CashFlowRE
Sign in Sign up
736 Knoll Lake Dr #266
B- Composite 68.88
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 +28.0/30.0
  • DSCR +9.9/10.0
  • ARV discount +8.8/15.0
  • 1% rule +7.7/10.0
  • Schools +5.1/10.0
  • Livability +3.8/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$224,888

736 Knoll Lake Dr #266 · Brea, CA 92821
2 bd · 2.0 ba · 1,220 sqft · Manufactured · 222 Days on market
Built 1982 Est $232k · at est. $1/mo HOA

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Super Home in Brea's Best Senior Park * * Smaller home is perfect for those wanting to downsize and save a bundle on space rent - 2 Bedrooms and 2 Full Baths - Large Living Room with Vaulted Ceilings - Dining Room with it's own Built-in Hutch - Kitchen with loads of cabinetry and Pantry also has a great view of street and neighborhood - Guest Bedroom is across the hallway from the Guest Bath - Very large Master Bedroom with Dual Closets and skylight for extra natural light - Master Bath has a Step in/sit down tub with door for EZ access and safer bathing - Laundry room has full sized Washer and Dryer - There's even a Built-in Desk with additional cabinetry above for loads of storage - Ceiling fans throughout to save on summer cooling bills - Central A/C and Forced Air Heating help keep this home perfect on both HOT or COOL days - Full Copper Plumbing saves on repairs compared to older systems - Enjoy having your own attached carport - Private Patio is at the same level as the home to save on numerous steps going up and down - Large side yard is perfect for gardening or letting your pets have a little exercise - Fully fenced and gated for safety - There's even a shed for all your gardening tools and extra items - Enjoy your leisure lifestyle! Fun includes: Parties in the Recreation Pavilion, Bingo, Bunco, Fishing, Library, Billiards, Exercise Room with newer equipment - Dinner Events - Potlucks - Casino Outings - Pool & Spa - Tennis and more!

Key facts

  • Dual closets
  • Updated kitchen
  • Large pantry

Tags

LVP FLOORINGBUILT-IN HUTCHUPDATED KITCHENQUARTZ COUNTER TOPSLARGE PANTRYDUAL CLOSETS

Property features AI

Finance

  • Other: Pets allowed (per park rules); Manager approval required; Access via city streets and private roads; paved road frontage
  • Financial info: Land lease required (monthly), seller-reported amount; Rent includes use of pool
  • HOA & community: Part of Lake Park Brea Homeowners Association; Annual association fee of $10; Community amenities include pool, spa, club house, card room, billiard room, banquet facilities, gym/exercise room, tennis, pickleball; Senior community; Park name: Lake Park Brea; Community features: lake, fishing, sidewalks, street lighting, curbs, gutters, storm drains

Exterior

  • Parking: Covered parking / attached carport; Driveway (concrete); Guest parking; One parking/carport space
  • Security: Smoke and carbon monoxide detectors; Resident manager; Manager approval required for park
  • Utilities: Electricity on property and connected; Natural gas connected; Public/district water connected; Public sewer; Cable available; Underground utilities
  • Home design: Mobile/manufactured home (model 802V); Double body type; Single-story; Entry at level 1; Has a view; Zero lot line; Level with street; Near public transit; Back yard and garden
  • Construction: Wood, brick, glass and steel construction elements; Composition/shingle roof; Pier jacks foundation; One shed on property; Wood and brick skirting
  • Exterior features: Covered concrete patio; Open patio area; Awning; Rain gutters; Exterior lighting; In-ground community spa (heated, gunite); In-ground community pool (filtered, solar heat, passively heated, fenced)

Interior

  • Kitchen: Electric oven; Gas cooktop; Range/stove hood; Microwave; Refrigerator; Garbage disposal; Vented exhaust fan; Pots & pan drawers
  • Bedrooms: All bedrooms on main level
  • Flooring: Vinyl flooring
  • Bathrooms: Two full bathrooms; Soaking tub; Jetted tub; Shower-in-tub; Exhaust fan(s); Bathtub
  • Heating & cooling: Central electric cooling; Natural gas heating; Forced air / central furnace
  • Interior features: Wood product walls; Quartz counters; Ceiling fan; Pantry; Living room deck attached; Recessed lighting; Storage space; Copper full plumbing; Cathedral/vaulted ceilings; Sliding glass doors; Mirrored closet doors; Skylights; Window blinds and screens; Smoke detector; Carbon monoxide detector; Resident manager; One-level home
  • Laundry & utility: Washer included; Dryer included; 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 $225k.

Deal economics

  • At list price, monthly cash flow is $701 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $225k).
  • Recommended offer: $198k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.0% vs local median 2.1% in Brea — 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 76/100 on livability (#100 in CA, #3,570 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, employment A+, commute A-; Watch: health & safety C-, cost of living F.
  • 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.
  • Zoned schools: Sonora High (math 43% / reading 61%, grade D+, #296 of 1,170 statewide, top 27%, 1,730 students, 60% FRL).
  • Market conditions: Rents rising (+1.8%/yr); 63 active listings in the ZIP; 31 comparable units currently listed for rent nearby; rentals leasing fast (median 3d 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).

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 + 1.8% rent growth), your $63k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 222 days — a 12% lower offer ($198k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 6y 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.
  • Current owner paid $105k; list at $225k implies a 114% gain — meaningful room to come down on a strong offer.

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 $197,901 (12.0% below list)

Questions for the listing agent

  1. It's been on market 222 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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. Schools are A-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?
  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
1.27%
Cap rate
10.03%
Cash-on-cash
13.35%
DSCR
1.59
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$231,800
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1414 W Central Ave #81 0.16mi 3/2.0 (+1) 1,248 (+2%) 0mo $289,000 $232 83
1261 Glen Lake Ave #279 0.06mi 2/2.0 1,296 (+6%) 6mo $149,000 $115 82
755 Village Lake Mall #337 0.07mi 2/2.0 1,296 (+6%) 6mo $150,000 $116 82
1414 W Central Ave #98 0.16mi 3/2.0 (+1) 1,140 (-7%) 0mo $245,500 $215 76
1341 Harbor Lake Ave #24 0.21mi 2/2.0 1,296 (+6%) 5mo $215,000 $166 75
1414 W Central #69 0.16mi 3/2.0 (+1) 1,344 (+10%) 0mo $265,000 $197 70
2240 Lake Glen Dr #56 0.47mi 2/2.0 1,248 (+2%) 7mo $338,000 $271 68
1414 W Central Ave #88 0.16mi 3/2.0 (+1) 1,344 (+10%) 5mo $255,000 $190 66
751 Village Lake Mall 0.07mi 1/1.5 (-1) 1,050 (-14%) 1mo $189,000 $180 66
1051 Site #197 0.70mi 3/2.0 (+1) 1,120 (-8%) 1mo $179,000 $160 47
1051 Site Dr #25 0.70mi 3/2.0 (+1) 1,344 (+10%) 0mo $185,000 $138 45
1051 Site Dr #89 0.70mi 3/2.0 (+1) 1,400 (+15%) 4mo $300,000 $214 34

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 · 1.78% rent growth · sell at horizon

5-year hold
IRR
2.0%
Equity multiple
1.08×
Total profit
$4,769
Equity at exit
$33,532
10-year hold
IRR
10.4%
Equity multiple
1.76×
Total profit
$47,932
Equity at exit
$19,444

Cash invested: $62,969 (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 92821

Rents YoY
1.8%
Active inventory
63
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$2,856 high interval (Pro) →
Mortgage (P&I)
$1,179
Tax est. 1.5%
$281 /mo · $3,373/yr
Insurance
$94
HOA
$1
Vacancy / Maint / Mgmt
$600
Net cashflow
$701

Break-even live

Break-even rent $1,969
Max offer price $224,888
Occupancy floor 70%

Sensitivity live

Price -10% $856 -5% $778 +0% $701 +5% $623 +10% $545
Rent -10% $475 -5% $588 +0% $701 +5% $814 +10% $926
Rate -1.0pp $814 -0.5pp $758 base $701 +0.5pp $642 +1.0pp $583

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
$56,222
Closing costs
$6,747
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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1741 E La Habra Blvd La Habra, CA 2.0 1.0 800 $2,362 $2.95 2d 1 0.65mi
160 N Fonda St La Habra, CA 2.0 2.0 1000 $2,500 $2.50 2d 1 0.75mi
304 S Fonda St Unit 3 La Habra, CA 2.0 2.0 800 $2,600 $3.25 2d 1 0.75mi
160 N Fonda St Unit 2 La Habra, CA 2.0 1.5 1000 $2,500 $2.50 2d 1 0.75mi
209 S Fonda St La Habra, CA 2.0 2.0 1200 $3,500 $2.92 2d 1 0.77mi
141 N Fonda St Unit 1 La Habra, CA 3.0 2.5 1300 $3,400 $2.62 11d 1 0.78mi
1500 Eastpark Dr Unit 3 La Habra, CA 2.0 1.5 1286 $2,500 $1.94 2d 1 0.80mi
160 Greentree Ln La Habra, CA 2.0 1.5 1050 $2,800 $2.67 2d 1 0.86mi
730 Brooklyn Dr Brea, CA 2.0 2.5 1210 $3,400 $2.81 25d 1 0.88mi
350 W Central Ave Brea, CA 1.0–3.0 1.0–2.5 1024 $3,538 $3.45 2d 8 0.89mi
825 Tamarack Ave Brea, CA 1.0–2.0 1.0–2.0 837 $2,640 $3.15 2d 5 0.89mi
650 Tamarack Ave Brea, CA 2.0 1.0–2.0 750 $2,850 $3.80 2d 18 0.97mi
600 N Harbor Blvd La Habra, CA 2.0 1.0–1.5 837 $2,855 $3.41 2d 2 1.02mi
250 W Central Ave Brea, CA 2.0 2.0 1100 $2,930 $2.66 17d 2 1.03mi
319 W Lambert Rd Brea, CA 2.0 2.0 1120 $3,333 $2.98 5d 9 1.06mi
171 S Valencia St Unit 3 La Habra, CA 2.0 2.0 1000 $2,450 $2.45 2d 1 1.15mi
640 Ward St Unit 2 La Habra, CA 2.0 1.0 950 $2,195 $2.31 17d 1 1.16mi
655 N Brea Blvd Brea, CA 1.0–2.0 1.0–2.0 830 $2,745 $3.31 2d 1 1.18mi
260 W Birch St #202 Brea, CA 1.0 1.0 727 $2,332 $3.21 25d 1 1.19mi
1001 N Harbor Blvd La Habra, CA 1.0–2.0 1.0–1.5 880 $2,750 $3.12 2d 2 1.25mi
215 S Brea Blvd Apt 314 Brea, CA 2.0 1.0 750 $2,460 $3.28 25d 1 1.28mi
137 N Orange Ave Brea, CA 2.0 2.0 975 $2,585 $2.65 44d 1 1.29mi
2598 Associated Rd Fullerton, CA 1.0 1.0 896 $3,215 $3.59 4d 1 1.30mi
2598 Associated Rd Fullerton, CA 1.0 1.0 885 $3,280 $3.71 16d 1 1.30mi
2598 Associated Rd Fullerton, CA 2.0 2.0 988 $3,535 $3.58 21d 1 1.30mi
2598 Associated Rd Fullerton, CA 1.0 1.0 885 $3,030 $3.42 17d 1 1.30mi
703 E Stearns Ave Unit 707-C La Habra, CA 2.0 1.0 950 $2,695 $2.84 2d 1 1.30mi
334 S Walnut Ave Unit F Brea, CA 2.0 1.5 904 $2,995 $3.31 17d 1 1.33mi
1301 Las Riendas Dr La Habra, CA 1.0–2.0 1.0–1.5 900 $2,970 $3.30 2d 1 1.38mi
108 E Date St Unit 108 Brea, CA 2.0 1.0 950 $3,095 $3.26 44d 1 1.43mi
410 S Orange Ave Unit B Brea, CA 2.0 1.0 950 $2,550 $2.68 44d 1 1.50mi

HOA detail

Monthly dues
$1 · $12/yr
Likely covers
poolsecurity

Listing history 22 events

  1. 2026-06-18
    days on market $224,888 Active 222 DOM
  2. 2026-06-17
    days on market $224,888 Active 221 DOM
  3. 2026-06-16
    days on market $224,888 Active 220 DOM
  4. 2026-06-15
    days on market $224,888 Active 219 DOM
  5. 2026-06-13
    days on market $224,888 Active 217 DOM
  6. 2026-06-09
    days on market $224,888 Active 213 DOM
  7. 2026-06-08
    days on market $224,888 Active 212 DOM
  8. 2026-06-07
    days on market $224,888 Active 211 DOM
  9. 2026-06-04
    days on market $224,888 Active 208 DOM
  10. 2026-06-03
    days on market $224,888 Active 207 DOM
  11. 2026-06-02
    days on market $224,888 Active 206 DOM
  12. 2026-06-01
    days on market $224,888 Active 205 DOM
  13. 2026-05-31
    days on market $224,888 Active 204 DOM
  14. 2026-05-09
    status Active
  15. 2026-05-01
    historical Active Under Contract
  16. 2026-03-21
    price $224,888
  17. 2026-03-21
    price $24,888
  18. 2025-11-08
    listed $234,567 Active
  19. 2020-05-13
    soldstatus $105,000 Closed Sale 1475-char remark
    Show marketing remark (1475 chars)

    Super Home in Brea's Best Senior Park * * Smaller home is perfect for those wanting to downsize and save a bundle on space rent - 2 Bedrooms and 2 Full Baths - Large Living Room with Vaulted Ceilings - Dining Room with it's own Built-in Hutch - Kitchen with loads of cabinetry and Pantry also has a great view of street and neighborhood - Guest Bedroom is across the hallway from the Guest Bath - Very large Master Bedroom with Dual Closets and skylight for extra natural light - Master Bath has a Step in/sit down tub with door for EZ access and safer bathing - Laundry room has full sized Washer and Dryer - There's even a Built-in Desk with additional cabinetry above for loads of storage - Ceiling fans throughout to save on summer cooling bills - Central A/C and Forced Air Heating help keep this home perfect on both HOT or COOL days - Full Copper Plumbing saves on repairs compared to older systems - Enjoy having your own attached carport - Private Patio is at the same level as the home to save on numerous steps going up and down - Large side yard is perfect for gardening or letting your pets have a little exercise - Fully fenced and gated for safety - There's even a shed for all your gardening tools and extra items - Enjoy your leisure lifestyle! Fun includes: Parties in the Recreation Pavilion, Bingo, Bunco, Fishing, Library, Billiards, Exercise Room with newer equipment - Dinner Events - Potlucks - Casino Outings - Pool & Spa - Tennis and more!

  20. 2020-05-05
    status Pending Sale 1475-char remark
    Show marketing remark (1475 chars)

    Super Home in Brea's Best Senior Park * * Smaller home is perfect for those wanting to downsize and save a bundle on space rent - 2 Bedrooms and 2 Full Baths - Large Living Room with Vaulted Ceilings - Dining Room with it's own Built-in Hutch - Kitchen with loads of cabinetry and Pantry also has a great view of street and neighborhood - Guest Bedroom is across the hallway from the Guest Bath - Very large Master Bedroom with Dual Closets and skylight for extra natural light - Master Bath has a Step in/sit down tub with door for EZ access and safer bathing - Laundry room has full sized Washer and Dryer - There's even a Built-in Desk with additional cabinetry above for loads of storage - Ceiling fans throughout to save on summer cooling bills - Central A/C and Forced Air Heating help keep this home perfect on both HOT or COOL days - Full Copper Plumbing saves on repairs compared to older systems - Enjoy having your own attached carport - Private Patio is at the same level as the home to save on numerous steps going up and down - Large side yard is perfect for gardening or letting your pets have a little exercise - Fully fenced and gated for safety - There's even a shed for all your gardening tools and extra items - Enjoy your leisure lifestyle! Fun includes: Parties in the Recreation Pavilion, Bingo, Bunco, Fishing, Library, Billiards, Exercise Room with newer equipment - Dinner Events - Potlucks - Casino Outings - Pool & Spa - Tennis and more!

  21. 2020-02-12
    historical Active Under Contract 1475-char remark
    Show marketing remark (1475 chars)

    Super Home in Brea's Best Senior Park * * Smaller home is perfect for those wanting to downsize and save a bundle on space rent - 2 Bedrooms and 2 Full Baths - Large Living Room with Vaulted Ceilings - Dining Room with it's own Built-in Hutch - Kitchen with loads of cabinetry and Pantry also has a great view of street and neighborhood - Guest Bedroom is across the hallway from the Guest Bath - Very large Master Bedroom with Dual Closets and skylight for extra natural light - Master Bath has a Step in/sit down tub with door for EZ access and safer bathing - Laundry room has full sized Washer and Dryer - There's even a Built-in Desk with additional cabinetry above for loads of storage - Ceiling fans throughout to save on summer cooling bills - Central A/C and Forced Air Heating help keep this home perfect on both HOT or COOL days - Full Copper Plumbing saves on repairs compared to older systems - Enjoy having your own attached carport - Private Patio is at the same level as the home to save on numerous steps going up and down - Large side yard is perfect for gardening or letting your pets have a little exercise - Fully fenced and gated for safety - There's even a shed for all your gardening tools and extra items - Enjoy your leisure lifestyle! Fun includes: Parties in the Recreation Pavilion, Bingo, Bunco, Fishing, Library, Billiards, Exercise Room with newer equipment - Dinner Events - Potlucks - Casino Outings - Pool & Spa - Tennis and more!

  22. 2020-02-01
    listed $109,900 Active 1475-char remark
    Show marketing remark (1475 chars)

    Super Home in Brea's Best Senior Park * * Smaller home is perfect for those wanting to downsize and save a bundle on space rent - 2 Bedrooms and 2 Full Baths - Large Living Room with Vaulted Ceilings - Dining Room with it's own Built-in Hutch - Kitchen with loads of cabinetry and Pantry also has a great view of street and neighborhood - Guest Bedroom is across the hallway from the Guest Bath - Very large Master Bedroom with Dual Closets and skylight for extra natural light - Master Bath has a Step in/sit down tub with door for EZ access and safer bathing - Laundry room has full sized Washer and Dryer - There's even a Built-in Desk with additional cabinetry above for loads of storage - Ceiling fans throughout to save on summer cooling bills - Central A/C and Forced Air Heating help keep this home perfect on both HOT or COOL days - Full Copper Plumbing saves on repairs compared to older systems - Enjoy having your own attached carport - Private Patio is at the same level as the home to save on numerous steps going up and down - Large side yard is perfect for gardening or letting your pets have a little exercise - Fully fenced and gated for safety - There's even a shed for all your gardening tools and extra items - Enjoy your leisure lifestyle! Fun includes: Parties in the Recreation Pavilion, Bingo, Bunco, Fishing, Library, Billiards, Exercise Room with newer equipment - Dinner Events - Potlucks - Casino Outings - Pool & Spa - Tennis and more!

ⓘ 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 (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥96°F today · 23 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
$34,267
− Mortgage interest
−$12,597
− Property taxes
−$3,373
− Insurance
−$1,124
− Repairs & maintenance
−$2,741
− Management
−$2,741
− HOA
−$12
− Depreciation
−$6,542
Taxable income
$5,135
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,232
After-tax cash flow
$7,176/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 — Brea

Score
76/100
State rank
#100
US rank
#3570

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Brea, CA
County
Orange County · 3,096,323 people
City population
41,623
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
41,623
Household income
$123,629
Rent vs Own
42.5% rent · 57.5% own
Severe rent burden
1655.0

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 0.69)
Race & ethnicity
White 38% Hispanic / Latino 32% Asian 24% Two or more races 14% Black 1%
Hispanic origin (detail)
Mexican 27%
Common ancestry
Slovak 2% Lithuanian 2% Italian 1%
Foreign-born
23% · Canada, South Korea, China
Languages at home
66% English-only · Spanish 16% Korean 6% Chinese 4%

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
▼ -826.78%
Current HPI
374.8663
Rent YoY
▲ 1.78%
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

+104.6% since first listed
9 events — show timeline
  • 2026-05-09 Relisted CRMLS
  • 2026-05-01 Contingent CRMLS
  • 2026-03-21 Price Changed $224,888 CRMLS
  • 2026-03-21 Price Changed $24,888 CRMLS
  • 2025-11-08 Listed $234,567 CRMLS
  • 2020-05-13 Sold (MLS) $105,000 CRMLS
  • 2020-05-05 Pending CRMLS
  • 2020-02-12 Contingent CRMLS
  • 2020-02-01 Listed $109,900 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…