CashFlowRE
Sign in Sign up
14000 Lake View Dr 🌊 Lakefront
B- Composite 69.08
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 +27.8/30.0
  • DSCR +9.8/10.0
  • ARV discount +8.3/15.0
  • 1% rule +7.6/10.0
  • Rent growth +4.0/5.0
  • Schools +4.0/10.0
  • Condition / age +4.0/5.0
  • Livability +3.7/5.0
  • Appreciation +0.0/10.0

$270,000

14000 Lake View Dr · La Mirada, CA 90638
2 bd · 2.0 ba · 1,650 sqft · Manufactured · 314 Days on market
Built 1977 Good condition $164/sqft · at area comps Est $275k · at est. ↓ 22% since listing

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

Listing remarks MLS

Welcome to one of the most sought-after lakefront locations in the beautiful Lake Park La Mirada community! Just reduced to 280,000! This stunning triple-wide manufactured home offers breathtaking lake views from the moment you enter, with serene water vistas visible from the entryway, living room, and dining area—truly a must-see! Boasting nearly 1,700 square feet of thoughtfully designed living space, this 2-bedroom, 2-bathroom home perfectly blends comfort and elegance. The bright, open kitchen flows seamlessly into the spacious family room and leads directly to the lakeside porch—ideal for dining al fresco, entertaining, or simply relaxing while soaking in the peaceful surroundings. Lake Park is a meticulously maintained 55+ community, centered around a tranquil lake with a charming fountain and scenic walking path. Residents enjoy top-tier amenities including a lakefront clubhouse, pool, jacuzzi, gym, billiards room, banquet facilities, card room, and more. Conveniently located near major freeways, shopping centers, restaurants, and Candlewood Country Club, this home offers the perfect balance of serene lakeside living and urban convenience. Don’t miss your chance to experience lakefront living at its finest—welcome home!

Key facts

  • Lakeside porch
  • Top-tier amenities
  • Lakefront location

Tags

LAKEFRONT LOCATIONBREATHTAKING LAKE VIEWSLAKESIDE PORCHLAKEFRONT CLUBHOUSESCENIC WALKING PATHTOP-TIER AMENITIES

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 $270k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $819 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $270k).
  • Recommended offer: $238k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% vs local median 2.4% in La Mirada — 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 73/100 on livability (#149 in CA) — a middle-class / working-renter tenant base. Strengths: employment A+, commute A, schools B; Watch: health & safety D, cost of living F.
  • Norwalk-La Mirada Unified (suburban): math 28% / reading 61% proficiency, ranked #177 of 517 in CA (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+6.1%/yr); 54 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($110k/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.
  • Los Angeles County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 6.1% rent growth), your $76k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 314 days — a 12% lower offer ($238k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $237,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 314 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  6. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  7. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  8. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  9. 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.
  10. 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.
  11. 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
1.26%
Cap rate
9.93%
Cash-on-cash
13.01%
DSCR
1.58
GRM
6.6

CMA / ARV

ARV (median comp)
$275,000
List price
$270,000
Delta
-1.82%
Verdict
FAIR
Comps
7 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14041 Lake Side Dr #130 0.08mi 2/2.0 1,632 (-1%) 0mo $295,000 $181 94
14020 Lake Glen Dr #45 0.14mi 2/2.0 1,638 (-1%) 9mo $245,000 $150 84
14024 Crest Lake Dr #83 0.11mi 3/2.0 (+1) 1,680 (+2%) 4mo $377,500 $225 84
14054 Lake Side Dr #106 0.11mi 3/2.0 (+1) 1,716 (+4%) 4mo $390,000 $227 80
14046 Lake Crest Dr #76 0.13mi 2/2.0 1,536 (-7%) 9mo $180,000 $117 75
12921 Lake Frst #35 0.17mi 2/2.0 1,440 (-13%) 10mo $260,000 $181 62
14006 Lake Glen Dr #48 0.14mi 2/2.0 1,440 (-13%) 15mo $330,000 $229 60
14010 Lake Glen Dr #47 0.14mi 2/2.0 1,440 (-13%) 16mo $359,500 $250 59

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 · 6.07% rent growth · sell at horizon

5-year hold
IRR
6.3%
Equity multiple
1.26×
Total profit
$19,308
Equity at exit
$40,258
10-year hold
IRR
18.3%
Equity multiple
2.74×
Total profit
$131,521
Equity at exit
$23,345

Cash invested: $75,600 (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 90638

Rents YoY
6.1%
Active inventory
54
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$3,399 high interval (Pro) →
Mortgage (P&I)
$1,416
Tax est. 1.5%
$338 /mo · $4,050/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$714
Net cashflow
$819

Break-even live

Break-even rent $2,362
Max offer price $270,000
Occupancy floor 71%

Sensitivity live

Price -10% $1,006 -5% $913 +0% $819 +5% $726 +10% $633
Rent -10% $551 -5% $685 +0% $819 +5% $954 +10% $1,088
Rate -1.0pp $955 -0.5pp $888 base $819 +0.5pp $749 +1.0pp $678

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
$67,500
Closing costs
$8,100
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
13857 Leffingwell Rd Whittier, CA 2.0–3.0 2.0 1100 $2,990 $2.72 2d 1 0.42mi
12202 Colima Rd Whittier, CA 3.0 2.0 1224 $4,000 $3.27 11d 1 0.51mi
13987 Coteau Dr #10 Whittier, CA 3.0 2.0 1426 $3,250 $2.28 17d 1 0.53mi
14130 Bay St La Mirada, CA 3.0 3.5 1460 $3,950 $2.71 44d 1 0.80mi
14022 Bay St Santa Fe Springs, CA 3.0 2.5 1530 $4,100 $2.68 13d 1 0.81mi
14515 Leffingwell Rd Whittier, CA 2.0 1.0 1050 $2,495 $2.38 2d 6 0.86mi
14055 Honeysuckle Ln Unit 1/2 Whittier, CA 3.0 3.0 1200 $3,200 $2.67 2d 1 0.97mi
12123 Laurel Ave Whittier, CA 3.0 2.0 1238 $4,200 $3.39 2d 1 1.01mi
11622 Carmenita Rd Whittier, CA 2.0–4.0 1.0–2.5 1049 $2,935 $2.80 2d 1 1.04mi
14820 Ragan Dr La Mirada, CA 3.0 2.0 1358 $3,600 $2.65 13d 1 1.05mi
11920 Laurel Ave Unit A Whittier, CA 3.0 1.0 1200 $3,500 $2.92 2d 1 1.06mi

Listing history 19 events

  1. 2026-06-21
    days on market $270,000 Active 314 DOM
  2. 2026-06-18
    days on market $270,000 Active 311 DOM
  3. 2026-06-17
    days on market $270,000 Active 310 DOM
  4. 2026-06-16
    days on market $270,000 Active 309 DOM
  5. 2026-06-15
    days on market $270,000 Active 308 DOM
  6. 2026-06-13
    days on market $270,000 Active 306 DOM
  7. 2026-06-13
    days on market $270,000 Active 305 DOM
  8. 2026-06-09
    days on market $270,000 Active 302 DOM
  9. 2026-06-08
    days on market $270,000 Active 301 DOM
  10. 2026-06-07
    days on market $270,000 Active 300 DOM
  11. 2026-06-04
    days on market $270,000 Active 297 DOM
  12. 2026-06-03
    days on market $270,000 Active 296 DOM
  13. 2026-06-02
    days on market $270,000 Active 295 DOM
  14. 2026-06-01
    days on market $270,000 Active 294 DOM
  15. 2026-05-31
    pricedays on market $270,000 Active 293 DOM
  16. 2026-04-27
    price $280,000 1271-char remark
    Show marketing remark (1271 chars)

    Welcome to one of the most sought-after lakefront locations in the beautiful Lake Park La Mirada community! Just reduced to 280,000! This stunning triple-wide manufactured home offers breathtaking lake views from the moment you enter, with serene water vistas visible from the entryway, living room, and dining area—truly a must-see! Boasting nearly 1,700 square feet of thoughtfully designed living space, this 2-bedroom, 2-bathroom home perfectly blends comfort and elegance. The bright, open kitchen flows seamlessly into the spacious family room and leads directly to the lakeside porch—ideal for dining al fresco, entertaining, or simply relaxing while soaking in the peaceful surroundings. Lake Park is a meticulously maintained 55+ community, centered around a tranquil lake with a charming fountain and scenic walking path. Residents enjoy top-tier amenities including a lakefront clubhouse, pool, jacuzzi, gym, billiards room, banquet facilities, card room, and more. Conveniently located near major freeways, shopping centers, restaurants, and Candlewood Country Club, this home offers the perfect balance of serene lakeside living and urban convenience. Don’t miss your chance to experience lakefront living at its finest—welcome home!

  17. 2026-03-25
    price $315,000 1271-char remark
    Show marketing remark (1271 chars)

    Welcome to one of the most sought-after lakefront locations in the beautiful Lake Park La Mirada community! Just reduced to 280,000! This stunning triple-wide manufactured home offers breathtaking lake views from the moment you enter, with serene water vistas visible from the entryway, living room, and dining area—truly a must-see! Boasting nearly 1,700 square feet of thoughtfully designed living space, this 2-bedroom, 2-bathroom home perfectly blends comfort and elegance. The bright, open kitchen flows seamlessly into the spacious family room and leads directly to the lakeside porch—ideal for dining al fresco, entertaining, or simply relaxing while soaking in the peaceful surroundings. Lake Park is a meticulously maintained 55+ community, centered around a tranquil lake with a charming fountain and scenic walking path. Residents enjoy top-tier amenities including a lakefront clubhouse, pool, jacuzzi, gym, billiards room, banquet facilities, card room, and more. Conveniently located near major freeways, shopping centers, restaurants, and Candlewood Country Club, this home offers the perfect balance of serene lakeside living and urban convenience. Don’t miss your chance to experience lakefront living at its finest—welcome home!

  18. 2025-11-07
    price $339,000 1271-char remark
    Show marketing remark (1271 chars)

    Welcome to one of the most sought-after lakefront locations in the beautiful Lake Park La Mirada community! Just reduced to 280,000! This stunning triple-wide manufactured home offers breathtaking lake views from the moment you enter, with serene water vistas visible from the entryway, living room, and dining area—truly a must-see! Boasting nearly 1,700 square feet of thoughtfully designed living space, this 2-bedroom, 2-bathroom home perfectly blends comfort and elegance. The bright, open kitchen flows seamlessly into the spacious family room and leads directly to the lakeside porch—ideal for dining al fresco, entertaining, or simply relaxing while soaking in the peaceful surroundings. Lake Park is a meticulously maintained 55+ community, centered around a tranquil lake with a charming fountain and scenic walking path. Residents enjoy top-tier amenities including a lakefront clubhouse, pool, jacuzzi, gym, billiards room, banquet facilities, card room, and more. Conveniently located near major freeways, shopping centers, restaurants, and Candlewood Country Club, this home offers the perfect balance of serene lakeside living and urban convenience. Don’t miss your chance to experience lakefront living at its finest—welcome home!

  19. 2025-08-11
    listed $359,000 Active 1271-char remark
    Show marketing remark (1271 chars)

    Welcome to one of the most sought-after lakefront locations in the beautiful Lake Park La Mirada community! Just reduced to 280,000! This stunning triple-wide manufactured home offers breathtaking lake views from the moment you enter, with serene water vistas visible from the entryway, living room, and dining area—truly a must-see! Boasting nearly 1,700 square feet of thoughtfully designed living space, this 2-bedroom, 2-bathroom home perfectly blends comfort and elegance. The bright, open kitchen flows seamlessly into the spacious family room and leads directly to the lakeside porch—ideal for dining al fresco, entertaining, or simply relaxing while soaking in the peaceful surroundings. Lake Park is a meticulously maintained 55+ community, centered around a tranquil lake with a charming fountain and scenic walking path. Residents enjoy top-tier amenities including a lakefront clubhouse, pool, jacuzzi, gym, billiards room, banquet facilities, card room, and more. Conveniently located near major freeways, shopping centers, restaurants, and Candlewood Country Club, this home offers the perfect balance of serene lakeside living and urban convenience. Don’t miss your chance to experience lakefront living at its finest—welcome 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥93°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 9 unhealthy d/yr today · 10 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
$40,789
− Mortgage interest
−$15,124
− Property taxes
−$4,050
− Insurance
−$1,350
− Repairs & maintenance
−$3,263
− Management
−$3,263
− Depreciation
−$7,855
Taxable income
$5,884
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,412
After-tax cash flow
$8,420/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.

Condition & rehab AI · 14 photos

Good 80/100 Cosmetic rehab

This home is in good condition with a well-maintained exterior and interior. It has a good foundation and structure, and the HVAC and mechanical systems appear to be in good condition. The home has a good curb appeal and is located in a desirable area with lake views. The home is move-in ready and would benefit from some cosmetic updates to increase its value.

Value-add opportunities

  • Resale Paint the exterior walls — Painting the exterior walls can enhance the home's curb appeal and make it more attractive to potential buyers.
  • Both Replace the flooring — Replacing the flooring can improve the home's overall appearance and increase its value for both resale and rental.
  • Both Update the kitchen cabinets — Updating the kitchen cabinets can modernize the home and make it more appealing to potential buyers and renters.

Renovation cost estimate screening

Value-add ROI direction

  • Resale Paint the exterior walls — Painting the exterior walls can enhance the home's curb appeal and make it more attractive to potential buyers.
  • Both Replace the flooring — Replacing the flooring can improve the home's overall appearance and increase its value for both resale and rental.
  • Both Update the kitchen cabinets — Updating the kitchen cabinets can modernize the home and make it more appealing to potential buyers and renters.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Norwalk-La Mirada Unified
NCES district ID
0627690
Math proficiency
28% ▼ -7.00%
Reading proficiency
61% ▲ 14.00%
Median HH income
$65,950
Composite
39.62/100
National rank
#3919
State rank
#177 of 517 in CA

Livability — La Mirada

Score
73/100
State rank
#149
US rank
#5020

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
La Mirada, CA
County
Los Angeles County · 9,444,647 people
City population
45,933
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
45,933
Household income
$109,649
Rent vs Own
23.8% rent · 76.2% own
Severe rent burden
814.0

Population outlook (Los Angeles County) Hauer SSP2

Today (2025)
10,940,515 people
By 2030
11,256,481 · +2.9%
By 2040
11,729,929 · +7.2%
By 2050
11,948,407 · +9.2%
By 2075
11,818,114 · +8.0%
By 2100
10,842,928 · -0.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
Hispanic / Latino 46% White 26% Asian 23% Two or more races 17% Black 2%
Hispanic origin (detail)
Mexican 37% Cuban 1%
Common ancestry
Lithuanian 1% Italian 1% Slovak 1%
Foreign-born
27% · Canada, South Korea, China
Languages at home
56% English-only · Spanish 25% Korean 10% Tagalog/Filipino 3%

Political lean MEDSL · Los Angeles

2024 margin
Solid D (+32.9) · D 64.8% · R 31.9% · Other 3.3%
2008→2024 swing
-7.4pp toward R · 2008: 40.4pp · 2024: 32.9pp
All cycles
2024: D+32.9 2020: D+44.2 2016: D+48.0 2012: D+40.0 2008: D+40.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -892.51%
Current HPI
370.4661
Rent YoY
▲ 6.07%
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

-22.0% since first listed
4 events — show timeline
  • 2026-04-27 Price Changed $280,000 CRMLS
  • 2026-03-25 Price Changed $315,000 CRMLS
  • 2025-11-07 Price Changed $339,000 CRMLS
  • 2025-08-11 Listed $359,000 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…