in closet in master bedroom. Large Office/Den with built in bookcase. Kitchen has custom roll out drawers & a LazySusan. 2-outside sheds, one has been made as a workshop. So many beautiful features of this home

23. 2013-08-05
    price $174,900 545-char remark

    Show marketing remark (545 chars)

    HUGE triplewide manufactured Home!!! Granite counters, Double door Pantry, 3-ovens (one is a convection/microwave), inviting Front Porch, Large Living room with Gas Log Fireplace, Large dining room perfect for large gatherings, built in hutch, wet-bar, breakfast nook in kitchen. Master Bedroom features 3-CLOSETS!!! HUGE walk-in closet in master bedroom. Large Office/Den with built in bookcase. Kitchen has custom roll out drawers & a LazySusan. 2-outside sheds, one has been made as a workshop. So many beautiful features of this home

24. 2013-06-15
    status Active 545-char remark

    Show marketing remark (545 chars)

    HUGE triplewide manufactured Home!!! Granite counters, Double door Pantry, 3-ovens (one is a convection/microwave), inviting Front Porch, Large Living room with Gas Log Fireplace, Large dining room perfect for large gatherings, built in hutch, wet-bar, breakfast nook in kitchen. Master Bedroom features 3-CLOSETS!!! HUGE walk-in closet in master bedroom. Large Office/Den with built in bookcase. Kitchen has custom roll out drawers & a LazySusan. 2-outside sheds, one has been made as a workshop. So many beautiful features of this home

25. 2013-05-29
    status Backup Offers Accepted 545-char remark

    Show marketing remark (545 chars)

    HUGE triplewide manufactured Home!!! Granite counters, Double door Pantry, 3-ovens (one is a convection/microwave), inviting Front Porch, Large Living room with Gas Log Fireplace, Large dining room perfect for large gatherings, built in hutch, wet-bar, breakfast nook in kitchen. Master Bedroom features 3-CLOSETS!!! HUGE walk-in closet in master bedroom. Large Office/Den with built in bookcase. Kitchen has custom roll out drawers & a LazySusan. 2-outside sheds, one has been made as a workshop. So many beautiful features of this home

26. 2013-05-06
    listed $179,000 Active 545-char remark

    Show marketing remark (545 chars)

    HUGE triplewide manufactured Home!!! Granite counters, Double door Pantry, 3-ovens (one is a convection/microwave), inviting Front Porch, Large Living room with Gas Log Fireplace, Large dining room perfect for large gatherings, built in hutch, wet-bar, breakfast nook in kitchen. Master Bedroom features 3-CLOSETS!!! HUGE walk-in closet in master bedroom. Large Office/Den with built in bookcase. Kitchen has custom roll out drawers & a LazySusan. 2-outside sheds, one has been made as a workshop. So many beautiful features of this home

ⓘ 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 5/10 Major FEMA zone X · 24% chance over 30 yrs
• 🔥 Wildfire 1/10 Low
• 🌡 Heat 5/10 Major 7 d/yr ≥85°F today · 23 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 by 30 yrs out

Taxation est. · year 1

• Rental income: $57,009
• − Mortgage interest: −$13,164
• − Property taxes: −$3,525
• − Insurance: −$1,175
• − Repairs & maintenance: −$4,561
• − Management: −$4,561
• − Depreciation: −$6,836
• Taxable income: $23,188
• Est. tax owed @ 24.0%: −$5,565
• After-tax cash flow: $19,984/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: Huntington Beach Union High
• NCES district ID: 0618060
• Math proficiency: 65% ▲ 17.00%
• Reading proficiency: 82% ▲ 8.00%
• Median HH income: $78,159
• Composite: 64.9/100
• National rank: #511
• State rank: #39 of 517 in CA

Livability — Huntington Beach

• Score: 67/100
• State rank: #306
• US rank: #10298

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Huntington Beach, CA
• County: Orange County · 3,096,323 people
• City population: 194,835
• Metro: Los Angeles-Long Beach-Anaheim, CA
• Population (ZIP): 54,615
• Household income: $130,672
• Rent vs Own: 25.6% rent · 74.4% own
• Severe rent burden: 1226.0

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 0.56)
• Race & ethnicity: White 63% Hispanic / Latino 16% Asian 13% Two or more races 13%
• Hispanic origin (detail): Mexican 11%
• Common ancestry: Italian 3% Romanian 2% Lithuanian 2%
• Foreign-born: 15% · Vietnam, Canada, China
• Languages at home: 80% English-only · Spanish 7% Vietnamese 5% 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: ▼ -1082.92%
• Current HPI: 459.3987
• Rent YoY: ▲ 1.20%
• 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
▸Technology	27	$1,492B
▸Financial Services	3	$174B
▸Retail	3	$44B
▸Insurance	3	$26B
▸Media / Entertainment	2	$115B
▸Pharmaceuticals / Biotech	2	$62B

Price history

+39.6% since first listed

12 events — show timeline

• 2026-05-11 Price Changed $249,900 CRMLS
• 2026-05-11 Price Changed $255,000 CRMLS
• 2026-04-17 Price Changed $269,000 CRMLS
• 2026-03-25 Listed $284,900 CRMLS
• 2013-12-16 Sold (MLS) $145,000 CRMLS
• 2013-11-16 Pending — CRMLS
• 2013-10-20 Price Changed $159,900 CRMLS
• 2013-10-09 Price Changed $164,900 CRMLS
• 2013-08-05 Price Changed $174,900 CRMLS
• 2013-06-15 Relisted — CRMLS
• 2013-05-29 Pending — CRMLS
• 2013-05-06 Listed $179,000 CRMLS

Property tax history

-12.7%/yr

Latest (2025): $30 · -0.4% YoY. Source: county tax records.