327 W Wilson St, Costa Mesa, CA 92627

2 bd · 1.5 ba · 735 sqft · built 2014 · Costa Mesa · MOBILE·source listing ↗

$164,000

seller intel

Motivation score

5/100

OnePercent model (vv1)$3,074/mo

p10–p90 confidence band

HUD Fair Market Rent · 92627 · 2BR$3,190/mo

Area comps median (last 90d)—

FMR from HUD SAFMR FY2026. Never a naked estimate.

County

Orange

Flood risk indexRelatively High FEMA NRI

Median household income$108,994

Median area rent$2,365/mo

Median home value$1,125,600

the verdict

1.87%vs 1.2% target

financing: 20% down · — (FRED, live) · 30yr

$164,000

1.87% · rent $3,074

Intrinsic value · income approach

$843,327

81% below intrinsic value

Value = net operating income ÷ market cap rate. Not investment advice.

Ten-year owner return

Equity multiple, per-year cash flow, and appreciation modeling are a Pro feature.