CashFlowRE
Sign in Sign up
760 E 9TH #117
B Composite 70.72
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 +8.3/15.0
  • Rent growth +3.9/5.0
  • Schools +3.1/10.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$115,000

760 E 9TH #117 · San Bernardino, CA 92410
3 bd · 1.0 ba · 901 sqft · Manufactured · 249 Days on market
Built 1966 Est $117k · at est.

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

Listing remarks MLS

Welcome to 760 E 9th St #117, a beautifully maintained manufactured home located in a quiet, gated community in the heart of San Bernardino. This spacious 3-bedroom, 1-bath home offers a bright and open floor plan with plenty of natural light, perfect for comfortable living and entertaining. The home features a generous living area, a well-appointed kitchen with ample cabinet space, and a dedicated dining area. Enjoy outdoor living with a private patio and carport parking. The community offers well-kept grounds and amenities such as a clubhouse and pool. Conveniently located near schools, shopping, dining, and easy freeway access, this home is ideal for commuters and families alike. Don’t miss this affordable opportunity to own in a welcoming, all-age community. Schedule your private showing today!

Key facts

  • Gated community
  • Clubhouse
  • Private patio

Tags

GATED COMMUNITYPRIVATE PATIOCARPORT PARKINGWELL-KEPT GROUNDSCLUBHOUSEPOOL

Property features AI

Finance

  • Other: Lot features: 0–1 unit/acre
  • Financial info: Land lease of $795 (park)
  • HOA & community: Located in Thunderbird Mobile Park (land lease community)

Exterior

  • Parking: Attached carport with 2 parking spaces
  • Utilities: Public sewer; District/Public water
  • Home design: Single-story mobile home (24 ft x 60 ft); Mobile home remains on site
  • Construction: Built (year per public records)
  • Exterior features: Community pool; Yard; Street lighting and sidewalks in the community

Interior

  • Flooring: Vinyl flooring
  • Bathrooms: 1 full bathroom
  • Interior features: One-level layout; Ground-floor entry
  • Laundry & utility: Indoor laundry

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/1.0-bath manufactured listed at $115k.

Deal economics

  • At list price, monthly cash flow is $998 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $115k).
  • Recommended offer: $101k (12.0% below list) — sets the bar for market timing.
  • Cap rate 16.7% vs local median 3.5% in San Bernardino — 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 59/100 on livability (#661 in CA) — a working-class tenant base; expect higher turnover. Strengths: commute A+, housing A; Watch: schools D, employment D, crime F.
  • San Bernardino City Unified (urban): math 27% / reading 40% proficiency, ranked #959 of 1,400 in CA (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 81% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+5.5%/yr); 88 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 5,458 units permitted in San Bernardino County in 2024 (1,500 in 5+ unit buildings).
  • At $2,269/mo this rent would consume 50% of the median local household income ($54k/yr) (locally 2569% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $795 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • San Bernardino County population projected at +15% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 5.5% rent growth), your $32k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 249 days — a 12% lower offer ($101k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 10y 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.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 6→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $101,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 249 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 1966 — 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. Crime grade is F 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?
  7. 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.
  8. 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.
  9. 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
1.97%
Cap rate
16.70%
Cash-on-cash
37.18%
DSCR
2.65
GRM
4.2

CMA / ARV

ARV (on-the-fly)
$117,130
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
721 E 9th #28 0.08mi 3/2.0 900 (-0%) 2mo $128,000 $142 91
721 E 9th St 0.05mi 3/2.0 900 (-0%) 9mo $128,000 $142 86
721 E 9th St #79 0.13mi 3/2.0 900 (-0%) 6mo $135,000 $150 84
721 E 9th St #32 0.13mi 3/2.0 900 (-0%) 13mo $130,100 $145 79
780 E 9th #75 0.09mi 3/1.0 804 (-11%) 3mo $85,000 $106 75
760 E 9th #15 0.12mi 2/2.5 (-1) 952 (+6%) 1mo $135,000 $142 73
721 E 9th St #37 0.13mi 3/2.0 960 (+6%) 10mo $125,000 $130 70
721 E 9th St #111 0.13mi 3/2.0 1,008 (+12%) 3mo $125,000 $124 68
760 E 9th 0.13mi 2/2.0 (-1) 1,000 (+11%) 4mo $108,500 $109 63
760 E 9th Street Spc #75 0.00mi 2/2.0 (-1) 960 (+6%) 21mo $100,000 $104 62
721 E 9TH Unit 75B 0.13mi 2/1.0 (-1) 840 (-7%) 24mo $105,000 $125 58

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 · 5.5% rent growth · sell at horizon

5-year hold
IRR
35.9%
Equity multiple
2.58×
Total profit
$50,789
Equity at exit
$17,147
10-year hold
IRR
43.9%
Equity multiple
5.70×
Total profit
$151,449
Equity at exit
$9,943

Cash invested: $32,200 (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 92410

Home prices YoY
-9.7%
Rents YoY
5.5%
Active inventory
88
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$2,269 high interval (Pro) →
Mortgage (P&I)
$603
Tax est. 1.5%
$144 /mo · $1,725/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$476
Net cashflow
$998

Break-even live

Break-even rent $1,006
Max offer price $115,000
Occupancy floor 51%

Sensitivity live

Price -10% $1,077 -5% $1,037 +0% $998 +5% $958 +10% $918
Rent -10% $818 -5% $908 +0% $998 +5% $1,087 +10% $1,177
Rate -1.0pp $1,056 -0.5pp $1,027 base $998 +0.5pp $968 +1.0pp $938

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
$28,750
Closing costs
$3,450
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1025 N Tippecanoe Ave San Bernardino, CA 1.0–2.0 1.0–2.0 850 $2,095 $2.46 0d 2 0.55mi
7221 Garden Dr San Bernardino, CA 3.0 1.0 1032 $2,395 $2.32 25d 1 0.74mi
8048 Tippecanoe Ave Unit 1 San Bernardino, CA 3.0 2.0 750 $2,500 $3.33 45d 1 0.77mi
1422 E 9th St San Bernardino, CA 1.0–2.0 1.0 675 $1,949 $2.89 0d 3 0.83mi
495 E 3rd St San Bernardino, CA 1.0–2.0 1.0–2.0 760 $2,166 $2.85 0d 5 1.00mi
1468 Sepulveda Ave San Bernardino, CA 2.0 1.0 980 $1,950 $1.99 6d 1 1.05mi
296 N Allen St Unit 1 San Bernardino, CA 2.0 2.0 850 $2,195 $2.58 45d 1 1.08mi
296 N Allen St San Bernardino, CA 2.0 2.0 850 $2,095 $2.46 18d 1 1.08mi
505 E Rialto Ave San Bernardino, CA 2.0 2.0 1052 $2,150 $2.04 45d 1 1.10mi
25168 E 17th St Unit 3 San Bernardino, CA 3.0 2.0 810 $2,400 $2.96 45d 1 1.28mi
1705 N Sierra Way San Bernardino, CA 3.0 2.0 910 $3,200 $3.52 6d 1 1.29mi
7205 Osbun Rd San Bernardino, CA 3.0 1.0 1100 $2,450 $2.23 0d 1 1.32mi
7205 Osbun Rd San Bernardino, CA 3.0 1.0 1100 $2,450 $2.23 6d 1 1.32mi
381 W Wabash St San Bernardino, CA 2.0 1.0 750 $1,895 $2.53 45d 1 1.35mi
2077 Belle St San Bernardino, CA 3.0 2.0 1119 $900 $0.80 45d 1 1.35mi
1387 N D St San Bernardino, CA 2.0 1.0 900 $1,878 $2.09 45d 1 1.39mi
6985 Osbun Rd San Bernardino, CA 3.0 1.0 900 $2,500 $2.78 45d 1 1.45mi
375 W 16th St Unit 14 San Bernardino, CA 2.0 1.0 900 $1,950 $2.17 45d 1 1.49mi

Listing history 22 events

  1. 2026-06-21
    days on market $115,000 Active 249 DOM
  2. 2026-06-18
    days on market $115,000 Active 246 DOM
  3. 2026-06-17
    days on market $115,000 Active 245 DOM
  4. 2026-06-16
    days on market $115,000 Active 244 DOM
  5. 2026-06-15
    days on market $115,000 Active 243 DOM
  6. 2026-06-13
    days on market $115,000 Active 241 DOM
  7. 2026-06-09
    days on market $115,000 Active 237 DOM
  8. 2026-06-08
    days on market $115,000 Active 236 DOM
  9. 2026-06-07
    days on market $115,000 Active 235 DOM
  10. 2026-06-04
    days on market $115,000 Active 232 DOM
  11. 2026-06-03
    days on market $115,000 Active 231 DOM
  12. 2026-06-02
    days on market $115,000 Active 230 DOM
  13. 2026-06-01
    days on market $115,000 Active 229 DOM
  14. 2026-05-31
    days on market $115,000 Active 228 DOM
  15. 2026-04-29
    status Pending Sale
  16. 2026-04-07
    listed $114,900 Active
  17. 2026-04-07
    historical $114,900
  18. 2025-11-17
    status Active 815-char remark
    Show marketing remark (815 chars)

    Welcome to 760 E 9th St #117, a beautifully maintained manufactured home located in a quiet, gated community in the heart of San Bernardino. This spacious 3-bedroom, 1-bath home offers a bright and open floor plan with plenty of natural light, perfect for comfortable living and entertaining. The home features a generous living area, a well-appointed kitchen with ample cabinet space, and a dedicated dining area. Enjoy outdoor living with a private patio and carport parking. The community offers well-kept grounds and amenities such as a clubhouse and pool. Conveniently located near schools, shopping, dining, and easy freeway access, this home is ideal for commuters and families alike. Don’t miss this affordable opportunity to own in a welcoming, all-age community. Schedule your private showing today!

  19. 2025-11-11
    historical Active Under Contract 815-char remark
    Show marketing remark (815 chars)

    Welcome to 760 E 9th St #117, a beautifully maintained manufactured home located in a quiet, gated community in the heart of San Bernardino. This spacious 3-bedroom, 1-bath home offers a bright and open floor plan with plenty of natural light, perfect for comfortable living and entertaining. The home features a generous living area, a well-appointed kitchen with ample cabinet space, and a dedicated dining area. Enjoy outdoor living with a private patio and carport parking. The community offers well-kept grounds and amenities such as a clubhouse and pool. Conveniently located near schools, shopping, dining, and easy freeway access, this home is ideal for commuters and families alike. Don’t miss this affordable opportunity to own in a welcoming, all-age community. Schedule your private showing today!

  20. 2025-10-15
    listed $115,000 Active 815-char remark
    Show marketing remark (815 chars)

    Welcome to 760 E 9th St #117, a beautifully maintained manufactured home located in a quiet, gated community in the heart of San Bernardino. This spacious 3-bedroom, 1-bath home offers a bright and open floor plan with plenty of natural light, perfect for comfortable living and entertaining. The home features a generous living area, a well-appointed kitchen with ample cabinet space, and a dedicated dining area. Enjoy outdoor living with a private patio and carport parking. The community offers well-kept grounds and amenities such as a clubhouse and pool. Conveniently located near schools, shopping, dining, and easy freeway access, this home is ideal for commuters and families alike. Don’t miss this affordable opportunity to own in a welcoming, all-age community. Schedule your private showing today!

  21. 2016-12-29
    historical
  22. 2016-12-12
    listed $24,900 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 3/10 Moderate FEMA zone X · 17% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 6 d/yr ≥102°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 25 unhealthy d/yr today · 31 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
$27,226
− Mortgage interest
−$6,442
− Property taxes
−$1,725
− Insurance
−$575
− Repairs & maintenance
−$2,178
− Management
−$2,178
− Depreciation
−$3,345
Taxable income
$10,783
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,588
After-tax cash flow
$9,384/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
San Bernardino City Unified
NCES district ID
0634170
Math proficiency
27% ▲ 1.00%
Reading proficiency
40% ▬ 0.00%
Median HH income
$39,758
Composite
30.8/100
National rank
#11385
State rank
#959 of 1400 in CA

Livability — San Bernardino

Score
59/100
State rank
#661
US rank
#20479

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
San Bernardino, CA
County
San Bernardino County · 2,030,291 people
City population
255,614
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
47,869
Household income
$54,181
Rent vs Own
58.3% rent · 41.7% own
Severe rent burden
2569.0

Population outlook (San Bernardino County) Hauer SSP2

Today (2025)
2,300,329 people
By 2030
2,378,907 · +3.4%
By 2040
2,523,137 · +9.7%
By 2050
2,642,388 · +14.9%
By 2075
2,880,769 · +25.2%
By 2100
2,909,436 · +26.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (80%)
Race & ethnicity
Hispanic / Latino 80% Two or more races 12% Black 8% White 7% Asian 3%
Hispanic origin (detail)
Mexican 70%
Common ancestry
Romanian 0%
Foreign-born
29% · Canada, Vietnam, Jamaica
Languages at home
32% English-only · Spanish 65% Vietnamese 1%

Political lean MEDSL · San Bernardino

2024 margin
Toss-up / Even · D 47.5% · R 49.7% · Other 2.8%
2008→2024 swing
-8.5pp toward R · 2008: 6.3pp · 2024: -2.1pp
All cycles
2024: R+2.1 2020: D+10.7 2016: D+9.8 2012: D+5.4 2008: D+6.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -54.39%
Current HPI
504.0299
Rent YoY
▲ 5.50%
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

+361.4% since first listed
8 events — show timeline
  • 2026-04-29 Pending CRMLS
  • 2026-04-07 Listed $114,900 CRMLS
  • 2026-04-07 Coming Soon $114,900 CRMLS
  • 2025-11-17 Relisted CRMLS
  • 2025-11-11 Contingent CRMLS
  • 2025-10-15 Listed $115,000 CRMLS
  • 2016-12-29 Listing Removed CRMLS
  • 2016-12-12 Listed $24,900 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…