CashFlowRE
Sign in Sign up
9080 Bloomfield #126
B Composite 72.89
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 +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

$179,900

9080 Bloomfield #126 · Cypress, CA 90630
4 bd · 2.0 ba · 1,344 sqft · Manufactured · 76 Days on market
Built 1996 30 ac lot Est $180k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This well-maintained, 4-bedroom home sits in the private mobile home community of Lincoln Center. Inside the front door, you’ll find vaulted ceilings, hardwood floors and lots of natural light. The big eat-in kitchen features tons of cabinet space and a small breakfast bar overlooking the dining room. Just steps away, the side deck offers space to entertain, plus the fenced-in patio has a storage shed and plenty of room for a BBQ area and playset. The elegant primary bedroom has an ensuite with dual sinks, floor-to-ceiling storage, a corner soaking tub and a separate shower. The guest rooms all have big closets and ceiling fans, and the hallway bathroom includes a granite-topped vanity. This home has lots of extra features you won’t find anywhere else in the community, like slate tiles on the front porch, and a huge carport that can fit three cars. Residents of Lincoln Center have access to the community pool, spa and clubhouse. This quiet neighborhood is close to top-ranked schools, restaurants and shopping centers.

Key facts

  • Soaking tub
  • Separate shower
  • High ceilings

Tags

HIGH CEILINGSABUNDANT NATURAL LIGHTSPACIOUS OPEN FLOOR PLANPRIVATE REAR DECKSOAKING TUBSEPARATE SHOWER

Property features AI

Finance

  • Other: Manager approval required
  • HOA & community: Land lease community with $2,600 land lease

Exterior

  • Parking: Located in Lincoln Center park
  • Utilities: Public sewer; District/Public water
  • Home design: Single-story; Mobile home (13' x 48') — mobile remains on site; Entry located on the side
  • Construction: Year built per public records
  • Exterior features: Association pool; Back yard; Street lighting (community)

Interior

  • Kitchen: Free standing range; Dishwasher
  • Bedrooms: All bedrooms downstairs
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central furnace heating; Central cooling
  • Interior features: All bedrooms on one level; One-level home; Side entry
  • Laundry & utility: Inside 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 4-bed/2.0-bath manufactured listed at $180k.

Deal economics

  • At list price, monthly cash flow is $2k ($22k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $180k).
  • Recommended offer: $169k (6.0% below list) — sets the bar for market timing.
  • Cap rate 18.7% vs local median 2.2% 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: schools A+, 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.
  • Market conditions: Rents rising (+1.7%/yr); 70 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals leasing fast (median 11d 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 36% 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 $50k 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 ($169k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 22y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $169,106 (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. 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?
  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
2.18%
Cap rate
18.65%
Cash-on-cash
44.13%
DSCR
2.96
GRM
3.8

CMA / ARV

ARV (on-the-fly)
$180,096
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9080 Bloomfield Ave #22 0.00mi 4/2.0 1,344 (0%) 10mo $185,000 $138 92
9080 Bloomfield Ave #230 0.00mi 3/2.0 (-1) 1,272 (-5%) 1mo $159,900 $126 85
9080 Bloomfield Ave #237 0.00mi 3/2.0 (-1) 1,408 (+5%) 4mo $130,000 $92 84
9080 Bloomfield Ave #141 0.00mi 4/2.0 1,431 (+6%) 8mo $155,000 $108 82
9080 Bloomfield #165 0.00mi 3/2.0 (-1) 1,344 (0%) 16mo $180,000 $134 81
9080 Bloomfield Ave #209 0.00mi 3/2.0 (-1) 1,248 (-7%) 3mo $129,000 $103 81
9080 Bloomfield Ave #265 0.00mi 5/2.5 (+1) 1,400 (+4%) 10mo $215,000 $154 78
9080 Bloomfield Ave #46 0.00mi 4/2.0 1,440 (+7%) 14mo $190,000 $132 77
9080 Bloomfield Ave #193 0.00mi 3/2.0 (-1) 1,248 (-7%) 10mo $165,000 $132 75
9080 Bloomfield Ave #122 0.00mi 3/2.0 (-1) 1,248 (-7%) 10mo $168,000 $135 75
9080 Bloomfield Ave #192 0.12mi 3/2.0 (-1) 1,434 (+7%) 11mo $218,000 $152 69
9080 Bloomfield Ave #213 0.00mi 3/2.0 (-1) 1,170 (-13%) 12mo $185,000 $158 63

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
39.6%
Equity multiple
2.66×
Total profit
$83,802
Equity at exit
$26,824
10-year hold
IRR
45.3%
Equity multiple
5.07×
Total profit
$204,770
Equity at exit
$15,554

Cash invested: $50,372 (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
70
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$3,919 high interval (Pro) →
Mortgage (P&I)
$943
Tax est. 1.5%
$225 /mo · $2,698/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$823
Net cashflow
$1,853

Break-even live

Break-even rent $1,574
Max offer price $179,900
Occupancy floor 48%

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
$44,975
Closing costs
$5,397
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8381 E Blithedale St Long Beach, CA 3.0 2.0 1314 $3,600 $2.74 2d 1 0.50mi
9424 Ethel St Cypress, CA 3.0 2.5 1780 $4,300 $2.42 15d 1 0.65mi
9306 Gregory St Cypress, CA 3.0 2.5 1840 $4,500 $2.45 18d 1 0.66mi
4801 Merten Ave Cypress, CA 3.0 2.0 1500 $3,875 $2.58 1d 1 0.70mi
8120 E Turbo St Long Beach, CA 3.0 1.5 1120 $3,900 $3.48 43d 1 0.81mi
8561 Belmont St Unit 7 Cypress, CA 3.0 2.0 1320 $4,145 $3.14 10d 1 0.85mi
8561 Belmont St Unit 6 Cypress, CA 3.0 2.5 1265 $3,695 $2.92 1d 1 0.85mi
20817 Ely Ave Lakewood, CA 3.0 1.0 1102 $3,550 $3.22 2d 1 0.98mi
4646 Larwin Ave Cypress, CA 4.0 2.5 1562 $3,800 $2.43 1d 1 1.01mi
12050 226th St Hawaiian Gardens, CA 3.0 2.0 1063 $3,100 $2.92 43d 1 1.03mi
12610 Vandemere St Lakewood, CA 3.0 2.0 1056 $8,250 $7.81 1d 1 1.05mi
10403 Stratton Ct Cypress, CA 4.0 2.5 1327 $3,600 $2.71 43d 1 1.21mi
12350 Del Amo Blvd Lakewood, CA 1.0–3.0 1.0–2.0 866 $3,173 $3.66 2d 27 1.24mi
5475 Villa Way #34 Cypress, CA 3.0 2.5 1374 $3,600 $2.62 3d 1 1.24mi
4002 Bryant Ct Cypress, CA 3.0 1.5 1046 $3,400 $3.25 22d 1 1.25mi
10002 Saint Stephen Cir Cypress, CA 3.0 1.5 1205 $3,700 $3.07 17d 1 1.25mi
5524 Camp St Cypress, CA 4.0 3.0 1613 $4,200 $2.60 1d 1 1.29mi
12022 207th St Lakewood, CA 3.0 2.0 1088 $3,950 $3.63 7d 1 1.31mi
12022 207th St Lakewood, CA 3.0 2.0 1088 $3,950 $3.63 24d 1 1.31mi
20726 Seine Ave Lakewood, CA 3.0 2.0 1354 $3,400 $2.51 20d 1 1.41mi

Listing history 39 events

  1. 2026-06-18
    days on market $179,900 Active 76 DOM
  2. 2026-06-17
    days on market $179,900 Active 75 DOM
  3. 2026-06-16
    days on market $179,900 Active 74 DOM
  4. 2026-06-15
    days on market $179,900 Active 73 DOM
  5. 2026-06-13
    days on market $179,900 Active 71 DOM
  6. 2026-06-13
    days on market $179,900 Active 70 DOM
  7. 2026-06-09
    days on market $179,900 Active 67 DOM
  8. 2026-06-08
    days on market $179,900 Active 66 DOM
  9. 2026-06-07
    days on market $179,900 Active 65 DOM
  10. 2026-06-04
    days on market $179,900 Active 62 DOM
  11. 2026-06-03
    days on market $179,900 Active 61 DOM
  12. 2026-06-02
    days on market $179,900 Active 60 DOM
  13. 2026-06-01
    days on market $179,900 Active 59 DOM
  14. 2026-05-31
    days on market $179,900 Active 58 DOM
  15. 2026-05-02
    price $179,900
  16. 2026-04-03
    listed $189,900 Active
  17. 2026-03-31
    historical
  18. 2026-03-28
    price $189,900
  19. 2026-03-14
    price $195,000
  20. 2026-02-14
    price $185,000
  21. 2026-01-29
    price $195,000
  22. 2025-11-01
    listed $205,000 Active
  23. 2023-09-20
    soldstatus $165,000 Closed Sale 1044-char remark
    Show marketing remark (1044 chars)

    This well-maintained, 4-bedroom home sits in the private mobile home community of Lincoln Center. Inside the front door, you’ll find vaulted ceilings, hardwood floors and lots of natural light. The big eat-in kitchen features tons of cabinet space and a small breakfast bar overlooking the dining room. Just steps away, the side deck offers space to entertain, plus the fenced-in patio has a storage shed and plenty of room for a BBQ area and playset. The elegant primary bedroom has an ensuite with dual sinks, floor-to-ceiling storage, a corner soaking tub and a separate shower. The guest rooms all have big closets and ceiling fans, and the hallway bathroom includes a granite-topped vanity. This home has lots of extra features you won’t find anywhere else in the community, like slate tiles on the front porch, and a huge carport that can fit three cars. Residents of Lincoln Center have access to the community pool, spa and clubhouse. This quiet neighborhood is close to top-ranked schools, restaurants and shopping centers.

  24. 2023-08-17
    historical Active Under Contract 1044-char remark
    Show marketing remark (1044 chars)

    This well-maintained, 4-bedroom home sits in the private mobile home community of Lincoln Center. Inside the front door, you’ll find vaulted ceilings, hardwood floors and lots of natural light. The big eat-in kitchen features tons of cabinet space and a small breakfast bar overlooking the dining room. Just steps away, the side deck offers space to entertain, plus the fenced-in patio has a storage shed and plenty of room for a BBQ area and playset. The elegant primary bedroom has an ensuite with dual sinks, floor-to-ceiling storage, a corner soaking tub and a separate shower. The guest rooms all have big closets and ceiling fans, and the hallway bathroom includes a granite-topped vanity. This home has lots of extra features you won’t find anywhere else in the community, like slate tiles on the front porch, and a huge carport that can fit three cars. Residents of Lincoln Center have access to the community pool, spa and clubhouse. This quiet neighborhood is close to top-ranked schools, restaurants and shopping centers.

  25. 2023-08-10
    listed $160,000 Active 1044-char remark
    Show marketing remark (1044 chars)

    This well-maintained, 4-bedroom home sits in the private mobile home community of Lincoln Center. Inside the front door, you’ll find vaulted ceilings, hardwood floors and lots of natural light. The big eat-in kitchen features tons of cabinet space and a small breakfast bar overlooking the dining room. Just steps away, the side deck offers space to entertain, plus the fenced-in patio has a storage shed and plenty of room for a BBQ area and playset. The elegant primary bedroom has an ensuite with dual sinks, floor-to-ceiling storage, a corner soaking tub and a separate shower. The guest rooms all have big closets and ceiling fans, and the hallway bathroom includes a granite-topped vanity. This home has lots of extra features you won’t find anywhere else in the community, like slate tiles on the front porch, and a huge carport that can fit three cars. Residents of Lincoln Center have access to the community pool, spa and clubhouse. This quiet neighborhood is close to top-ranked schools, restaurants and shopping centers.

  26. 2023-08-03
    historical $160,000 1044-char remark
    Show marketing remark (1044 chars)

    This well-maintained, 4-bedroom home sits in the private mobile home community of Lincoln Center. Inside the front door, you’ll find vaulted ceilings, hardwood floors and lots of natural light. The big eat-in kitchen features tons of cabinet space and a small breakfast bar overlooking the dining room. Just steps away, the side deck offers space to entertain, plus the fenced-in patio has a storage shed and plenty of room for a BBQ area and playset. The elegant primary bedroom has an ensuite with dual sinks, floor-to-ceiling storage, a corner soaking tub and a separate shower. The guest rooms all have big closets and ceiling fans, and the hallway bathroom includes a granite-topped vanity. This home has lots of extra features you won’t find anywhere else in the community, like slate tiles on the front porch, and a huge carport that can fit three cars. Residents of Lincoln Center have access to the community pool, spa and clubhouse. This quiet neighborhood is close to top-ranked schools, restaurants and shopping centers.

  27. 2017-08-10
    soldstatus $29,000 Closed Sale
  28. 2017-07-25
    status Pending Sale
  29. 2017-07-22
    listed $29,000 Active
  30. 2013-07-31
    soldstatus $27,000 Closed
  31. 2013-07-18
    status Pending
  32. 2013-06-26
    listed $33,000 Active
  33. 2009-07-13
    soldstatus $30,000 Closed Sale
  34. 2009-06-15
    historical
  35. 2009-06-14
    listed $30,000
  36. 2008-10-11
    historical
  37. 2008-04-11
    listed $90,000
  38. 2004-12-01
    historical
  39. 2004-09-15
    listed $134,800

ⓘ 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
$47,026
− Mortgage interest
−$10,077
− Property taxes
−$2,698
− Insurance
−$900
− Repairs & maintenance
−$3,762
− Management
−$3,762
− Depreciation
−$5,233
Taxable income
$20,593
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,942
After-tax cash flow
$17,289/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

+33.5% since first listed
25 events — show timeline
  • 2026-05-02 Price Changed $179,900 CRMLS
  • 2026-04-03 Listed $189,900 CRMLS
  • 2026-03-31 Listing Removed CRMLS
  • 2026-03-28 Price Changed $189,900 CRMLS
  • 2026-03-14 Price Changed $195,000 CRMLS
  • 2026-02-14 Price Changed $185,000 CRMLS
  • 2026-01-29 Price Changed $195,000 CRMLS
  • 2025-11-01 Listed $205,000 CRMLS
  • 2023-09-20 Sold (MLS) $165,000 CRMLS
  • 2023-08-17 Contingent CRMLS
  • 2023-08-10 Listed $160,000 CRMLS
  • 2023-08-03 Coming Soon $160,000 CRMLS
  • 2017-08-10 Sold (MLS) $29,000 CRMLS
  • 2017-07-25 Pending CRMLS
  • 2017-07-22 Listed $29,000 CRMLS
  • 2013-07-31 Sold (MLS) $27,000 CRMLS
  • 2013-07-18 Pending CRMLS
  • 2013-06-26 Listed $33,000 CRMLS
  • 2009-07-13 Sold (MLS) $30,000 CRMLS
  • 2009-06-15 Listing Removed CRMLS
  • 2009-06-14 Listed $30,000 CRMLS
  • 2008-10-11 Listing Removed CRMLS
  • 2008-04-11 Listed $90,000 CRMLS
  • 2004-12-01 Listing Removed CRMLS
  • 2004-09-15 Listed $134,800 CRMLS

Property tax history

-4.6%/yr

Latest (2025): $197 · -1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…