CashFlowRE
Sign in Sign up
1721 E Colton Ave #50
B- Composite 67.37
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
  • Schools +4.7/10.0
  • Livability +3.8/5.0
  • Rent growth +3.4/5.0
  • ARV discount +3.0/15.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$220,000

1721 E Colton Ave #50 · Redlands, CA 92374
4 bd · 2.0 ba · 1,848 sqft · Manufactured public records · 54 Days on market
Built 1989 1,152 sqft lot $119/sqft · 10% above area Est $200k · 10% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

L A R G E ~~ N E W L Y REMODELED HOME !!! Could be a 4 bedroom home so easily! This beautiful home in Redlands Ranch Mobile Home Park, a newer community where most of the homes have large fenced lots plus a beautiful greenbelt area that residents may enjoy. The Club House is available to the resident with a Pool, Spa, Kids Playground all for the residents enjoyment. This home has MANY upgrades, Newer roof, All new kitchen Appliances, Self-closing drawers new Sink . new Washer and Dryer, new Water Heater, Alarm System in the home ~~currently not monitored, and brand spankin' new roof in 2019. Come see this wonderful home Serial # VN02738A/B. With a Space New Rent of $1119.87/mo. This Extra Wide home with a square footage of 1848 sq. ft. offers many options and gives you a feeling of openness. HURRY to see this one. If you can afford $1800-$2200/mo. for an APARTMENT rental, YOU can certainly afford to own your OWN HOME in this here!!

Key facts

  • Quartz countertops
  • Updated kitchen
  • 1,152 sq ft lot

Tags

MULTIPLE LIVING AREASUPDATED KITCHENQUARTZ COUNTERTOPS

Property features AI

Finance

  • Other: Rent includes gas, electric, water, sewer, trash and all utilities; Lot features indicate 0-1 unit/acre; Lot size source: Assessor's data; Living area source: Assessor's data
  • Financial info: Land lease in effect (monthly land lease amount applies)
  • HOA & community: Located in a community with park; Park name: Redlands Ranch; Manager approval required for residency; Pets policy: call for details; Association amenities include pool and spa

Exterior

  • Parking: Attached carport; Carport with 3 spaces; Driveway parking (total 3 parking spaces)
  • Security: Carbon monoxide detector(s); Smoke detector
  • Utilities: Standard electric service; District/Public water; Public sewer; Natural gas available; Water, sewer, gas, electric and trash utilities available
  • Home design: Single-story home; One entry level
  • Construction: Pier jacks foundation; Mobile home model: WILDWOOD I 7020; Mobile home remains on site; Property condition: Turnkey; One total story; Year built source: Public records
  • Exterior features: Shingle roof; Vinyl fencing; Shed on property; Front porch; Association pool available; Has view

Interior

  • Kitchen: Microwave; Refrigerator; Gas range; Quartz countertops
  • Bedrooms: All bedrooms on one level
  • Flooring: Laminate flooring
  • Bathrooms: Two full bathrooms; Showers in tubs; Double sinks in bath(s)
  • Heating & cooling: Central cooling; Central furnace heating
  • Interior features: Quartz counters; High ceilings (9 feet+); Porch - Front (entry has a front porch); Association spa available; Carbon monoxide and smoke detectors
  • Laundry & utility: Laundry area; Washer included; Dryer 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 4-bed/2.0-bath manufactured listed at $220k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $220k).
  • Recommended offer: $213k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.3% vs local median 2.8% in Redlands — 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 75/100 on livability (#118 in CA, #4,193 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment A+; Watch: crime C-, health & safety D, cost of living F.
  • Redlands Unified (urban): math 44% / reading 57% proficiency, ranked #390 of 1,400 in CA (top 28%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+3.7%/yr); 103 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 46% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 5,458 units permitted in San Bernardino County in 2024 (1,500 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($103k/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 $2k of loan paydown is wiped out by about $7k 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 + 3.7% rent growth), your $62k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($213k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 6y 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 $99k; list at $220k implies a 122% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $213,400 (3.0% below list)

Questions for the listing agent

  1. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.51%
Cap rate
12.34%
Cash-on-cash
21.60%
DSCR
1.96
GRM
5.5

CMA / ARV

ARV (median comp)
$200,000
List price
$220,000
Delta
10.00%
Verdict
FAIR
Comps
17 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
626 N Dearborn #150 0.21mi 3/2.0 (-1) 1,700 (-8%) 2mo $225,000 $132 70
1721 E Colton Ave #110 0.00mi 3/2.0 (-1) 1,708 (-8%) 24mo $149,000 $87 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 · 3.73% rent growth · sell at horizon

5-year hold
IRR
15.0%
Equity multiple
1.61×
Total profit
$37,471
Equity at exit
$32,803
10-year hold
IRR
24.3%
Equity multiple
3.18×
Total profit
$134,006
Equity at exit
$19,022

Cash invested: $61,600 (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 92374

Rents YoY
3.7%
Active inventory
103
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$3,328 high interval (Pro) →
Mortgage (P&I)
$1,154
Tax est. 1.5%
$275 /mo · $3,300/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$699
Net cashflow
$1,109

Break-even live

Break-even rent $1,925
Max offer price $220,000
Occupancy floor 62%

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
$55,000
Closing costs
$6,600
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1247 Via Florence Redlands, CA 4.0 2.5 1832 $2,900 $1.58 43d 1 0.28mi
1242 Via Palermo Redlands, CA 4.0 3.0 2041 $3,250 $1.59 2d 1 0.30mi
1546 Clock Ave Redlands, CA 4.0 2.0 1248 $3,195 $2.56 5d 1 0.40mi
1204 Darlene Ct Redlands, CA 4.0 3.0 1661 $3,700 $2.23 43d 1 0.49mi
10718 Independence Ct Redlands, CA 4.0 2.5 2074 $3,500 $1.69 43d 1 0.53mi
10696 Opal Ave Redlands, CA 3.0 2.5 1772 $3,000 $1.69 5d 1 0.56mi
1561 Gold Cup Ct Redlands, CA 4.0 2.5 2355 $3,800 $1.61 24d 1 0.65mi
22 S Dearborn St Redlands, CA 3.0 2.5 1437 $2,900 $2.02 43d 1 0.78mi
1756 Parkview Redlands, CA 3.0 2.0 1606 $3,000 $1.87 17d 1 0.95mi
25 Naomi St Redlands, CA 4.0 2.5 1780 $3,550 $1.99 1d 1 0.96mi
329 Jesse Way Redlands, CA 4.0 2.5 2072 $4,200 $2.03 43d 1 1.13mi
31255 Slate St Mentone, CA 4.0 3.0 2073 $3,200 $1.54 43d 1 1.13mi
1165 Keystone Pl Mentone, CA 4.0 3.0 2478 $2,500 $1.01 5d 1 1.29mi

Listing history 20 events

  1. 2026-06-18
    days on market $220,000 Active 54 DOM
  2. 2026-06-17
    days on market $220,000 Active 53 DOM
  3. 2026-06-16
    days on market $220,000 Active 52 DOM
  4. 2026-06-15
    days on market $220,000 Active 51 DOM
  5. 2026-06-13
    days on market $220,000 Active 49 DOM
  6. 2026-06-13
    days on market $220,000 Active 48 DOM
  7. 2026-06-09
    days on market $220,000 Active 45 DOM
  8. 2026-06-08
    days on market $220,000 Active 44 DOM
  9. 2026-06-07
    days on market $220,000 Active 43 DOM
  10. 2026-06-04
    days on market $220,000 Active 40 DOM
  11. 2026-06-03
    days on market $220,000 Active 39 DOM
  12. 2026-06-02
    days on market $220,000 Active 38 DOM
  13. 2026-06-01
    days on market $220,000 Active 37 DOM
  14. 2026-05-31
    days on market $220,000 Active 36 DOM
  15. 2026-04-25
    listed $220,000 Active 820-char remark
  16. 2021-01-28
    soldstatus $99,000 Closed Sale 950-char remark
    Show marketing remark (950 chars)

    L A R G E ~~ N E W L Y REMODELED HOME !!! Could be a 4 bedroom home so easily! This beautiful home in Redlands Ranch Mobile Home Park, a newer community where most of the homes have large fenced lots plus a beautiful greenbelt area that residents may enjoy. The Club House is available to the resident with a Pool, Spa, Kids Playground all for the residents enjoyment. This home has MANY upgrades, Newer roof, All new kitchen Appliances, Self-closing drawers new Sink . new Washer and Dryer, new Water Heater, Alarm System in the home ~~currently not monitored, and brand spankin' new roof in 2019. Come see this wonderful home Serial # VN02738A/B. With a Space New Rent of $1119.87/mo. This Extra Wide home with a square footage of 1848 sq. ft. offers many options and gives you a feeling of openness. HURRY to see this one. If you can afford $1800-$2200/mo. for an APARTMENT rental, YOU can certainly afford to own your OWN HOME in this here!!

  17. 2021-01-21
    status Pending Sale 950-char remark
    Show marketing remark (950 chars)

    L A R G E ~~ N E W L Y REMODELED HOME !!! Could be a 4 bedroom home so easily! This beautiful home in Redlands Ranch Mobile Home Park, a newer community where most of the homes have large fenced lots plus a beautiful greenbelt area that residents may enjoy. The Club House is available to the resident with a Pool, Spa, Kids Playground all for the residents enjoyment. This home has MANY upgrades, Newer roof, All new kitchen Appliances, Self-closing drawers new Sink . new Washer and Dryer, new Water Heater, Alarm System in the home ~~currently not monitored, and brand spankin' new roof in 2019. Come see this wonderful home Serial # VN02738A/B. With a Space New Rent of $1119.87/mo. This Extra Wide home with a square footage of 1848 sq. ft. offers many options and gives you a feeling of openness. HURRY to see this one. If you can afford $1800-$2200/mo. for an APARTMENT rental, YOU can certainly afford to own your OWN HOME in this here!!

  18. 2020-11-10
    historical Active Under Contract 950-char remark
    Show marketing remark (950 chars)

    L A R G E ~~ N E W L Y REMODELED HOME !!! Could be a 4 bedroom home so easily! This beautiful home in Redlands Ranch Mobile Home Park, a newer community where most of the homes have large fenced lots plus a beautiful greenbelt area that residents may enjoy. The Club House is available to the resident with a Pool, Spa, Kids Playground all for the residents enjoyment. This home has MANY upgrades, Newer roof, All new kitchen Appliances, Self-closing drawers new Sink . new Washer and Dryer, new Water Heater, Alarm System in the home ~~currently not monitored, and brand spankin' new roof in 2019. Come see this wonderful home Serial # VN02738A/B. With a Space New Rent of $1119.87/mo. This Extra Wide home with a square footage of 1848 sq. ft. offers many options and gives you a feeling of openness. HURRY to see this one. If you can afford $1800-$2200/mo. for an APARTMENT rental, YOU can certainly afford to own your OWN HOME in this here!!

  19. 2020-10-30
    price $99,000 950-char remark
    Show marketing remark (950 chars)

    L A R G E ~~ N E W L Y REMODELED HOME !!! Could be a 4 bedroom home so easily! This beautiful home in Redlands Ranch Mobile Home Park, a newer community where most of the homes have large fenced lots plus a beautiful greenbelt area that residents may enjoy. The Club House is available to the resident with a Pool, Spa, Kids Playground all for the residents enjoyment. This home has MANY upgrades, Newer roof, All new kitchen Appliances, Self-closing drawers new Sink . new Washer and Dryer, new Water Heater, Alarm System in the home ~~currently not monitored, and brand spankin' new roof in 2019. Come see this wonderful home Serial # VN02738A/B. With a Space New Rent of $1119.87/mo. This Extra Wide home with a square footage of 1848 sq. ft. offers many options and gives you a feeling of openness. HURRY to see this one. If you can afford $1800-$2200/mo. for an APARTMENT rental, YOU can certainly afford to own your OWN HOME in this here!!

  20. 2020-09-25
    listed $115,000 Active 950-char remark
    Show marketing remark (950 chars)

    L A R G E ~~ N E W L Y REMODELED HOME !!! Could be a 4 bedroom home so easily! This beautiful home in Redlands Ranch Mobile Home Park, a newer community where most of the homes have large fenced lots plus a beautiful greenbelt area that residents may enjoy. The Club House is available to the resident with a Pool, Spa, Kids Playground all for the residents enjoyment. This home has MANY upgrades, Newer roof, All new kitchen Appliances, Self-closing drawers new Sink . new Washer and Dryer, new Water Heater, Alarm System in the home ~~currently not monitored, and brand spankin' new roof in 2019. Come see this wonderful home Serial # VN02738A/B. With a Space New Rent of $1119.87/mo. This Extra Wide home with a square footage of 1848 sq. ft. offers many options and gives you a feeling of openness. HURRY to see this one. If you can afford $1800-$2200/mo. for an APARTMENT rental, YOU can certainly afford to own your OWN HOME in this here!!

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥100°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 36 unhealthy d/yr today · 43 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
$39,934
− Mortgage interest
−$12,323
− Property taxes
−$3,300
− Insurance
−$1,100
− Repairs & maintenance
−$3,195
− Management
−$3,195
− Depreciation
−$6,400
Taxable income
$10,421
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,501
After-tax cash flow
$10,802/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
Redlands Unified
NCES district ID
0632070
Math proficiency
44% ▼ -1.00%
Reading proficiency
57% ▼ -2.00%
Median HH income
$67,959
Composite
46.88/100
National rank
#5185
State rank
#390 of 1400 in CA

Livability — Redlands

Score
75/100
State rank
#118
US rank
#4193

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Redlands, CA
County
San Bernardino County · 2,030,291 people
City population
80,519
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
45,262
Household income
$102,813
Rent vs Own
42.3% rent · 57.7% own
Severe rent burden
1176.0

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
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
Hispanic / Latino 43% White 37% Two or more races 19% Asian 8% Black 6% Pacific Islander 1%
Hispanic origin (detail)
Mexican 37%
Common ancestry
Italian 2% Lithuanian 2% Slovak 1%
Foreign-born
18% · Canada, China, Vietnam
Languages at home
67% English-only · Spanish 24% Other Indo-European 2% Other Asian/Pacific 2%

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
▼ -425.72%
Current HPI
367.6123
Rent YoY
▲ 3.73%
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

+91.3% since first listed
6 events — show timeline
  • 2026-04-25 Listed $220,000 CRMLS
  • 2021-01-28 Sold (MLS) $99,000 CRMLS
  • 2021-01-21 Pending CRMLS
  • 2020-11-10 Contingent CRMLS
  • 2020-10-30 Price Changed $99,000 CRMLS
  • 2020-09-25 Listed $115,000 CRMLS

Property tax history

+0.4%/yr

Latest (2025): $304 · +5.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…