CashFlowRE
Sign in Sign up
9080 9080 Bloomfield Ave #257
B+ Composite 78.29
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
  • ARV discount +12.9/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +6.2/10.0
  • Livability +3.7/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$160,000

9080 9080 Bloomfield Ave #257 · Cypress, CA 90630
3 bd · 2.0 ba · 1,152 sqft · Manufactured · 127 Days on market
Built 1973 Est $182k · 12% under

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

Listing remarks

9080 Bloomfield Ave, Space 257, Cypress, CA 90630 Updated 3-bedroom manufactured home located in Lincoln Center Mobile Estates. This home features an open floor plan, custom windows, upgraded interior finishes, fresh interior and exterior paint, detailed woodwork, and abundant natural light throughout. The functional layout offers comfortable living areas with flexible space for everyday living, entertaining, or a home office. Bedrooms are well sized, and the home provides a bright, welcoming atmosphere with move-in-ready appeal. Exterior improvements include refreshed front and backyard landscaping, creating inviting outdoor space for relaxing, gardening, or entertaining. Lincoln Center

Key facts

  • New landscaping
  • New exterior paint
  • Custom craftsmanship

Tags

UPGRADED RESIDENCENEW INTERIOR PAINTNEW EXTERIOR PAINTCUSTOM CRAFTSMANSHIPNEW LANDSCAPINGPRIVATE OUTDOOR LIVING SPACE

Property features AI

Finance

  • Other: Access via highway and access road
  • Financial info: Land lease (monthly): $2,600 — rent includes pool
  • HOA & community: Senior community; Community features include dog park and park; Park name: Lincoln Center; Manager approval required; Pets allowed with breed restrictions

Exterior

  • Parking: Assigned covered parking; Parking available (accessibility parking on site)
  • Utilities: Public sewer; District / public water
  • Home design: Mobile home remains on site; Single-story; Entry level 1
  • Construction: Mobile home (12' x 48'); Turnkey condition
  • Exterior features: Community pool; Patio home; One shed; Has a view; Vinyl and wood skirting

Interior

  • Kitchen: Gas oven
  • Bedrooms: Primary bedroom; All bedrooms on ground level
  • Flooring: Wood flooring
  • Bathrooms: 2 full bathrooms; Bathtub; Shower; Shower-in-tub
  • Interior features: Furnished; Granite counters; One-level living; Entry on main level
  • Laundry & utility: Inside laundry; Washer included

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 $160k.

Deal economics

  • At list price, monthly cash flow is $2k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $160k).
  • Recommended offer: $141k (12.0% below list) — sets the bar for market timing.
  • Cap rate 17.7% vs local median 2.1% in Cypress — 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 74/100 on livability (#141 in CA, #4,900 nationally) — a middle-class / working-renter tenant base. Strengths: employment A+, commute A; Watch: health & safety D, cost of living F.
  • Cypress Elementary (suburban): math 67% / reading 69% proficiency, ranked #117 of 1,400 in CA (top 8%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: A. E. Arnold Elementary (math 24% / reading 24%, grade F, #973 of 1,571 statewide, top 73%, 635 students, 46% FRL) — zoned schools average 46% FRL vs 25% district-wide (21 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 24% at this address vs 68% district-wide (-44 pts) — the specific schools serving this property underperform the Cypress Elementary average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+1.7%/yr); 74 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals leasing fast (median 9d 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 ($130k/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 $5k 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 $45k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 127 days — a 12% lower offer ($141k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $140,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 127 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 1973 — 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 A-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. 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.
  7. 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.
  8. 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
2.07%
Cap rate
17.66%
Cash-on-cash
40.61%
DSCR
2.81
GRM
4.0

CMA / ARV

ARV (on-the-fly)
$182,016
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9080 Bloomfield Ave #213 0.00mi 3/2.0 1,170 (+2%) 12mo $185,000 $158 87
9080 Bloomfield Ave #272 0.00mi 3/2.0 1,122 (-3%) 11mo $185,000 $165 87
9080 Bloomfield Ave #77 0.09mi 3/2.0 1,100 (-4%) 4mo $168,000 $153 85
9080 Bloomfield Ave #209 0.00mi 3/2.0 1,248 (+8%) 3mo $129,000 $103 84
9080 Bloomfield Ave #135 0.00mi 3/2.0 1,056 (-8%) 4mo $185,000 $175 83
9080 Bloomfield Ave #230 0.00mi 3/2.0 1,272 (+10%) 1mo $159,900 $126 82
9080 Bloomfield Ave #193 0.00mi 3/2.0 1,248 (+8%) 10mo $165,000 $132 78
9080 Bloomfield Ave #122 0.00mi 3/2.0 1,248 (+8%) 10mo $168,000 $135 78
9080 Bloomfield Ave #79 0.12mi 3/2.0 1,040 (-10%) 1mo $129,900 $125 77
9080 Bloomfield Ave #134 0.00mi 3/2.0 1,044 (-9%) 11mo $175,000 $168 75
22221 S Bloomfield Ave #16 0.29mi 2/2.0 (-1) 1,080 (-6%) 3mo $180,000 $167 69
12550 Carson St #21 0.30mi 3/2.0 1,056 (-8%) 9mo $186,500 $177 64

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 · 1.69% rent growth · sell at horizon

5-year hold
IRR
35.6%
Equity multiple
2.48×
Total profit
$66,373
Equity at exit
$23,857
10-year hold
IRR
41.6%
Equity multiple
4.69×
Total profit
$165,088
Equity at exit
$13,834

Cash invested: $44,800 (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 90630

Rents YoY
1.7%
Active inventory
74
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$3,319 high interval (Pro) →
Mortgage (P&I)
$839
Tax est. 1.5%
$200 /mo · $2,400/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$697
Net cashflow
$1,516

Break-even live

Break-even rent $1,400
Max offer price $160,000
Occupancy floor 49%

Sensitivity live

Price -10% $1,627 -5% $1,572 +0% $1,516 +5% $1,461 +10% $1,406
Rent -10% $1,254 -5% $1,385 +0% $1,516 +5% $1,647 +10% $1,778
Rate -1.0pp $1,597 -0.5pp $1,557 base $1,516 +0.5pp $1,475 +1.0pp $1,433

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
$40,000
Closing costs
$4,800
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
4455 Casa Grande Cir Cypress, CA 1.0–2.0 1.0–1.5 811 $2,844 $3.51 0d 6 0.20mi
4550 Lincoln Ave Cypress, CA 1.0–2.0 1.0–2.0 860 $3,225 $3.75 0d 3 0.36mi
8381 E Blithedale St Long Beach, CA 3.0 2.0 1314 $3,600 $2.74 3d 1 0.50mi
12750 Centralia St Lakewood, CA 2.0 1.0–1.5 1056 $3,350 $3.17 5d 2 0.52mi
12750 Centralia St #43 Lakewood, CA 2.0 1.5 1056 $3,500 $3.31 18d 1 0.55mi
22003 Belshire Ave #9 Hawaiian Gardens, CA 2.0 2.0 1140 $2,900 $2.54 45d 1 0.66mi
4801 Merten Ave Cypress, CA 3.0 2.0 1500 $3,875 $2.58 0d 1 0.70mi
4812 Grace Ave Unit C Cypress, CA 2.0 2.0 900 $2,395 $2.66 14d 1 0.80mi
8120 E Turbo St Long Beach, CA 3.0 1.5 1120 $3,900 $3.48 45d 1 0.81mi
8561 Belmont St Unit 7 Cypress, CA 3.0 2.0 1320 $4,145 $3.14 11d 1 0.85mi
8561 Belmont St Unit 6 Cypress, CA 3.0 2.5 1265 $3,695 $2.92 0d 1 0.85mi
12100 226th St Hawaiian Gardens, CA 2.0 1.0 757 $2,195 $2.90 0d 1 0.92mi
20817 Ely Ave Lakewood, CA 3.0 1.0 1102 $3,550 $3.22 3d 1 0.98mi
21526 Juan Ave Hawaiian Gardens, CA 2.0 2.0 1200 $3,000 $2.50 25d 1 0.99mi
12050 226th St Hawaiian Gardens, CA 3.0 2.0 1063 $3,100 $2.92 45d 1 1.03mi
12610 Vandemere St Lakewood, CA 3.0 2.0 1056 $8,250 $7.81 0d 1 1.05mi
10403 Stratton Ct Cypress, CA 4.0 2.5 1327 $3,600 $2.71 45d 1 1.21mi
5422 Bishop St Cypress, CA 2.0 1.0 800 $2,750 $3.44 0d 1 1.22mi
12350 Del Amo Blvd Lakewood, CA 1.0–3.0 1.0–2.0 866 $3,173 $3.66 0d 26 1.24mi
5475 Villa Way #34 Cypress, CA 3.0 2.5 1374 $3,600 $2.62 4d 1 1.24mi
5477 Twin Lakes Dr Cypress, CA 2.0 1.0 1156 $2,495 $2.16 2d 1 1.25mi
4002 Bryant Ct Cypress, CA 3.0 1.5 1046 $3,400 $3.25 23d 1 1.25mi
10002 Saint Stephen Cir Cypress, CA 3.0 1.5 1205 $3,700 $3.07 18d 1 1.25mi
8626 Watson St Unit 8650-E Cypress, CA 2.0 1.0 900 $2,350 $2.61 11d 1 1.29mi
8626 Watson St Unit 8644 Cypress, CA 2.0 1.0 900 $2,450 $2.72 0d 1 1.29mi
8791 Walker St Cypress, CA 1.0–2.0 1.0 830 $2,535 $3.05 0d 8 1.30mi
12022 207th St Lakewood, CA 3.0 2.0 1088 $3,950 $3.63 25d 1 1.31mi
12022 207th St Lakewood, CA 3.0 2.0 1088 $3,950 $3.63 8d 1 1.31mi
20743 Elaine Ave Lakewood, CA 2.0 1.0 740 $2,650 $3.58 8d 1 1.32mi
21525 Pioneer Blvd Lakewood, CA 2.0 2.0 910 $2,595 $2.85 45d 1 1.37mi
20726 Seine Ave Lakewood, CA 3.0 2.0 1354 $3,400 $2.51 22d 1 1.41mi
20810 Arline Ave Apt 14 Lakewood, CA 2.0 1.5 896 $2,495 $2.78 45d 1 1.47mi

Listing history 20 events

  1. 2026-06-21
    days on market $160,000 Active 127 DOM
  2. 2026-06-18
    days on market $160,000 Active 124 DOM
  3. 2026-06-17
    days on market $160,000 Active 123 DOM
  4. 2026-06-16
    days on market $160,000 Active 122 DOM
  5. 2026-06-16
    price $160,000 Active 121 DOM
  6. 2026-06-15
    days on market $165,000 Active 121 DOM
  7. 2026-06-13
    days on market $165,000 Active 119 DOM
  8. 2026-06-13
    days on market $165,000 Active 118 DOM
  9. 2026-06-09
    days on market $165,000 Active 115 DOM
  10. 2026-06-08
    days on market $165,000 Active 114 DOM
  11. 2026-06-07
    pricedays on market $165,000 Active 113 DOM
  12. 2026-06-04
    days on market $170,000 Active 110 DOM
  13. 2026-06-03
    days on market $170,000 Active 109 DOM
  14. 2026-06-02
    days on market $170,000 Active 108 DOM
  15. 2026-06-01
    days on market $170,000 Active 107 DOM
  16. 2026-05-31
    days on market $170,000 Active 106 DOM
  17. 2026-05-08
    price $170,000
  18. 2026-03-27
    price $169,900
  19. 2026-03-14
    price $170,000
  20. 2026-02-14
    listed $169,900 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 1/10 Low FEMA zone X · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥89°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 9 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
$39,827
− Mortgage interest
−$8,962
− Property taxes
−$2,400
− Insurance
−$800
− Repairs & maintenance
−$3,186
− Management
−$3,186
− Depreciation
−$4,655
Taxable income
$16,638
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,993
After-tax cash flow
$14,202/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
Cypress Elementary
NCES district ID
0610440
Math proficiency
67% ▲ 1.00%
Reading proficiency
69% ▲ 1.00%
Median HH income
$83,769
Composite
62.21/100
National rank
#1446
State rank
#117 of 1400 in CA

Livability — Cypress

Score
74/100
State rank
#141
US rank
#4900

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Cypress, CA
County
Orange County · 3,096,323 people
City population
49,318
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
49,318
Household income
$130,154
Rent vs Own
31.7% rent · 68.3% own
Severe rent burden
1431.0

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
Highly diverse neighborhood (Simpson 0.71)
Race & ethnicity
Asian 37% White 31% Hispanic / Latino 22% Two or more races 14% Black 3%
Hispanic origin (detail)
Mexican 15%
Common ancestry
Lithuanian 2% Iranian 1% Italian 1%
Foreign-born
31% · South Korea, Canada, China
Languages at home
57% English-only · Spanish 12% Korean 11% Chinese 5%

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
▼ -870.99%
Current HPI
402.6083
Rent YoY
▲ 1.69%
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

+0.1% since first listed
4 events — show timeline
  • 2026-05-08 Price Changed $170,000 CRMLS
  • 2026-03-27 Price Changed $169,900 CRMLS
  • 2026-03-14 Price Changed $170,000 CRMLS
  • 2026-02-14 Listed $169,900 CRMLS

Property tax history

-0.4%/yr

Latest (2025): $73 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…