CashFlowRE
Sign in Sign up
9080 Bloomfield Ave #223
B Composite 74.05
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 +8.7/15.0
  • 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

$185,000

9080 Bloomfield Ave #223 · Cypress, CA 90630
2 bd · 2.0 ba · 1,440 sqft · Manufactured · 201 Days on market
Built 1973 Est $190k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

9080 Bloomfield Ave, Space 223 Cypress, CA 90630 Updated 2-bedroom plus den manufactured home in Lincoln Center Mobile Estates in Cypress featuring an open floor plan, abundant natural light, and modern interior finishes. Recent improvements include new flooring, fresh interior paint, and an upgraded kitchen with updated cabinetry, sleek countertops, and ample storage. The spacious layout offers comfortable living areas with an open living and dining space designed for everyday living and entertaining. The den provides flexible space that can function as a home office, guest room, hobby room, or additional living area. Exterior features include a spacious lot with room to relax or garden

Key facts

  • Brand-new flooring
  • Versatile den
  • Upgraded kitchen

Tags

OPEN-CONCEPT FLOOR PLANBRAND-NEW FLOORINGUPGRADED KITCHENNEW CABINETRYAMPLE STORAGEVERSATILE DEN

Property features AI

Finance

  • Other: Manager approval required for residency; Pets allowed with size, number and breed restrictions; cats may be allowed; Built by Goldenwest
  • Financial info: Rent includes pool
  • HOA & community: Land lease community (Lincoln Center); Land lease amount $2,600 per month (park provided)

Exterior

  • Parking: Located in Lincoln Center park
  • Utilities: Public sewer; District/public water
  • Home design: Single-story mobile home (12' x 60'); Mobile home remains on property
  • Construction: Built year source: Seller
  • Exterior features: Private and community pool; Dog park on site

Interior

  • Kitchen: Gas oven
  • Bathrooms: 2 full bathrooms
  • Interior features: One-level home; Entry on main level
  • Laundry & utility: Laundry in individual room

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 $185k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $185k).
  • Recommended offer: $163k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.8% 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; 30 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 30% 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 $6k 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 $52k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 201 days — a 12% lower offer ($163k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 12y 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 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $162,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 201 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
1.77%
Cap rate
14.82%
Cash-on-cash
30.44%
DSCR
2.35
GRM
4.7

CMA / ARV

ARV (on-the-fly)
$190,080
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9080 Bloomfield Ave #237 0.00mi 3/2.0 (+1) 1,408 (-2%) 4mo $130,000 $92 88
9080 Bloomfield Ave #192 0.12mi 3/2.0 (+1) 1,434 (-0%) 11mo $218,000 $152 80
9080 Bloomfield Ave #270 0.00mi 3/2.0 (+1) 1,580 (+10%) 1mo $215,000 $136 78
22221 Bloomfield Ave #47 0.26mi 2/2.0 1,344 (-7%) 1mo $275,000 $205 76
9080 Bloomfield Ave #230 0.00mi 3/2.0 (+1) 1,272 (-12%) 1mo $159,900 $126 74
22221 Bloomfield #11 0.26mi 2/2.0 1,344 (-7%) 3mo $200,000 $149 74
9080 Bloomfield Ave #209 0.00mi 3/2.0 (+1) 1,248 (-13%) 3mo $129,000 $103 71
9080 Bloomfield Ave #44 0.00mi 3/2.0 (+1) 1,596 (+11%) 12mo $199,000 $125 67
9080 Bloomfield Ave #11 0.00mi 3/2.0 (+1) 1,635 (+14%) 8mo $210,000 $128 66
22221 Bloomfield Ave #48 0.34mi 2/2.0 1,536 (+7%) 9mo $189,900 $124 66
9080 Bloomfield Ave #193 0.00mi 3/2.0 (+1) 1,248 (-13%) 10mo $165,000 $132 65
9080 Bloomfield Ave #122 0.00mi 3/2.0 (+1) 1,248 (-13%) 10mo $168,000 $135 65

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
23.6%
Equity multiple
1.96×
Total profit
$49,501
Equity at exit
$27,584
10-year hold
IRR
30.7%
Equity multiple
3.59×
Total profit
$134,016
Equity at exit
$15,995

Cash invested: $51,800 (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
70
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$3,282 high interval (Pro) →
Mortgage (P&I)
$970
Tax est. 1.5%
$231 /mo · $2,775/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$689
Net cashflow
$1,314

Break-even live

Break-even rent $1,618
Max offer price $185,000
Occupancy floor 55%

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
$46,250
Closing costs
$5,550
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 30 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4455 Casa Grande Cir Cypress, CA 1.0–2.0 1.0–1.5 811 $2,837 $3.50 1d 6 0.20mi
4550 Lincoln Ave Cypress, CA 1.0–2.0 1.0–2.0 860 $3,225 $3.75 1d 3 0.36mi
8381 E Blithedale St Long Beach, CA 3.0 2.0 1314 $3,600 $2.74 2d 1 0.50mi
12750 Centralia St Lakewood, CA 2.0 1.0–1.5 1056 $3,350 $3.17 4d 2 0.52mi
12750 Centralia St #43 Lakewood, CA 2.0 1.5 1056 $3,500 $3.31 17d 1 0.55mi
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
22003 Belshire Ave #9 Hawaiian Gardens, CA 2.0 2.0 1140 $2,900 $2.54 44d 1 0.66mi
4801 Merten Ave Cypress, CA 3.0 2.0 1500 $3,875 $2.58 1d 1 0.70mi
4812 Grace Ave Unit C Cypress, CA 2.0 2.0 900 $2,395 $2.66 13d 1 0.80mi
8120 E Turbo St Long Beach, CA 3.0 1.5 1120 $3,900 $3.48 44d 1 0.81mi
8561 Belmont St Unit 6 Cypress, CA 3.0 2.5 1265 $3,695 $2.92 1d 1 0.85mi
8561 Belmont St Unit 7 Cypress, CA 3.0 2.0 1320 $4,145 $3.14 10d 1 0.85mi
20817 Ely Ave Lakewood, CA 3.0 1.0 1102 $3,550 $3.22 2d 1 0.98mi
21526 Juan Ave Hawaiian Gardens, CA 2.0 2.0 1200 $3,000 $2.50 24d 1 0.99mi
12050 226th St Hawaiian Gardens, CA 3.0 2.0 1063 $3,100 $2.92 44d 1 1.03mi
12610 Vandemere St Lakewood, CA 3.0 2.0 1056 $8,250 $7.81 1d 1 1.05mi
12350 Del Amo Blvd Lakewood, CA 1.0–3.0 1.0–2.0 866 $2,616 $3.02 2d 27 1.24mi
5475 Villa Way #34 Cypress, CA 3.0 2.5 1374 $3,600 $2.62 3d 1 1.24mi
5477 Twin Lakes Dr Cypress, CA 2.0 1.0 1156 $2,495 $2.16 1d 1 1.25mi
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
8626 Watson St Unit 8650-E Cypress, CA 2.0 1.0 900 $2,350 $2.61 10d 1 1.29mi
8626 Watson St Unit 8644 Cypress, CA 2.0 1.0 900 $2,450 $2.72 1d 1 1.29mi
8791 Walker St Cypress, CA 1.0–2.0 1.0 830 $2,535 $3.05 1d 8 1.30mi
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
21525 Pioneer Blvd Lakewood, CA 2.0 2.0 910 $2,595 $2.85 44d 1 1.37mi
20726 Seine Ave Lakewood, CA 3.0 2.0 1354 $3,400 $2.51 21d 1 1.41mi
20810 Arline Ave Apt 14 Lakewood, CA 2.0 1.5 896 $2,495 $2.78 44d 1 1.47mi

Listing history 24 events

  1. 2026-06-18
    days on market $185,000 Active 201 DOM
  2. 2026-06-17
    days on market $185,000 Active 200 DOM
  3. 2026-06-16
    days on market $185,000 Active 199 DOM
  4. 2026-06-15
    days on market $185,000 Active 198 DOM
  5. 2026-06-13
    days on market $185,000 Active 196 DOM
  6. 2026-06-13
    days on market $185,000 Active 195 DOM
  7. 2026-06-09
    days on market $185,000 Active 192 DOM
  8. 2026-06-08
    days on market $185,000 Active 191 DOM
  9. 2026-06-07
    days on market $185,000 Active 190 DOM
  10. 2026-06-04
    days on market $185,000 Active 187 DOM
  11. 2026-06-03
    days on market $185,000 Active 186 DOM
  12. 2026-06-02
    days on market $185,000 Active 185 DOM
  13. 2026-06-01
    days on market $185,000 Active 184 DOM
  14. 2026-05-31
    days on market $185,000 Active 183 DOM
  15. 2026-03-14
    price $185,000
  16. 2025-11-29
    listed $184,900 Active
  17. 2025-09-22
    historical
  18. 2025-02-24
    listed $193,000 Active
  19. 2022-12-22
    historical
  20. 2022-12-20
    status Active
  21. 2022-11-19
    status Active
  22. 2022-09-23
    listed $160,000 Active
  23. 2015-01-30
    historical
  24. 2014-10-28
    listed $35,000 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
$39,382
− Mortgage interest
−$10,363
− Property taxes
−$2,775
− Insurance
−$925
− Repairs & maintenance
−$3,151
− Management
−$3,151
− Depreciation
−$5,382
Taxable income
$13,636
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,273
After-tax cash flow
$12,497/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

+428.6% since first listed
10 events — show timeline
  • 2026-03-14 Price Changed $185,000 CRMLS
  • 2025-11-29 Listed $184,900 CRMLS
  • 2025-09-22 Listing Removed CRMLS
  • 2025-02-24 Listed $193,000 CRMLS
  • 2022-12-22 Listing Removed CRMLS
  • 2022-12-20 Relisted CRMLS
  • 2022-11-19 Relisted CRMLS
  • 2022-09-23 Listed $160,000 CRMLS
  • 2015-01-30 Listing Removed CRMLS
  • 2014-10-28 Listed $35,000 CRMLS

Property tax history

+0.2%/yr

Latest (2025): $68 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…