CashFlowRE
Sign in Sign up
1051 Site Dr #255
B- Composite 69.31
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
  • DSCR +10.0/10.0
  • 1% rule +9.7/10.0
  • ARV discount +5.2/15.0
  • 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

$225,000

1051 Site Dr #255 · Brea, CA 92821
3 bd · 2.0 ba · 1,280 sqft · Manufactured · 197 Days on market
Built 1998 $176/sqft · 5% above area Est $214k · 5% over

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

Listing remarks MLS

Welcome to this beautifully maintained and spacious manufactured home in the highly desirable Crestmont Estate Community of Brea. Ideally situated, this vibrant community is just minutes from shopping, dining, and local parks, offering convenience and comfort.   Inside, the home features three generously sized bedrooms, two full bathrooms, and an open-concept living area that flows effortlessly into the dining space—perfect for both daily living and entertaining. Recent upgrades include new central heating/cooling, new laminate flooring and fresh interior paint, giving the home a bright, clean, and welcoming feel. High ceilings and abundant natural light further enhance the warm atmosphere throughout.   Additional highlights include a two-car tandem carport, providing convenient and covered parking.   Residents of Crestmont Estate enjoy a host of impressive amenities, including a sparkling swimming pool and relaxing spa, a rentable clubhouse, a billiard room, and meticulously maintained grounds.   This move-in-ready home is an excellent opportunity to enjoy comfort, convenience, and community living at its finest. Don’t miss your chance—come see it today!

Key facts

  • Rentable clubhouse
  • Fresh interior paint
  • 2 parking spots

Tags

OPEN-CONCEPT LIVING AREANEW LAMINATE FLOORINGFRESH INTERIOR PAINTTWO-CAR TANDEM CARPORTSPARKLING SWIMMING POOLRENTABLE CLUBHOUSE

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 3-bed/2.0-bath manufactured listed at $225k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/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 11.9% 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+, schools A-; Watch: health & safety C-, cost of living F.
  • Brea-Olinda Unified (suburban): math 48% / reading 65% proficiency, ranked #84 of 517 in CA (top 16%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+1.8%/yr); 66 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals leasing fast (median 12d 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).
  • This rent runs 32% of the median local income ($124k/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 + 1.8% rent growth), your $63k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 197 days — a 12% lower offer ($198k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 6y ago; this cycle's ask has dropped $23k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $110k; list at $225k implies a 105% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $198,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 197 days. Have you received any prior offers? Is the seller open to a 12% 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 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?
  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
1.47%
Cap rate
11.94%
Cash-on-cash
20.18%
DSCR
1.90
GRM
5.7

CMA / ARV

ARV (median comp)
$214,173
List price
$225,000
Delta
5.06%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1051 Site Dr #25 0.00mi 3/2.0 1,344 (+5%) 0mo $185,000 $138 91
1051 Site Dr #203 0.00mi 3/2.0 1,344 (+5%) 10mo $240,000 $179 83
1051 Site Dr #89 0.00mi 3/2.0 1,400 (+9%) 4mo $300,000 $214 81
1051 Site #197 0.00mi 3/2.0 1,120 (-12%) 1mo $179,000 $160 78
1051 Site Dr #169 0.00mi 2/2.0 (-1) 1,368 (+7%) 18mo $109,888 $80 68
1051 Site Dr #37 0.00mi 3/2.0 1,440 (+12%) 15mo $160,000 $111 67
1051 Site Dr #154 0.00mi 2/2.0 (-1) 1,440 (+12%) 10mo $210,000 $146 66
1051 Site Dr #133 0.00mi 2/2.0 (-1) 1,440 (+12%) 11mo $157,000 $109 65
1051 Site Dr #142 0.00mi 2/2.0 (-1) 1,440 (+12%) 18mo $179,000 $124 60
1261 Glen Lake Ave #279 0.71mi 2/2.0 (-1) 1,296 (+1%) 6mo $149,000 $115 55
726 Knoll Lake Dr #264 0.71mi 2/2.0 (-1) 1,296 (+1%) 8mo $210,000 $162 53
1241 Glen Lake Ave #277 0.71mi 2/2.0 (-1) 1,200 (-6%) 9mo $190,000 $158 44

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
11.0%
Equity multiple
1.43×
Total profit
$27,038
Equity at exit
$33,548
10-year hold
IRR
19.0%
Equity multiple
2.50×
Total profit
$94,546
Equity at exit
$19,454

Cash invested: $63,000 (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
66
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$3,309 high interval (Pro) →
Mortgage (P&I)
$1,180
Tax est. 1.5%
$281 /mo · $3,375/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$695
Net cashflow
$1,059

Break-even live

Break-even rent $1,968
Max offer price $225,000
Occupancy floor 63%

Sensitivity live

Price -10% $1,215 -5% $1,137 +0% $1,059 +5% $981 +10% $904
Rent -10% $798 -5% $929 +0% $1,059 +5% $1,190 +10% $1,321
Rate -1.0pp $1,173 -0.5pp $1,116 base $1,059 +0.5pp $1,001 +1.0pp $942

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
$56,250
Closing costs
$6,750
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
825 Tamarack Ave Brea, CA 1.0–2.0 1.0–2.0 837 $2,640 $3.15 0d 6 0.32mi
350 W Central Ave Brea, CA 1.0–3.0 1.0–2.5 1024 $3,460 $3.38 0d 5 0.42mi
730 Brooklyn Dr Brea, CA 2.0 2.5 1210 $3,400 $2.81 25d 1 0.45mi
250 W Central Ave Brea, CA 2.0 2.0 1100 $2,930 $2.66 18d 2 0.52mi
650 Tamarack Ave Brea, CA 2.0 1.0–2.0 750 $2,850 $3.80 0d 21 0.55mi
319 W Lambert Rd Brea, CA 2.0 2.0 1120 $3,333 $2.98 5d 9 0.78mi
308 Mountain Ct Brea, CA 3.0 2.0 1730 $3,550 $2.05 45d 1 0.95mi
1511 Kinsler Ct Brea, CA 3.0 2.5 1605 $4,095 $2.55 16d 1 0.98mi
369 Meadow Ct Brea, CA 3.0 2.0 1281 $3,450 $2.69 45d 1 1.11mi
137 N Orange Ave Brea, CA 2.0 2.0 975 $2,585 $2.65 45d 1 1.15mi
1913 Lotus Pl Brea, CA 4.0 2.0 1627 $4,100 $2.52 0d 1 1.30mi
160 N Fonda St La Habra, CA 2.0 2.0 1000 $2,500 $2.50 0d 1 1.39mi
160 N Fonda St Unit 2 La Habra, CA 2.0 1.5 1000 $2,500 $2.50 0d 1 1.39mi
334 S Walnut Ave Unit F Brea, CA 2.0 1.5 904 $2,995 $3.31 18d 1 1.41mi
141 N Fonda St Unit 1 La Habra, CA 3.0 2.5 1300 $3,400 $2.62 11d 1 1.42mi
201 Laurel Ave #7 Brea, CA 2.0 2.5 1218 $3,450 $2.83 45d 1 1.43mi
1500 Eastpark Dr Unit 3 La Habra, CA 2.0 1.5 1286 $2,500 $1.94 0d 1 1.44mi
209 S Fonda St La Habra, CA 2.0 2.0 1200 $3,500 $2.92 0d 1 1.45mi
331 Pomelo Ave Brea, CA 3.0 2.0 1538 $4,200 $2.73 45d 1 1.46mi
242 S Redwood Ave Unit C Brea, CA 3.0 2.5 1590 $3,995 $2.51 8d 1 1.48mi
664 Olive Ave Brea, CA 4.0 2.0 1472 $4,500 $3.06 0d 1 1.49mi
628 E Birch St Unit D Brea, CA 2.0 1.5 1104 $2,850 $2.58 14d 1 1.49mi
108 E Date St Unit 108 Brea, CA 2.0 1.0 950 $3,095 $3.26 45d 1 1.50mi

Listing history 27 events

  1. 2026-06-21
    days on market $225,000 Active 197 DOM
  2. 2026-06-18
    days on market $225,000 Active 194 DOM
  3. 2026-06-17
    days on market $225,000 Active 193 DOM
  4. 2026-06-16
    days on market $225,000 Active 192 DOM
  5. 2026-06-15
    days on market $225,000 Active 191 DOM
  6. 2026-06-13
    days on market $225,000 Active 189 DOM
  7. 2026-06-13
    days on market $225,000 Active 188 DOM
  8. 2026-06-09
    days on market $225,000 Active 185 DOM
  9. 2026-06-08
    days on market $225,000 Active 184 DOM
  10. 2026-06-07
    days on market $225,000 Active 183 DOM
  11. 2026-06-04
    days on market $225,000 Active 180 DOM
  12. 2026-06-03
    days on market $225,000 Active 179 DOM
  13. 2026-06-02
    days on market $225,000 Active 178 DOM
  14. 2026-06-01
    days on market $225,000 Active 177 DOM
  15. 2026-05-31
    days on market $225,000 Active 176 DOM
  16. 2026-04-28
    price $225,000 1211-char remark
    Show marketing remark (1211 chars)

    Welcome to this beautifully maintained and spacious manufactured home in the highly desirable Crestmont Estate Community of Brea. Ideally situated, this vibrant community is just minutes from shopping, dining, and local parks, offering convenience and comfort.   Inside, the home features three generously sized bedrooms, two full bathrooms, and an open-concept living area that flows effortlessly into the dining space—perfect for both daily living and entertaining. Recent upgrades include new central heating/cooling, new laminate flooring and fresh interior paint, giving the home a bright, clean, and welcoming feel. High ceilings and abundant natural light further enhance the warm atmosphere throughout.   Additional highlights include a two-car tandem carport, providing convenient and covered parking.   Residents of Crestmont Estate enjoy a host of impressive amenities, including a sparkling swimming pool and relaxing spa, a rentable clubhouse, a billiard room, and meticulously maintained grounds.   This move-in-ready home is an excellent opportunity to enjoy comfort, convenience, and community living at its finest. Don’t miss your chance—come see it today!

  17. 2026-04-15
    price $230,000 1211-char remark
    Show marketing remark (1211 chars)

    Welcome to this beautifully maintained and spacious manufactured home in the highly desirable Crestmont Estate Community of Brea. Ideally situated, this vibrant community is just minutes from shopping, dining, and local parks, offering convenience and comfort.   Inside, the home features three generously sized bedrooms, two full bathrooms, and an open-concept living area that flows effortlessly into the dining space—perfect for both daily living and entertaining. Recent upgrades include new central heating/cooling, new laminate flooring and fresh interior paint, giving the home a bright, clean, and welcoming feel. High ceilings and abundant natural light further enhance the warm atmosphere throughout.   Additional highlights include a two-car tandem carport, providing convenient and covered parking.   Residents of Crestmont Estate enjoy a host of impressive amenities, including a sparkling swimming pool and relaxing spa, a rentable clubhouse, a billiard room, and meticulously maintained grounds.   This move-in-ready home is an excellent opportunity to enjoy comfort, convenience, and community living at its finest. Don’t miss your chance—come see it today!

  18. 2026-03-23
    price $239,000 1211-char remark
    Show marketing remark (1211 chars)

    Welcome to this beautifully maintained and spacious manufactured home in the highly desirable Crestmont Estate Community of Brea. Ideally situated, this vibrant community is just minutes from shopping, dining, and local parks, offering convenience and comfort.   Inside, the home features three generously sized bedrooms, two full bathrooms, and an open-concept living area that flows effortlessly into the dining space—perfect for both daily living and entertaining. Recent upgrades include new central heating/cooling, new laminate flooring and fresh interior paint, giving the home a bright, clean, and welcoming feel. High ceilings and abundant natural light further enhance the warm atmosphere throughout.   Additional highlights include a two-car tandem carport, providing convenient and covered parking.   Residents of Crestmont Estate enjoy a host of impressive amenities, including a sparkling swimming pool and relaxing spa, a rentable clubhouse, a billiard room, and meticulously maintained grounds.   This move-in-ready home is an excellent opportunity to enjoy comfort, convenience, and community living at its finest. Don’t miss your chance—come see it today!

  19. 2026-01-27
    price $240,000 1211-char remark
    Show marketing remark (1211 chars)

    Welcome to this beautifully maintained and spacious manufactured home in the highly desirable Crestmont Estate Community of Brea. Ideally situated, this vibrant community is just minutes from shopping, dining, and local parks, offering convenience and comfort.   Inside, the home features three generously sized bedrooms, two full bathrooms, and an open-concept living area that flows effortlessly into the dining space—perfect for both daily living and entertaining. Recent upgrades include new central heating/cooling, new laminate flooring and fresh interior paint, giving the home a bright, clean, and welcoming feel. High ceilings and abundant natural light further enhance the warm atmosphere throughout.   Additional highlights include a two-car tandem carport, providing convenient and covered parking.   Residents of Crestmont Estate enjoy a host of impressive amenities, including a sparkling swimming pool and relaxing spa, a rentable clubhouse, a billiard room, and meticulously maintained grounds.   This move-in-ready home is an excellent opportunity to enjoy comfort, convenience, and community living at its finest. Don’t miss your chance—come see it today!

  20. 2025-12-06
    listed $248,000 Active 1211-char remark
    Show marketing remark (1211 chars)

    Welcome to this beautifully maintained and spacious manufactured home in the highly desirable Crestmont Estate Community of Brea. Ideally situated, this vibrant community is just minutes from shopping, dining, and local parks, offering convenience and comfort.   Inside, the home features three generously sized bedrooms, two full bathrooms, and an open-concept living area that flows effortlessly into the dining space—perfect for both daily living and entertaining. Recent upgrades include new central heating/cooling, new laminate flooring and fresh interior paint, giving the home a bright, clean, and welcoming feel. High ceilings and abundant natural light further enhance the warm atmosphere throughout.   Additional highlights include a two-car tandem carport, providing convenient and covered parking.   Residents of Crestmont Estate enjoy a host of impressive amenities, including a sparkling swimming pool and relaxing spa, a rentable clubhouse, a billiard room, and meticulously maintained grounds.   This move-in-ready home is an excellent opportunity to enjoy comfort, convenience, and community living at its finest. Don’t miss your chance—come see it today!

  21. 2021-03-24
    soldstatus $110,000 Closed Sale 728-char remark
    Show marketing remark (728 chars)

    Your search ends here! This wonderful home offers over 1,200 square feet of living space including 3 bedrooms and 2 bathrooms. Entertain effortlessly in this open floor plan. The kitchen has granite counter tops and plenty of upgraded cabinets for all of your storage and organizational needs. All appliances included! Fresh paint and laminate flooring installed throughout. The master bedroom showcases a spacious en-suite with dual sinks and a large soaking tub. The Crestmont Estates is a great community to live in equipped with a pool, club house, and game room. Located near downtown Brea you will have plenty of access to many dining and shopping options. Do not miss this opportunity, schedule you private showing today.

  22. 2021-02-08
    historical Active Under Contract 728-char remark
    Show marketing remark (728 chars)

    Your search ends here! This wonderful home offers over 1,200 square feet of living space including 3 bedrooms and 2 bathrooms. Entertain effortlessly in this open floor plan. The kitchen has granite counter tops and plenty of upgraded cabinets for all of your storage and organizational needs. All appliances included! Fresh paint and laminate flooring installed throughout. The master bedroom showcases a spacious en-suite with dual sinks and a large soaking tub. The Crestmont Estates is a great community to live in equipped with a pool, club house, and game room. Located near downtown Brea you will have plenty of access to many dining and shopping options. Do not miss this opportunity, schedule you private showing today.

  23. 2021-02-04
    price $114,999 728-char remark
    Show marketing remark (728 chars)

    Your search ends here! This wonderful home offers over 1,200 square feet of living space including 3 bedrooms and 2 bathrooms. Entertain effortlessly in this open floor plan. The kitchen has granite counter tops and plenty of upgraded cabinets for all of your storage and organizational needs. All appliances included! Fresh paint and laminate flooring installed throughout. The master bedroom showcases a spacious en-suite with dual sinks and a large soaking tub. The Crestmont Estates is a great community to live in equipped with a pool, club house, and game room. Located near downtown Brea you will have plenty of access to many dining and shopping options. Do not miss this opportunity, schedule you private showing today.

  24. 2021-01-26
    price $128,999 728-char remark
    Show marketing remark (728 chars)

    Your search ends here! This wonderful home offers over 1,200 square feet of living space including 3 bedrooms and 2 bathrooms. Entertain effortlessly in this open floor plan. The kitchen has granite counter tops and plenty of upgraded cabinets for all of your storage and organizational needs. All appliances included! Fresh paint and laminate flooring installed throughout. The master bedroom showcases a spacious en-suite with dual sinks and a large soaking tub. The Crestmont Estates is a great community to live in equipped with a pool, club house, and game room. Located near downtown Brea you will have plenty of access to many dining and shopping options. Do not miss this opportunity, schedule you private showing today.

  25. 2021-01-10
    price $134,999 728-char remark
    Show marketing remark (728 chars)

    Your search ends here! This wonderful home offers over 1,200 square feet of living space including 3 bedrooms and 2 bathrooms. Entertain effortlessly in this open floor plan. The kitchen has granite counter tops and plenty of upgraded cabinets for all of your storage and organizational needs. All appliances included! Fresh paint and laminate flooring installed throughout. The master bedroom showcases a spacious en-suite with dual sinks and a large soaking tub. The Crestmont Estates is a great community to live in equipped with a pool, club house, and game room. Located near downtown Brea you will have plenty of access to many dining and shopping options. Do not miss this opportunity, schedule you private showing today.

  26. 2020-11-13
    price $144,999 728-char remark
    Show marketing remark (728 chars)

    Your search ends here! This wonderful home offers over 1,200 square feet of living space including 3 bedrooms and 2 bathrooms. Entertain effortlessly in this open floor plan. The kitchen has granite counter tops and plenty of upgraded cabinets for all of your storage and organizational needs. All appliances included! Fresh paint and laminate flooring installed throughout. The master bedroom showcases a spacious en-suite with dual sinks and a large soaking tub. The Crestmont Estates is a great community to live in equipped with a pool, club house, and game room. Located near downtown Brea you will have plenty of access to many dining and shopping options. Do not miss this opportunity, schedule you private showing today.

  27. 2020-09-30
    listed $150,000 Active 728-char remark
    Show marketing remark (728 chars)

    Your search ends here! This wonderful home offers over 1,200 square feet of living space including 3 bedrooms and 2 bathrooms. Entertain effortlessly in this open floor plan. The kitchen has granite counter tops and plenty of upgraded cabinets for all of your storage and organizational needs. All appliances included! Fresh paint and laminate flooring installed throughout. The master bedroom showcases a spacious en-suite with dual sinks and a large soaking tub. The Crestmont Estates is a great community to live in equipped with a pool, club house, and game room. Located near downtown Brea you will have plenty of access to many dining and shopping options. Do not miss this opportunity, schedule you private showing today.

ⓘ 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 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥96°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
$39,708
− Mortgage interest
−$12,603
− Property taxes
−$3,375
− Insurance
−$1,125
− Repairs & maintenance
−$3,177
− Management
−$3,177
− Depreciation
−$6,545
Taxable income
$9,706
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,329
After-tax cash flow
$10,381/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
Brea-Olinda Unified
NCES district ID
0605880
Math proficiency
48% ▼ -14.00%
Reading proficiency
65% ▼ -2.00%
Median HH income
$83,131
Composite
51.28/100
National rank
#1748
State rank
#84 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

+50.0% since first listed
12 events — show timeline
  • 2026-04-28 Price Changed $225,000 CRMLS
  • 2026-04-15 Price Changed $230,000 CRMLS
  • 2026-03-23 Price Changed $239,000 CRMLS
  • 2026-01-27 Price Changed $240,000 CRMLS
  • 2025-12-06 Listed $248,000 CRMLS
  • 2021-03-24 Sold (MLS) $110,000 CRMLS
  • 2021-02-08 Contingent CRMLS
  • 2021-02-04 Price Changed $114,999 CRMLS
  • 2021-01-26 Price Changed $128,999 CRMLS
  • 2021-01-10 Price Changed $134,999 CRMLS
  • 2020-11-13 Price Changed $144,999 CRMLS
  • 2020-09-30 Listed $150,000 CRMLS

Property tax history

-2.8%/yr

Latest (2025): $267 · +3.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…