2755 Arrow Hwy #159 · La Verne, CA
Flood risk 5/10 · Moderate
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.58%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $659 – $1,223
Heat risk 7/10 · Major
- Hot days now (above 99°F)
- 6 days/yr
- Hot days in 30 yrs
- 18 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 8/10 · Major
- Unhealthy air days now
- 17 days/yr
- Unhealthy air days in 30 yrs
- 21 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the C- 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 +23.6/30.0
- DSCR +7.6/10.0
- 1% rule +6.1/10.0
- Schools +5.9/10.0
- Condition / age +4.8/5.0
- Livability +3.8/5.0
- Rent growth +3.1/5.0
- ARV discount +0.0/15.0
- Appreciation +0.0/10.0
$255,999
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
This charming single-family property in La Verne offers picturesque mountain views and a range of amenities within the Kings Way Gardens community. Built-in October 2023, this modern manufactured home boasts an inviting open floor plan with 2 bedrooms/2 bathrooms and a den that could also serve as a 3rd bedroom, home office, or kids' playroom. This park is located near the fairgrounds, which offers a variety of venues and family fun. Comes with stainless steel appliances, including a refrigerator with an ice maker. This open-concept layout includes central air and heat, ceiling fans, vaulted ceilings, a quartz countertop, hardwood cabinets, and a 2-3vehicle carport. There is a utility/laundry room. This home is bright and has natural light throughout the interior spaces. The house is designed for social gatherings, featuring an oversized front patio that seamlessly connects to the main living areas. Residents can enjoy the community, swimming pool & two spas, along with a playground. There is also an onsite laundry room and an event clubhouse for your social gatherings. This dream home is conveniently located near shops, restaurants, and easy access to freeways. This is in the La Verne school district, which is known for its above-average educational experience.
Key facts
- Open floor plan
- Mountain views
- Event clubhouse
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 2-bed/2.0-bath manufactured listed at $256k. Condition is rated excellent.
Deal economics
- At list price, monthly cash flow is $485 ($6k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $256k).
- Recommended offer: $225k (12.0% below list) — sets the bar for market timing.
- Cap rate 8.6% vs local median 3.0% in La Verne — 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 (#110 in CA, #3,858 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, employment A+, commute A; Watch: cost of living F, health & safety F.
- Bonita Unified (suburban): math 59% / reading 70% proficiency, ranked #151 of 1,400 in CA (top 11%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Market conditions: Rents rising (+2.4%/yr); 94 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
- This rent runs 33% of the median local income ($104k/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 $8k of value loss. Plan a longer hold.
- Los Angeles County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
Negotiation context
- It's been on market 160 days — a 12% lower offer ($225k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 2y ago; this cycle's ask has dropped $20k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Climate carrying-cost: moderate flood risk; extreme-heat days projected 6→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 160 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.11% ✓
- Cap rate
- 8.57%
- Cash-on-cash
- 8.12%
- DSCR
- 1.36
- GRM
- 7.5
CMA / ARV
- ARV (median comp)
- $171,606
- List price
- $255,999
- Delta
- 49.18%
- Verdict
- OVERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2755 Arrow Hwy #28 | 0.19mi | 2/2.0 | 1,200 (0%) | 4mo | $77,000 | $64 | 88 |
| 2717 Arrow #154 | 0.15mi | 3/2.0 (+1) | 1,200 (0%) | 1mo | $212,000 | $177 | 87 |
| 2755 Arrow Highway #38 #38 | 0.01mi | 2/2.0 | 1,100 (-8%) | 2mo | $150,000 | $136 | 84 |
| 2755 Arrow Hwy #3 | 0.13mi | 2/2.0 | 1,152 (-4%) | 8mo | $130,900 | $114 | 80 |
| 2717 E Arrow Hwy #21 | 0.15mi | 3/2.0 (+1) | 1,152 (-4%) | 2mo | $225,000 | $195 | 80 |
| 2755 Arrow Hwy #88 | 0.12mi | 2/1.0 | 1,080 (-10%) | 0mo | $61,000 | $56 | 73 |
| 2755 Arrow #98 | 0.12mi | 3/2.0 (+1) | 1,296 (+8%) | 4mo | $204,000 | $157 | 73 |
| 2717 Arrow #130 | 0.15mi | 3/2.0 (+1) | 1,152 (-4%) | 11mo | $217,500 | $189 | 72 |
| 2755 Arrow Hwy #106 | 0.12mi | 3/2.0 (+1) | 1,321 (+10%) | 3mo | $165,000 | $125 | 70 |
| 2755 Arrow Hwy #13 | 0.12mi | 3/2.0 (+1) | 1,344 (+12%) | 4mo | $208,999 | $156 | 66 |
| 2755 Arrow Hwy #19 | 0.12mi | 2/2.0 | 1,040 (-13%) | 9mo | $82,500 | $79 | 65 |
| 2755 Arrow Hwy #70 | 0.12mi | 3/2.0 (+1) | 1,344 (+12%) | 15mo | $161,500 | $120 | 57 |
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 · 2.35% rent growth · sell at horizon
- IRR
- -4.7%
- Equity multiple
- 0.83×
- Total profit
- $-12,414
- Equity at exit
- $38,170
- IRR
- 4.3%
- Equity multiple
- 1.30×
- Total profit
- $21,619
- Equity at exit
- $22,134
Cash invested: $71,680 (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
ZIP-level market 91750
- Rents YoY
- 2.4%
- Active inventory
- 94
- Price-to-rent
- 7.5×
Monthly cashflow live
- Estimated rent
- $2,853 high interval (Pro) →
- Mortgage (P&I)
- −$1,342
- Tax est. 1.5%
- −$320 /mo · $3,840/yr
- Insurance
- −$107
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$599
- Net cashflow
- $485
Break-even live
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
- $64,000
- Closing costs
- $7,680
- 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 26 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2728 Crozier Ct Pomona, CA | 3.0 | 3.0 | 1497 | $3,295 | $2.20 | 1d | 1 | 0.52mi |
| 2707 Erebus Ct Pomona, CA | 3.0 | 3.0 | 1497 | $3,400 | $2.27 | 43d | 1 | 0.56mi |
| 2771 N Garey Ave Pomona, CA | 1.0–3.0 | 1.0–2.0 | 1065 | $2,930 | $2.75 | 1d | 8 | 0.64mi |
| 2018 Las Vegas Ave #8 Pomona, CA | 3.0 | 2.0 | 1398 | $2,750 | $1.97 | 10d | 1 | 0.70mi |
| 245 E Grevillia St Pomona, CA | 2.0 | 1.0 | 988 | $2,400 | $2.43 | 43d | 1 | 0.70mi |
| 2958 Gramercy St Pomona, CA | 3.0 | 2.0 | 1364 | $3,350 | $2.46 | 6d | 1 | 0.80mi |
| 2013 Walnut St Unit B La Verne, CA | 2.0 | 1.0 | 900 | $2,800 | $3.11 | 43d | 1 | 0.92mi |
| 3054 Gladstone St #4 Pomona, CA | 2.0 | 1.0 | 933 | $2,500 | $2.68 | 7d | 1 | 0.98mi |
| 2408 Pepper St La Verne, CA | 2.0 | 1.0 | 836 | $2,650 | $3.17 | 24d | 1 | 0.99mi |
| 235 W Grove St Pomona, CA | 1.0–2.0 | 1.0–2.0 | 800 | $2,576 | $3.22 | 1d | 10 | 1.01mi |
| 2366 Lomeli Ln La Verne, CA | 2.0 | 1.0 | 836 | $2,470 | $2.95 | 43d | 1 | 1.09mi |
| 150 Drake St Pomona, CA | 2.0 | 2.0 | 924 | $2,514 | $2.72 | 1d | 2 | 1.11mi |
| 2429 College Ln La Verne, CA | 2.0 | 1.0 | 836 | $2,350 | $2.81 | 43d | 1 | 1.13mi |
| 2577 Sycamore Dr La Verne, CA | 3.0 | 2.0 | 1350 | $2,895 | $2.14 | 43d | 1 | 1.16mi |
| 1886 Bonita Ave La Verne, CA | 2.0 | 1.0 | 777 | $2,895 | $3.73 | 43d | 1 | 1.17mi |
| 2559 Yorkshire Way Pomona, CA | 2.0 | 2.0 | 1100 | $2,400 | $2.18 | 24d | 1 | 1.18mi |
| 1490 N Park Ave Pomona, CA | 3.0 | 2.0 | 1376 | $3,395 | $2.47 | 43d | 1 | 1.20mi |
| 450 W Foothill Blvd Pomona, CA | 2.0 | 1.0–2.0 | 773 | $2,565 | $3.32 | 1d | 8 | 1.28mi |
| 1574 N Orange Grove Ave Pomona, CA | 3.0 | 2.0 | 1330 | $4,000 | $3.01 | 43d | 1 | 1.30mi |
| 2855 Foothill Blvd La Verne, CA | 1.0 | 1.0 | 765 | $2,622 | $3.43 | 1d | 3 | 1.34mi |
| 795 Hazel Way Pomona, CA | 3.0 | 3.0 | 1401 | $3,100 | $2.21 | 10d | 1 | 1.34mi |
| 2710 N Towne Ave Pomona, CA | 1.0 | 1.0 | 770 | $2,635 | $3.42 | 1d | 11 | 1.34mi |
| 2870 N Towne Ave Pomona, CA | 2.0 | 1.0–2.0 | 725 | $2,500 | $3.45 | 4d | 4 | 1.38mi |
| 2064 Evergreen St La Verne, CA | 2.0 | 2.0 | 960 | $2,400 | $2.50 | 17d | 1 | 1.38mi |
| 2042 Evergreen St La Verne, CA | 2.0 | 1.0 | 825 | $2,150 | $2.61 | 43d | 1 | 1.40mi |
| 2063 Evergreen St La Verne, CA | 3.0 | 2.0 | 1300 | $3,200 | $2.46 | 43d | 1 | 1.41mi |
Listing history 24 events
-
2026-06-18days on market $255,999 Active 160 DOM
-
2026-06-17days on market $255,999 Active 159 DOM
-
2026-06-16days on market $255,999 Active 158 DOM
-
2026-06-15days on market $255,999 Active 157 DOM
-
2026-06-13days on market $255,999 Active 155 DOM
-
2026-06-13days on market $255,999 Active 154 DOM
-
2026-06-09days on market $255,999 Active 151 DOM
-
2026-06-08days on market $255,999 Active 150 DOM
-
2026-06-07days on market $255,999 Active 149 DOM
-
2026-06-04days on market $255,999 Active 146 DOM
-
2026-06-03days on market $255,999 Active 145 DOM
-
2026-06-02days on market $255,999 Active 144 DOM
-
2026-06-01days on market $255,999 Active 143 DOM
-
2026-05-31days on market $255,999 Active 142 DOM
-
2026-03-20price $255,999 1288-char remark
Show marketing remark (1288 chars)
This charming single-family property in La Verne offers picturesque mountain views and a range of amenities within the Kings Way Gardens community. Built-in October 2023, this modern manufactured home boasts an inviting open floor plan with 2 bedrooms/2 bathrooms and a den that could also serve as a 3rd bedroom, home office, or kids' playroom. This park is located near the fairgrounds, which offers a variety of venues and family fun. Comes with stainless steel appliances, including a refrigerator with an ice maker. This open-concept layout includes central air and heat, ceiling fans, vaulted ceilings, a quartz countertop, hardwood cabinets, and a 2-3vehicle carport. There is a utility/laundry room. This home is bright and has natural light throughout the interior spaces. The house is designed for social gatherings, featuring an oversized front patio that seamlessly connects to the main living areas. Residents can enjoy the community, swimming pool & two spas, along with a playground. There is also an onsite laundry room and an event clubhouse for your social gatherings. This dream home is conveniently located near shops, restaurants, and easy access to freeways. This is in the La Verne school district, which is known for its above-average educational experience.
-
2026-01-23price $262,999 1288-char remark
Show marketing remark (1288 chars)
This charming single-family property in La Verne offers picturesque mountain views and a range of amenities within the Kings Way Gardens community. Built-in October 2023, this modern manufactured home boasts an inviting open floor plan with 2 bedrooms/2 bathrooms and a den that could also serve as a 3rd bedroom, home office, or kids' playroom. This park is located near the fairgrounds, which offers a variety of venues and family fun. Comes with stainless steel appliances, including a refrigerator with an ice maker. This open-concept layout includes central air and heat, ceiling fans, vaulted ceilings, a quartz countertop, hardwood cabinets, and a 2-3vehicle carport. There is a utility/laundry room. This home is bright and has natural light throughout the interior spaces. The house is designed for social gatherings, featuring an oversized front patio that seamlessly connects to the main living areas. Residents can enjoy the community, swimming pool & two spas, along with a playground. There is also an onsite laundry room and an event clubhouse for your social gatherings. This dream home is conveniently located near shops, restaurants, and easy access to freeways. This is in the La Verne school district, which is known for its above-average educational experience.
-
2026-01-09$275,999 Active 1288-char remark
Show marketing remark (1288 chars)
This charming single-family property in La Verne offers picturesque mountain views and a range of amenities within the Kings Way Gardens community. Built-in October 2023, this modern manufactured home boasts an inviting open floor plan with 2 bedrooms/2 bathrooms and a den that could also serve as a 3rd bedroom, home office, or kids' playroom. This park is located near the fairgrounds, which offers a variety of venues and family fun. Comes with stainless steel appliances, including a refrigerator with an ice maker. This open-concept layout includes central air and heat, ceiling fans, vaulted ceilings, a quartz countertop, hardwood cabinets, and a 2-3vehicle carport. There is a utility/laundry room. This home is bright and has natural light throughout the interior spaces. The house is designed for social gatherings, featuring an oversized front patio that seamlessly connects to the main living areas. Residents can enjoy the community, swimming pool & two spas, along with a playground. There is also an onsite laundry room and an event clubhouse for your social gatherings. This dream home is conveniently located near shops, restaurants, and easy access to freeways. This is in the La Verne school district, which is known for its above-average educational experience.
-
2025-06-23historical
-
2025-01-20$275,999 Active
-
2024-12-31historical
-
2024-11-27status Active
-
2024-11-25historical
-
2024-10-24price $283,999
-
2024-08-01$285,999 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 5/10 Major FEMA zone X (unshaded) · 58% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 7/10 Severe 6 d/yr ≥99°F today · 18 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 8/10 Severe 17 unhealthy d/yr today · 21 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
- $34,238
- − Mortgage interest
- −$14,340
- − Property taxes
- −$3,840
- − Insurance
- −$1,280
- − Repairs & maintenance
- −$2,739
- − Management
- −$2,739
- − Depreciation
- −$7,447
- Taxable income
- $1,853
- Est. tax owed @ 24.0%
- −$445
- After-tax cash flow
- $5,373/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.
Condition & rehab AI · 2 photos
This modern manufactured home in La Verne is in excellent condition with no visible repairs needed. It offers a good return on investment with updates like landscaping and interior paint that can significantly increase its value.
Value-add opportunities
- Both Landscaping — Enhances curb appeal and adds value
- Both Interior paint — Fresh paint can make the home more appealing
- Both Lighting — Improved lighting can make the home more inviting
Renovation cost estimate screening
Value-add ROI direction
- Both Landscaping — Enhances curb appeal and adds value ↑
- Both Interior paint — Fresh paint can make the home more appealing ↑
- Both Lighting — Improved lighting can make the home more inviting ↑
ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.
Schools (NCES district)
- District
- Bonita Unified
- NCES district ID
- 0605610
- Math proficiency
- 59% ▲ 3.00%
- Reading proficiency
- 70% ▬ 0.00%
- Median HH income
- $76,196
- Composite
- 58.71/100
- National rank
- #2001
- State rank
- #151 of 1400 in CA
Livability — La Verne
- Score
- 75/100
- State rank
- #110
- US rank
- #3858
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- La Verne, CA
- County
- Los Angeles County · 9,444,647 people
- City population
- 32,692
- Metro
- Los Angeles-Long Beach-Anaheim, CA
- Population (ZIP)
- 32,692
- Household income
- $104,195
- Rent vs Own
- Severe rent burden
- 872.0
Population outlook (Los Angeles County) Hauer SSP2
- Today (2025)
- 10,940,515 people
- By 2030
- 11,256,481 · +2.9%
- By 2040
- 11,729,929 · +7.2%
- By 2050
- 11,948,407 · +9.2%
- By 2075
- 11,818,114 · +8.0%
- By 2100
- 10,842,928 · -0.9%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.67)
- Race & ethnicity
- White 44% Hispanic / Latino 36% Two or more races 20% Asian 10% Black 4%
- Hispanic origin (detail)
- Mexican 31%
- Common ancestry
- Lithuanian 3% Slovak 2% Romanian 1%
- Foreign-born
- 17% · Canada, China, South Korea
- Languages at home
- 75% English-only · Spanish 12% Chinese 3% Other Indo-European 3%
Political lean MEDSL · Los Angeles
- 2024 margin
- Solid D (+32.9) · D 64.8% · R 31.9% · Other 3.3%
- 2008→2024 swing
- -7.4pp toward R · 2008: 40.4pp · 2024: 32.9pp
- All cycles
- 2024: D+32.9 2020: D+44.2 2016: D+48.0 2012: D+40.0 2008: D+40.4
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -729.79%
- Current HPI
- 373.7761
- Rent YoY
- ▲ 2.35%
- 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 |
|---|---|---|
| Technology | 27 | $1,492B |
|
||
| Financial Services | 3 | $174B |
|
||
| Retail | 3 | $44B |
|
||
| Insurance | 3 | $26B |
|
||
| Media / Entertainment | 2 | $115B |
|
||
| Pharmaceuticals / Biotech | 2 | $62B |
|
||
Price history
-10.5% since first listed10 events — show timeline
- 2026-03-20 Price Changed $255,999 CRMLS
- 2026-01-23 Price Changed $262,999 CRMLS
- 2026-01-09 Listed $275,999 CRMLS
- 2025-06-23 Listing Removed — CRMLS
- 2025-01-20 Listed $275,999 CRMLS
- 2024-12-31 Listing Removed — CRMLS
- 2024-11-27 Relisted — CRMLS
- 2024-11-25 Listing Removed — CRMLS
- 2024-10-24 Price Changed $283,999 CRMLS
- 2024-08-01 Listed $285,999 CRMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…