CashFlowRE
Sign in Sign up
1410 E 6th St Trlr 30
B Composite 71.41
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
  • Rent growth +3.2/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

1410 E 6th St Trlr 30 · Corona, CA 92879
2 bd · 2.0 ba · 960 sqft · Manufactured public records · 9 Days on market
Built 1990

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Upgraded unit in the Family friendly La Corona Mobile Park has a pool clubhouse and a park. Close to Shopping and Freeways. 3 Bedrooms 2 Full Baths new Roof , HVAC and windows. Sold AS_IS Low space rent $950.00 need park approval.

Key facts

  • Pool clubhouse
  • Close to freeways
  • Upgraded unit

Tags

UPGRADED UNITPOOL CLUBHOUSECLOSE TO SHOPPINGCLOSE TO FREEWAYS

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 $150k.

Deal economics

  • At list price, monthly cash flow is $940 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $150k).
  • Cap rate 13.8% vs local median 2.9% in Corona — 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 63/100 on livability (#461 in CA) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A-; Watch: commute C-, health & safety D, amenities F.
  • Corona-Norco Unified (suburban): math 46% / reading 61% proficiency, ranked #312 of 1,400 in CA (top 22%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+2.8%/yr); 85 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 9,195 units permitted in Riverside County in 2024 (1,512 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($92k/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 $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Riverside County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 2.8% rent growth), your $42k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 4y 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 $125k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $150,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.67%
Cap rate
13.81%
Cash-on-cash
26.86%
DSCR
2.20
GRM
5.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.77% rent growth · sell at horizon

5-year hold
IRR
20.5%
Equity multiple
1.83×
Total profit
$35,039
Equity at exit
$22,365
10-year hold
IRR
28.6%
Equity multiple
3.51×
Total profit
$105,417
Equity at exit
$12,969

Cash invested: $42,000 (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 92879

Rents YoY
2.8%
Active inventory
85
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$2,502 high interval (Pro) →
Mortgage (P&I)
$787
Tax est. 1.5%
$188 /mo · $2,250/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$525
Net cashflow
$940

Break-even live

Break-even rent $1,312
Max offer price $150,000
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
$37,500
Closing costs
$4,500
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
823 Filbert St Corona, CA 2.0 1.0 759 $3,000 $3.95 43d 1 0.88mi
3721 N Byron St Unit 3731 Corona, CA 2.0 1.0 925 $2,150 $2.32 5d 1 0.98mi
810 Pine St Corona, CA 3.0 2.0 1000 $2,700 $2.70 22d 1 1.00mi
876 Tangerine St Corona, CA 2.0 1.0 1054 $2,700 $2.56 24d 1 1.08mi
810 Quarry St Corona, CA 1.0 1.0 824 $2,200 $2.67 43d 1 1.10mi
855 Tangerine St Corona, CA 2.0 1.0 1054 $2,400 $2.28 43d 1 1.10mi
1171 Baywood Dr Corona, CA 1.0–2.0 1.0–2.0 756 $2,716 $3.59 2d 18 1.11mi
451 Wellesley Dr Corona, CA 1.0–3.0 1.0–3.0 1038 $3,024 $2.91 1d 15 1.16mi
13370 Magnolia Ave Corona, CA 3.0 2.0 900 $2,450 $2.72 43d 1 1.28mi
2225 Collett Ave Corona, CA 1.0–3.0 1.0–2.0 1117 $2,997 $2.68 1d 33 1.32mi
445 E Francis St Unit 1/2 Corona, CA 1.0 1.0 750 $1,900 $2.53 43d 1 1.43mi
508 S Victoria Ave Unit 01 Corona, CA 1.0 1.0 600 $1,745 $2.91 24d 1 1.46mi
508 S Victoria Ave Apt 21 Corona, CA 2.0 1.5 705 $1,895 $2.69 24d 1 1.46mi
508 S Victoria Ave Corona, CA 1.0–2.0 1.0–1.5 652 $1,995 $3.06 16d 4 1.46mi

Listing history 8 events

  1. 2026-06-18
    days on market $150,000 Active 9 DOM
  2. 2026-06-17
    days on market $150,000 Active 8 DOM
  3. 2026-06-16
    days on market $150,000 Active 7 DOM
  4. 2026-06-15
    days on market $150,000 Active 6 DOM
  5. 2026-06-13
    days on market $150,000 Active 4 DOM
  6. 2026-06-13
    days on market $150,000 Active 3 DOM
  7. 2026-06-10
    remarks 229-char remark
  8. 2026-06-10
    listed $150,000 Active 1 DOM

ⓘ 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 4/10 Moderate FEMA zone X (shaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥101°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 19 unhealthy d/yr today · 23 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
$30,028
− Mortgage interest
−$8,402
− Property taxes
−$2,250
− Insurance
−$750
− Repairs & maintenance
−$2,402
− Management
−$2,402
− Depreciation
−$4,364
Taxable income
$9,458
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,270
After-tax cash flow
$9,013/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
Corona-Norco Unified
NCES district ID
0609850
Math proficiency
46% ▲ 1.00%
Reading proficiency
61% ▬ 0.00%
Median HH income
$83,380
Composite
50.72/100
National rank
#3920
State rank
#312 of 1400 in CA

Livability — Corona

Score
63/100
State rank
#461
US rank
#15787

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Corona, CA
County
Riverside County · 2,287,001 people
City population
188,369
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
49,317
Household income
$92,229
Rent vs Own
43.4% rent · 56.6% own
Severe rent burden
2058.0

Population outlook (Riverside County) Hauer SSP2

Today (2025)
2,664,475 people
By 2030
2,802,692 · +5.2%
By 2040
3,050,904 · +14.5%
By 2050
3,256,783 · +22.2%
By 2075
3,655,058 · +37.2%
By 2100
3,766,594 · +41.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
Hispanic / Latino 59% White 21% Two or more races 13% Asian 13% Black 5% Native American 2%
Hispanic origin (detail)
Mexican 50%
Common ancestry
Italian 2% Romanian 1% Armenian 1%
Foreign-born
30% · Canada, Vietnam, China
Languages at home
43% English-only · Spanish 44% Tagalog/Filipino 2% Other Indo-European 2%

Political lean MEDSL · Riverside

2024 margin
Toss-up / Even · D 48.0% · R 49.3% · Other 2.6%
2008→2024 swing
-3.6pp toward R · 2008: 2.3pp · 2024: -1.3pp
All cycles
2024: R+1.3 2020: D+8.0 2016: D+4.3 2012: R+0.4 2008: D+2.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -395.32%
Current HPI
380.3129
Rent YoY
▲ 2.77%
Metro
Riverside-San Bernardino-Ontario, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+50.8% since first listed
15 events — show timeline
  • 2026-06-05 Listed $150,000 Fizber.com
  • 2026-04-28 Listing Removed CRMLS
  • 2025-12-04 Listed $150,000 CRMLS
  • 2023-10-05 Sold (MLS) $125,000 CRMLS
  • 2023-09-21 Pending CRMLS
  • 2023-08-23 Contingent CRMLS
  • 2023-08-22 Listed $125,000 CRMLS
  • 2023-08-20 Coming Soon $125,000 CRMLS
  • 2023-03-27 Sold (MLS) $95,000 GPSMLS
  • 2023-02-27 Contingent GPSMLS
  • 2022-11-29 Price Changed $99,750 GPSMLS
  • 2022-11-29 Relisted GPSMLS
  • 2022-11-05 Pending GPSMLS
  • 2022-10-23 Listed $99,500 GPSMLS
  • 2022-10-22 Coming Soon $99,500 GPSMLS

Property tax history

-2.1%/yr

Latest (2025): $274 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…