CashFlowRE
Sign in Sign up
1850 W Orangethorpe #25
B Composite 71.42
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.1/10.0
  • Livability +3.4/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,999

1850 W Orangethorpe #25 · Fullerton, CA 92833
3 bd · 2.0 ba · 880 sqft · Manufactured · 76 Days on market
Built 1983

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Wonderfully renovated home in the heart of Fullerton! Close to major freeways, very popular nightlife just minutes away from Downtown Fullerton, and in the Fullerton Joint Union School District. Plenty of opportunities for anyone looking to live in Fullerton! This home offers three bedrooms and two bath; it features a tastefully designed living room that flows into the kitchen. Come look at this home before it's too late, it won't last long!

Key facts

  • Renovated home
  • Community pool
  • Built 1983

Tags

RENOVATED HOMECLOSE TO MAJOR FREEWAYSFLOWS INTO THE KITCHEN

Property features AI

Finance

  • HOA & community: Land lease of $1,950

Exterior

  • Parking: Park name: Country Place Homes
  • Utilities: Public sewer; District/public water
  • Home design: Single-story home; Mobile home remains on site; Mobile home dimensions approximately 10' x 44'; Located in a land-lease community (Country Place Homes)
  • Construction: Year built reported by seller
  • Exterior features: Community pool; Sidewalks

Interior

  • Bathrooms: 2 full bathrooms
  • Interior features: Front entry; Entry at ground level
  • Laundry & utility: Community laundry; Electric dryer hookup

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 $140k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $140k).
  • Recommended offer: $132k (6.0% below list) — sets the bar for market timing.
  • Cap rate 17.7% vs local median 2.0% in Fullerton — 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 (#328 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+; Watch: schools C-, health & safety D, crime D-.
  • 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.
  • Market conditions: Rents rising (+1.7%/yr); 63 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals leasing fast (median 1d 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 31% of the median local income ($114k/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 $968 of loan paydown is wiped out by about $4k 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 + 1.7% rent growth), your $39k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 76 days — a 6% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 2y 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 $50k; list at $140k implies a 180% gain — meaningful room to come down on a strong offer.

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 $131,599 (6.0% below list)

Questions for the listing agent

  1. It's been on market 76 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  5. What's the average days-on-market for RENTAL listings here right now (not sales)? A rising rental-DOM trend means longer vacancies and softer asking-rent achievability than the comps imply.
  6. What's the recent tenant-quality profile in this submarket — average credit score on applications, eviction rate, late-payment / NSF rate, and stable-employment percentage? A property-management company in the area should have these aggregated.
  7. How much new for-sale + rental construction is in the pipeline within 1–3 miles? Heavy new supply typically softens prices + rents 12–24 months out; constrained supply supports both.

Investment metrics

1% rule
2.08%
Cap rate
17.67%
Cash-on-cash
40.65%
DSCR
2.81
GRM
4.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.72% rent growth · sell at horizon

5-year hold
IRR
35.7%
Equity multiple
2.49×
Total profit
$58,227
Equity at exit
$20,874
10-year hold
IRR
41.7%
Equity multiple
4.70×
Total profit
$144,995
Equity at exit
$12,105

Cash invested: $39,200 (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 92833

Rents YoY
1.7%
Active inventory
63
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$2,905 high interval (Pro) →
Mortgage (P&I)
$734
Tax est. 1.5%
$175 /mo · $2,100/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$610
Net cashflow
$1,328

Break-even live

Break-even rent $1,225
Max offer price $139,999
Occupancy floor 49%

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
$35,000
Closing costs
$4,200
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 32 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1601 W Orangethorpe Ave Fullerton, CA 1.0–2.0 1.0 887 $2,080 $2.34 1d 1 0.33mi
1113 S Pine Dr Fullerton, CA 3.0 1.5 1069 $3,900 $3.65 6d 1 0.40mi
1835 West Ave Unit 9 Fullerton, CA 2.0 2.0 750 $2,495 $3.33 1d 1 0.52mi
1422 Peckham St Unit A Fullerton, CA 2.0 1.0 925 $2,500 $2.70 13d 1 0.54mi
1421 Peckham St #1 Fullerton, CA 2.0 2.0 950 $2,650 $2.79 21d 1 0.58mi
130 maple Ln big bear city, CA 2.0 1.0 890 $1,850 $2.08 2d 1 0.85mi
2560 W La Palma Ave Anaheim, CA 2.0 1.0–2.0 775 $2,500 $3.23 1d 5 1.10mi
1156 W Valencia Dr Unit 1156-08-upstairs Fullerton, CA 2.0 1.0 918 $2,250 $2.45 1d 1 1.11mi
3820 W Valencia Dr Fullerton, CA 3.0 1.0 930 $2,895 $3.11 10d 1 1.14mi
1750 W Romneya Dr Anaheim, CA 2.0 1.0–2.0 830 $2,700 $3.25 1d 1 1.15mi
2337 W Gramercy Ave Unit 1 Anaheim, CA 2.0 2.0 957 $2,800 $2.93 10d 1 1.16mi
2337 W Gramercy Ave Unit 3 Anaheim, CA 2.0 2.0 957 $2,995 $3.13 1d 1 1.16mi
702 N Gilbert St Anaheim, CA 2.0 1.0 920 $2,200 $2.39 1d 1 1.21mi
1020 N Magnolia Ave Anaheim, CA 2.0 1.0 980 $2,491 $2.54 3d 1 1.21mi
1304 W Commonwealth Ave Fullerton, CA 2.0 1.5 900 $2,500 $2.78 1d 1 1.22mi
630 Bridgeport Cir #8 Fullerton, CA 2.0 1.0 704 $2,475 $3.52 1d 1 1.24mi
8640 Auto Center Dr Buena Park, CA 2.0 1.0–1.5 1058 $2,500 $2.36 1d 2 1.25mi
1737 W Jacaranda Pl Fullerton, CA 3.0 1.0 958 $3,500 $3.65 1d 1 1.27mi
2631 W Felicidad Cir Unit 626-D Anaheim, CA 2.0 1.0 940 $2,955 $3.14 1d 1 1.29mi
2631 W Felicidad Cir Unit 619-D Anaheim, CA 2.0 1.0 940 $2,895 $3.08 1d 1 1.29mi
2631 W Felicidad Cir Anaheim, CA 2.0 1.0 940 $2,710 $2.88 1d 1 1.29mi
1236 N Dresden Pl Unit C Anaheim, CA 2.0 1.0 800 $2,750 $3.44 1d 1 1.29mi
2375 W Crescent Ave Anaheim, CA 1.0–2.0 1.0 820 $2,625 $3.20 1d 3 1.30mi
1655 W Malvern Ave Unit 1655-06 Fullerton, CA 2.0 1.0 850 $2,395 $2.82 1d 1 1.34mi
4109 Carol Dr Unit H Fullerton, CA 2.0 2.0 945 $2,650 $2.80 10d 1 1.36mi
1834 W Greenleaf Ave Unit C Anaheim, CA 2.0 1.0 1000 $2,100 $2.10 12d 1 1.37mi
2130 W Crescent Ave Anaheim, CA 2.0–3.0 2.0 1062 $3,860 $3.63 1d 10 1.37mi
1810 W Greenleaf Ave Anaheim, CA 2.0 1.0 1000 $2,295 $2.29 1d 1 1.40mi
603 N Chippewa Ave Anaheim, CA 1.0–2.0 1.0–2.0 871 $2,575 $2.95 1d 3 1.42mi
1826 W Gramercy Ave Unit 28-B Anaheim, CA 2.0 1.0 900 $2,150 $2.39 1d 1 1.44mi
2020 W Alameda Ave Anaheim, CA 1.0–2.0 1.0–2.0 950 $2,682 $2.82 1d 5 1.49mi
2020 W Alameda Ave Anaheim, CA 1.0–2.0 1.0–2.0 950 $2,682 $2.82 15d 1 1.49mi

Listing history 38 events

  1. 2026-06-18
    days on market $139,999 Active 76 DOM
  2. 2026-06-17
    days on market $139,999 Active 75 DOM
  3. 2026-06-16
    days on market $139,999 Active 74 DOM
  4. 2026-06-15
    days on market $139,999 Active 73 DOM
  5. 2026-06-13
    days on market $139,999 Active 71 DOM
  6. 2026-06-13
    days on market $139,999 Active 70 DOM
  7. 2026-06-09
    days on market $139,999 Active 67 DOM
  8. 2026-06-08
    days on market $139,999 Active 66 DOM
  9. 2026-06-07
    days on market $139,999 Active 65 DOM
  10. 2026-06-04
    days on market $139,999 Active 62 DOM
  11. 2026-06-03
    days on market $139,999 Active 61 DOM
  12. 2026-06-02
    days on market $139,999 Active 60 DOM
  13. 2026-06-01
    days on market $139,999 Active 59 DOM
  14. 2026-05-31
    days on market $139,999 Active 58 DOM
  15. 2026-04-03
    listed $139,999 Active
  16. 2026-03-14
    historical
  17. 2026-02-02
    price $139,900
  18. 2025-11-15
    listed $149,900 Active
  19. 2025-08-04
    price $180,000
  20. 2025-06-25
    price $185,000
  21. 2025-05-03
    status Active
  22. 2025-04-05
    listed $189,000 Active
  23. 2024-11-26
    soldstatus $50,000 Closed Sale
  24. 2024-10-30
    status Pending Sale
  25. 2024-10-07
    price $69,999
  26. 2024-10-06
    price $79,999
  27. 2024-09-30
    price $80,000
  28. 2024-09-29
    price $94,999
  29. 2024-09-29
    price $94,999
  30. 2024-09-29
    price $99,999
  31. 2024-09-29
    price $99,999
  32. 2024-09-22
    price $108,000
  33. 2024-09-10
    price $118,000
  34. 2024-09-01
    price $122,000
  35. 2024-08-23
    status Active
  36. 2024-08-20
    status Active
  37. 2024-08-16
    status Active
  38. 2024-08-14
    listed $130,000 Active

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥92°F today · 22 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
$34,864
− Mortgage interest
−$7,842
− Property taxes
−$2,100
− Insurance
−$700
− Repairs & maintenance
−$2,789
− Management
−$2,789
− Depreciation
−$4,073
Taxable income
$14,571
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,497
After-tax cash flow
$12,436/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 — Fullerton

Score
67/100
State rank
#328
US rank
#11149

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fullerton, CA
County
Orange County · 3,096,323 people
City population
140,763
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
51,842
Household income
$114,176
Rent vs Own
44.2% rent · 55.8% own
Severe rent burden
2530.0

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 0.68)
Race & ethnicity
Hispanic / Latino 40% Asian 35% White 20% Two or more races 15% Black 2%
Hispanic origin (detail)
Mexican 34%
Common ancestry
Italian 1% Slovak 1% Iranian 1%
Foreign-born
36% · South Korea, Canada, China
Languages at home
46% English-only · Spanish 24% Korean 20% Other Indo-European 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
▼ -917.00%
Current HPI
351.652
Rent YoY
▲ 1.72%
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

+7.7% since first listed
24 events — show timeline
  • 2026-04-03 Listed $139,999 CRMLS
  • 2026-03-14 Listing Removed CRMLS
  • 2026-02-02 Price Changed $139,900 CRMLS
  • 2025-11-15 Listed $149,900 CRMLS
  • 2025-08-04 Price Changed $180,000 CRMLS
  • 2025-06-25 Price Changed $185,000 CRMLS
  • 2025-05-03 Relisted CRMLS
  • 2025-04-05 Listed $189,000 CRMLS
  • 2024-11-26 Sold (MLS) $50,000 CRMLS
  • 2024-10-30 Pending CRMLS
  • 2024-10-07 Price Changed $69,999 CRMLS
  • 2024-10-06 Price Changed $79,999 CRMLS
  • 2024-09-30 Price Changed $80,000 CRMLS
  • 2024-09-29 Price Changed $94,999 CRMLS
  • 2024-09-29 Price Changed $94,999 CRMLS
  • 2024-09-29 Price Changed $99,999 CRMLS
  • 2024-09-29 Price Changed $99,999 CRMLS
  • 2024-09-22 Price Changed $108,000 CRMLS
  • 2024-09-10 Price Changed $118,000 CRMLS
  • 2024-09-01 Price Changed $122,000 CRMLS
  • 2024-08-23 Relisted CRMLS
  • 2024-08-20 Relisted CRMLS
  • 2024-08-16 Relisted CRMLS
  • 2024-08-14 Listed $130,000 CRMLS

Property tax history

+2.3%/yr

Latest (2025): $47 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…