CashFlowRE
Sign in Sign up
16444 Bolsa Chica St #137
C+ Composite 64.03
Why this score? — see what drove the C+ 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 +9.3/10.0
  • Schools +5.5/10.0
  • Livability +3.4/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.3/15.0
  • Appreciation +0.0/10.0

$279,900

16444 Bolsa Chica St #137 · Huntington Beach, CA 92649
3 bd · 2.0 ba · 1,566 sqft · Manufactured · 50 Days on market
Built 2017 Est $241k · 16% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautiful Newer Manufactured home * * * Corner Lot * * * 9' flat Ceilings * * * BIG Island Kitchen * * * Walk-In Closet * * * 55+ Community * * * Low Space Rent

Key facts

  • New walk-in tub
  • Tiled walk-in shower
  • Large side yard

Tags

CORNER LOTWALK-IN PANTRYNEW WALK-IN TUBTILED WALK-IN SHOWERSPACIOUS LAUNDRY ROOMLARGE SIDE YARD

Property features AI

Finance

  • Other: Access via city streets; Elevation expressed in feet
  • Financial info: Land lease (park) — monthly payment applies
  • HOA & community: Senior community; Community features include street lighting; Park name: Skandia Country Club; Manager approval required for residency; Pets allowed (dogs and cats; size and number limits apply; contact manager for details)

Exterior

  • Parking: One covered garage space; Two carport spaces (attached); Total of three parking spaces
  • Utilities: Standard electric; Public/district water; Public sewer
  • Home design: Single-story; Entry at street level; Mobile home remains on site; Mobile home dimensions approximately 27' x 58'; Corner lot with lawn and yard; Level with street; Faces paved city street; Located in Skandia Country Club (senior community)
  • Construction: Shingle roof; Hardboard exterior; Pillar/post/pier foundation
  • Exterior features: Front porch and additional porch; Open patio; Patio; Awning; Rain gutters; Vinyl skirt; Community pool; One shed

Interior

  • Kitchen: Microwave; Gas range; Dishwasher; Quartz counters; Pots & pan drawers; Walk-in pantry
  • Bedrooms: All bedrooms on main floor; Main floor primary bedroom; Main floor bedroom; Walk-in closet
  • Flooring: Laminate flooring; Concrete flooring
  • Bathrooms: Two full bathrooms; Double sinks in primary bath; Separate tub and shower; Soaking tub; Shower (including walk-in shower and shower in tub); Privacy toilet door; Closet in bathroom; Linen closet/storage; Exhaust fan(s); Granite counters
  • Heating & cooling: Natural gas heating; Central cooling
  • Interior features: Ceiling fan; Open floor plan; Cathedral/vaulted ceilings; Double pane windows; Community spa
  • Laundry & utility: Washer hookup; Gas dryer hookup; Dedicated laundry room/area

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 $280k.

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 ($4k rent vs $280k).
  • Recommended offer: $272k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.8% 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.
  • Ocean View (suburban): math 57% / reading 63% proficiency, ranked #207 of 1,400 in CA (top 15%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+2.2%/yr); 83 active listings in the ZIP; 30 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).
  • This rent runs 39% of the median local income ($123k/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 $8k 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 + 2.2% rent growth), your $78k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 50 days — a 3% lower offer ($272k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 12y 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 $219k; 28% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $271,503 (3.0% below list)

Questions for the listing agent

  1. It's been on market 50 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.43%
Cap rate
12.80%
Cash-on-cash
23.26%
DSCR
2.03
GRM
5.8

CMA / ARV

ARV (on-the-fly)
$241,164
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16444 Bolsa Chica St #71 0.00mi 3/2.0 1,541 (-2%) 18mo $198,000 $128 83
16444 Bolsa Chica St #95 0.00mi 3/2.0 1,600 (+2%) 19mo $109,900 $69 80
16444 Bolsa Chica St #14 0.00mi 2/2.0 (-1) 1,620 (+3%) 12mo $265,000 $164 79
16444 Bolsa Chica St #84 0.00mi 3/2.0 1,600 (+2%) 21mo $129,000 $81 79
16444 Bolsa Chica St #20 0.00mi 3/2.0 1,680 (+7%) 20mo $259,000 $154 71
16444 Bolsa Chica St #61 0.00mi 2/2.0 (-1) 1,350 (-14%) 10mo $180,000 $133 64
16444 Bolsa Chica St #157 0.00mi 2/2.0 (-1) 1,800 (+15%) 17mo $125,000 $69 56
16444 Bolsa Chica #42 0.52mi 3/2.0 1,440 (-8%) 13mo $325,000 $226 51
4382 Lahaina Dr 0.64mi 3/2.0 1,785 (+14%) 5mo $875,000 $490 43
16451 Makaha Ln 0.69mi 2/2.0 (-1) 1,344 (-14%) 7mo $845,000 $629 33

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 · 2.17% rent growth · sell at horizon

5-year hold
IRR
15.4%
Equity multiple
1.61×
Total profit
$47,943
Equity at exit
$41,734
10-year hold
IRR
23.5%
Equity multiple
2.95×
Total profit
$152,437
Equity at exit
$24,201

Cash invested: $78,372 (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 92649

Rents YoY
2.2%
Active inventory
83
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$4,013 high interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$67 /mo · $802/yr
Insurance
$117
HOA
$0
Vacancy / Maint / Mgmt
$843
Net cashflow
$1,519

Break-even live

Break-even rent $2,090
Max offer price $279,900
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
$69,975
Closing costs
$8,397
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 30 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16592 Jib Cir Unit B Huntington Beach, CA 3.0 2.5 1500 $4,300 $2.87 1d 1 0.21mi
5141 Cheryl Dr Huntington Beach, CA 3.0 1.5 1120 $4,200 $3.75 16d 1 0.33mi
16795 Roosevelt Ln Unit C Huntington Beach, CA 3.0 2.0 1600 $3,900 $2.44 1d 1 0.33mi
4862 Kona Dr Unit C Huntington Beach, CA 3.0 2.5 1200 $2,895 $2.41 15d 1 0.38mi
4862 Kona Dr Unit C Huntington Beach, CA 3.0 2.5 1200 $2,895 $2.41 1d 1 0.38mi
4862 Kona Dr Unit C Huntington Beach, CA 3.0 2.5 1200 $2,895 $2.41 13d 1 0.38mi
4881 Kona Dr Unit A Huntington Beach, CA 3.0 2.5 1300 $3,295 $2.53 10d 1 0.40mi
16082 Schryer Ln Huntington Beach, CA 3.0 2.0 1214 $8,000 $6.59 3d 1 0.44mi
16842 Hoskins Ln Unit A Huntington Beach, CA 3.0 2.0 1072 $3,195 $2.98 3d 1 0.45mi
5082 Edinger Ave Huntington Beach, CA 3.0 2.0 1278 $4,500 $3.52 1d 1 0.45mi
16907 Airport Cir Unit CI103 Huntington Beach, CA 4.0 3.0 1937 $4,700 $2.43 16d 1 0.45mi
4562 Heil Ave Unit 1 Huntington Beach, CA 3.0 2.0 1250 $3,750 $3.00 3d 1 0.52mi
16682 Dolores Ln Huntington Beach, CA 2.0 2.5 1700 $3,600 $2.12 10d 1 0.55mi
16941 Hoskins Ln Apt 1 Huntington Beach, CA 2.0 2.0 1255 $3,000 $2.39 21d 1 0.56mi
5192 Robinwood Dr Huntington Beach, CA 3.0 2.0 1232 $5,000 $4.06 1d 1 0.62mi
5681 Mangrum Dr Huntington Beach, CA 3.0 2.0 1132 $4,995 $4.41 1d 1 0.72mi
16700 Saybrook Ln Huntington Beach, CA 1.0–2.0 1.0–2.0 1082 $3,670 $3.39 1d 10 0.75mi
5952 Par Cir Huntington Beach, CA 3.0 2.0 1437 $5,400 $3.76 13d 1 0.90mi
5641 Tilburg Dr Huntington Beach, CA 3.0 2.0 1188 $4,495 $3.78 1d 1 1.03mi
6002 Welde Cir Huntington Beach, CA 3.0 2.0 1284 $3,650 $2.84 10d 1 1.13mi
6200 Edinger Ave Huntington Beach, CA 1.0–3.0 1.0–2.0 851 $3,462 $4.07 1d 4 1.20mi
4021 Aladdin Dr Huntington Beach, CA 3.0 2.5 1496 $7,400 $4.95 1d 1 1.26mi
6281 Reubens Dr Huntington Beach, CA 4.0 2.0 1820 $4,895 $2.69 10d 1 1.26mi
6281 Reubens Dr Huntington Beach, CA 4.0 2.0 1820 $4,895 $2.69 1d 1 1.26mi
5832 Nordina Dr Huntington Beach, CA 3.0 2.0 1171 $4,399 $3.76 1d 1 1.26mi
6042 Stone Cir Huntington Beach, CA 4.0 2.0 1434 $4,995 $3.48 1d 1 1.28mi
5902 Nordina Dr Huntington Beach, CA 4.0 2.5 1840 $5,000 $2.72 10d 1 1.31mi
3832 Montego Dr Huntington Beach, CA 3.0 2.5 1826 $5,900 $3.23 16d 1 1.33mi
3726 Montego Dr Huntington Beach, CA 4.0 3.0 2057 $6,000 $2.92 7d 1 1.42mi
6401 Warner Ave Huntington Beach, CA 2.0–3.0 1.0–2.5 1145 $4,196 $3.66 1d 16 1.45mi

Listing history 28 events

  1. 2026-06-18
    days on market $279,900 Active 50 DOM
  2. 2026-06-17
    days on market $279,900 Active 49 DOM
  3. 2026-06-16
    days on market $279,900 Active 48 DOM
  4. 2026-06-15
    days on market $279,900 Active 47 DOM
  5. 2026-06-13
    days on market $279,900 Active 45 DOM
  6. 2026-06-13
    days on market $279,900 Active 44 DOM
  7. 2026-06-10
    days on market $279,900 Active 42 DOM
  8. 2026-06-09
    days on market $279,900 Active 41 DOM
  9. 2026-06-08
    days on market $279,900 Active 40 DOM
  10. 2026-06-07
    days on market $279,900 Active 39 DOM
  11. 2026-06-04
    days on market $279,900 Active 36 DOM
  12. 2026-06-03
    days on market $279,900 Active 35 DOM
  13. 2026-06-02
    days on market $279,900 Active 34 DOM
  14. 2026-06-01
    days on market $279,900 Active 33 DOM
  15. 2026-05-31
    days on market $279,900 Active 32 DOM
  16. 2026-04-29
    listed $279,900 Active
  17. 2019-06-19
    soldstatus $219,000 Closed Sale 184-char remark
    Show marketing remark (184 chars)

    Beautiful Newer Manufactured home * * * Corner Lot * * * 9' flat Ceilings * * * BIG Island Kitchen * * * Walk-In Closet * * * 55+ Community * * * Low Space Rent

  18. 2019-05-16
    status Pending Sale 184-char remark
    Show marketing remark (184 chars)

    Beautiful Newer Manufactured home * * * Corner Lot * * * 9' flat Ceilings * * * BIG Island Kitchen * * * Walk-In Closet * * * 55+ Community * * * Low Space Rent

  19. 2019-04-01
    price $218,500 184-char remark
    Show marketing remark (184 chars)

    Beautiful Newer Manufactured home * * * Corner Lot * * * 9' flat Ceilings * * * BIG Island Kitchen * * * Walk-In Closet * * * 55+ Community * * * Low Space Rent

  20. 2019-02-22
    listed $224,750 Active 184-char remark
    Show marketing remark (184 chars)

    Beautiful Newer Manufactured home * * * Corner Lot * * * 9' flat Ceilings * * * BIG Island Kitchen * * * Walk-In Closet * * * 55+ Community * * * Low Space Rent

  21. 2019-02-21
    historical
  22. 2018-10-09
    listed $224,900 Active
  23. 2018-09-09
    historical
  24. 2018-06-12
    price $239,900
  25. 2018-05-26
    price $249,900
  26. 2018-04-08
    listed $259,900 Active
  27. 2015-01-31
    historical
  28. 2014-11-04
    listed $69,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast CA · Resets to sale price

Current annual tax
$802 · $67/mo
Projected year-2 tax
$2,127 · $177/mo
Expected delta
+$1,325/yr (+$110/mo · 165.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 5/10 Major 7 d/yr ≥85°F today · 22 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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$48,154
− Mortgage interest
−$15,679
− Property taxes
−$802
− Insurance
−$1,400
− Repairs & maintenance
−$3,852
− Management
−$3,852
− Depreciation
−$8,143
Taxable income
$14,426
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,462
After-tax cash flow
$14,764/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
Ocean View
NCES district ID
0628140
Math proficiency
57% ▬ 0.00%
Reading proficiency
63% ▼ -1.00%
Median HH income
$77,469
Composite
55.3/100
National rank
#2725
State rank
#207 of 1400 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)
35,346
Household income
$123,257
Rent vs Own
40.7% rent · 59.3% own
Severe rent burden
1504.0

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
Majority White (64%)
Race & ethnicity
White 64% Hispanic / Latino 16% Two or more races 14% Asian 10%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Lithuanian 3% Italian 2% Romanian 2%
Foreign-born
14% · Canada, Vietnam, China
Languages at home
81% English-only · Spanish 6% Other Asian/Pacific 3% Vietnamese 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
▼ -1153.55%
Current HPI
330.6956
Rent YoY
▲ 2.17%
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

+300.4% since first listed
13 events — show timeline
  • 2026-04-29 Listed $279,900 CRMLS
  • 2019-06-19 Sold (MLS) $219,000 CRMLS
  • 2019-05-16 Pending CRMLS
  • 2019-04-01 Price Changed $218,500 CRMLS
  • 2019-02-22 Listed $224,750 CRMLS
  • 2019-02-21 Listing Removed CRMLS
  • 2018-10-09 Listed $224,900 CRMLS
  • 2018-09-09 Listing Removed CRMLS
  • 2018-06-12 Price Changed $239,900 CRMLS
  • 2018-05-26 Price Changed $249,900 CRMLS
  • 2018-04-08 Listed $259,900 CRMLS
  • 2015-01-31 Listing Removed CRMLS
  • 2014-11-04 Listed $69,900 CRMLS

Property tax history

-4.7%/yr

Latest (2025): $802 · -0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…