CashFlowRE
Sign in Sign up
1550 Rimpau #13
C Composite 58.9
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 +27.2/30.0
  • DSCR +9.5/10.0
  • 1% rule +7.4/10.0
  • Schools +5.1/10.0
  • Rent growth +4.1/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$259,900

1550 Rimpau #13 · Corona, CA 92881
3 bd · 2.0 ba · 1,848 sqft · Manufactured public records · 82 Days on market
Built 1983 $141/sqft · 49% above area Est $175k · 49% over

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

Listing remarks MLS

Welcome to this doublewide home located in the desirable Villa Corona Mobile Home Park, an all-age gated community that offers comfort, convenience, and over 1,840 sq ft of inviting living space. As you step inside, you’re greeted by a formal living room that opens seamlessly into the family room, creating a bright and welcoming layout. A cozy fireplace adds warmth and charm, filling the space with natural light and an inviting atmosphere. The kitchen comes fully equipped with all appliances and provides abundant cabinet and counter space, including built-in lighting and thoughtfully designed hidden storage areas that make organization effortless. The large primary room easily accommodates a California king bed with plenty of room for additional furniture. Its primary bathroom features dual sinks, a vanity, a walk-in shower, a separate soaking tub, and generous floor to ceiling linen closet. Two additional bedrooms offer excellent flexibility for family, guests, or a home office. An oversized laundry room, complete with washer and dryer, provides extra storage and workspace, adding to the home’s overall convenience. Outside, the covered carport fits up to three vehicles, and a storage shed is included for added functionality. Guest parking is conveniently located nearby. The community itself offers a wide range of amenities, including a remodeled clubhouse, electric vehicle charging station, exercise room, library, game room, swimming pool and spa, perfect for relaxation and recreation. The location is equally impressive, with walking distance access to public transportation, Centennial High School, and three shopping centers featuring grocery stores and restaurants. The Shops at Dos Lagos is just eight minutes away, offering additional shopping, dining, and entertainment options. With easy access to the 15 Freeway, commuting is simple and convenient.

Key facts

  • 3 parking spots
  • Community pool
  • Built 1983

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 $260k.

Deal economics

  • At list price, monthly cash flow is $748 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $260k).
  • Recommended offer: $244k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.7% vs local median 2.9% in Corona — 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 63/100 on livability (#461 in CA) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A-; Watch: commute C-, health & safety D, amenities F.
  • Corona-Norco Unified (suburban): math 46% / reading 61% proficiency, ranked #312 of 1,400 in CA (top 22%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+6.2%/yr); 76 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 9,195 units permitted in Riverside County in 2024 (1,512 in 5+ unit buildings).

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.
  • Riverside County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 6.2% rent growth), your $73k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 82 days — a 6% lower offer ($244k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $244,306 (6.0% below list)

Questions for the listing agent

  1. It's been on market 82 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 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?
  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
1.24%
Cap rate
9.74%
Cash-on-cash
12.33%
DSCR
1.55
GRM
6.7

CMA / ARV

ARV (median comp)
$174,900
List price
$259,900
Delta
48.60%
Verdict
OVERPRICED
Comps
9 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1550 Rimpau Ave #89 0.00mi 2/2.0 (-1) 1,830 (-1%) 14mo $165,000 $90 82
1550 Rimpau Ave #179 0.00mi 3/2.0 1,848 (0%) 22mo $265,000 $143 81
1550 Rimpau Ave #59 0.00mi 3/2.0 1,930 (+4%) 16mo $225,000 $117 79
1550 Rimpau Ave 0.00mi 2/2.0 (-1) 1,800 (-3%) 14mo $160,000 $89 79
1550 Rimpau Ave #99 0.00mi 2/2.0 (-1) 1,800 (-3%) 14mo $168,000 $93 79
1550 Rimpau Ave #18 0.00mi 3/2.0 1,680 (-9%) 8mo $185,000 $110 78
1550 Rimpau Ave #17 0.00mi 2/2.0 (-1) 1,814 (-2%) 19mo $161,000 $89 76
1550 Rimpau Ave. Ave #113 0.09mi 2/2.0 (-1) 1,800 (-3%) 14mo $160,000 $89 75
1550 Rimpau Ave #42 0.00mi 4/2.0 (+1) 1,620 (-12%) 4mo $315,000 $194 71
1550 Rimpau Ave #53 0.00mi 2/2.0 (-1) 1,680 (-9%) 16mo $217,687 $130 67

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 · 6.22% rent growth · sell at horizon

5-year hold
IRR
5.6%
Equity multiple
1.22×
Total profit
$16,319
Equity at exit
$38,752
10-year hold
IRR
17.7%
Equity multiple
2.69×
Total profit
$122,934
Equity at exit
$22,471

Cash invested: $72,772 (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 92881

Rents YoY
6.2%
Active inventory
76
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$3,220 high interval (Pro) →
Mortgage (P&I)
$1,363
Tax est. 1.5%
$325 /mo · $3,898/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$676
Net cashflow
$748

Break-even live

Break-even rent $2,274
Max offer price $259,900
Occupancy floor 72%

Sensitivity live

Price -10% $927 -5% $837 +0% $748 +5% $658 +10% $568
Rent -10% $493 -5% $620 +0% $748 +5% $875 +10% $1,002
Rate -1.0pp $879 -0.5pp $814 base $748 +0.5pp $680 +1.0pp $612

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
$64,975
Closing costs
$7,797
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1710 Maxwell Ln Unit A Corona, CA 3.0 2.5 1254 $3,300 $2.63 44d 1 0.29mi
1710 Maxwell Ln Unit A Corona, CA 3.0 2.5 1254 $3,100 $2.47 25d 1 0.29mi
823 Aspen St Corona, CA 3.0 2.0 1342 $3,200 $2.38 44d 1 0.55mi
2050 Napoli Ct #102 Corona, CA 3.0 2.5 1385 $3,200 $2.31 25d 1 0.66mi
2050 Napoli Ct #102 Corona, CA 3.0 2.5 1385 $2,995 $2.16 16d 1 0.66mi
2050 Napoli Ct #102 Corona, CA 3.0 2.5 1385 $2,995 $2.16 17d 1 0.66mi
1925 S Starfire Ave Corona, CA 3.0 2.0 1549 $3,000 $1.94 6d 1 0.84mi
547 Magnolia Ave Corona, CA 3.0 2.5 1751 $4,000 $2.28 44d 1 0.92mi
929 E Grand Blvd Corona, CA 2.0 1.5 1425 $2,800 $1.96 4d 1 1.09mi
364 E Monterey Rd Corona, CA 4.0 2.0 2386 $2,450 $1.03 3d 1 1.13mi

Listing history 16 events

  1. 2026-06-21
    days on market $259,900 Active 82 DOM
  2. 2026-06-18
    days on market $259,900 Active 79 DOM
  3. 2026-06-17
    days on market $259,900 Active 78 DOM
  4. 2026-06-16
    days on market $259,900 Active 77 DOM
  5. 2026-06-15
    days on market $259,900 Active 76 DOM
  6. 2026-06-13
    days on market $259,900 Active 74 DOM
  7. 2026-06-13
    days on market $259,900 Active 73 DOM
  8. 2026-06-09
    days on market $259,900 Active 70 DOM
  9. 2026-06-08
    days on market $259,900 Active 69 DOM
  10. 2026-06-07
    days on market $259,900 Active 68 DOM
  11. 2026-06-04
    days on market $259,900 Active 65 DOM
  12. 2026-06-03
    days on market $259,900 Active 64 DOM
  13. 2026-06-02
    days on market $259,900 Active 63 DOM
  14. 2026-06-01
    days on market $259,900 Active 62 DOM
  15. 2026-05-31
    days on market $259,900 Active 61 DOM
  16. 2026-03-31
    listed $265,500 Active 1895-char remark
    Show marketing remark (1895 chars)

    Welcome to this doublewide home located in the desirable Villa Corona Mobile Home Park, an all-age gated community that offers comfort, convenience, and over 1,840 sq ft of inviting living space. As you step inside, you’re greeted by a formal living room that opens seamlessly into the family room, creating a bright and welcoming layout. A cozy fireplace adds warmth and charm, filling the space with natural light and an inviting atmosphere. The kitchen comes fully equipped with all appliances and provides abundant cabinet and counter space, including built-in lighting and thoughtfully designed hidden storage areas that make organization effortless. The large primary room easily accommodates a California king bed with plenty of room for additional furniture. Its primary bathroom features dual sinks, a vanity, a walk-in shower, a separate soaking tub, and generous floor to ceiling linen closet. Two additional bedrooms offer excellent flexibility for family, guests, or a home office. An oversized laundry room, complete with washer and dryer, provides extra storage and workspace, adding to the home’s overall convenience. Outside, the covered carport fits up to three vehicles, and a storage shed is included for added functionality. Guest parking is conveniently located nearby. The community itself offers a wide range of amenities, including a remodeled clubhouse, electric vehicle charging station, exercise room, library, game room, swimming pool and spa, perfect for relaxation and recreation. The location is equally impressive, with walking distance access to public transportation, Centennial High School, and three shopping centers featuring grocery stores and restaurants. The Shops at Dos Lagos is just eight minutes away, offering additional shopping, dining, and entertainment options. With easy access to the 15 Freeway, commuting is simple and convenient.

ⓘ 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 7/10 Severe 7 d/yr ≥101°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 19 unhealthy d/yr today · 23 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
$38,639
− Mortgage interest
−$14,558
− Property taxes
−$3,898
− Insurance
−$1,300
− Repairs & maintenance
−$3,091
− Management
−$3,091
− Depreciation
−$7,561
Taxable income
$5,140
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,234
After-tax cash flow
$7,738/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
Corona-Norco Unified
NCES district ID
0609850
Math proficiency
46% ▲ 1.00%
Reading proficiency
61% ▬ 0.00%
Median HH income
$83,380
Composite
50.72/100
National rank
#3920
State rank
#312 of 1400 in CA

Livability — Corona

Score
63/100
State rank
#461
US rank
#15787

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Corona, CA
County
Riverside County · 2,287,001 people
City population
188,369
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
30,347
Household income
$134,932
Rent vs Own
17.5% rent · 82.5% own
Severe rent burden
383.0

Population outlook (Riverside County) Hauer SSP2

Today (2025)
2,664,475 people
By 2030
2,802,692 · +5.2%
By 2040
3,050,904 · +14.5%
By 2050
3,256,783 · +22.2%
By 2075
3,655,058 · +37.2%
By 2100
3,766,594 · +41.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
White 41% Hispanic / Latino 34% Two or more races 17% Asian 14% Black 4%
Hispanic origin (detail)
Mexican 29% Cuban 1%
Common ancestry
Italian 5% Portuguese 1% Lithuanian 1%
Foreign-born
24% · Canada, South Korea, Vietnam
Languages at home
61% English-only · Spanish 22% Other Indo-European 5% Arabic 3%

Political lean MEDSL · Riverside

2024 margin
Toss-up / Even · D 48.0% · R 49.3% · Other 2.6%
2008→2024 swing
-3.6pp toward R · 2008: 2.3pp · 2024: -1.3pp
All cycles
2024: R+1.3 2020: D+8.0 2016: D+4.3 2012: R+0.4 2008: D+2.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -239.86%
Current HPI
351.8447
Rent YoY
▲ 6.22%
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

1 event — show timeline
  • 2026-03-31 Listed $265,500 CRMLS

Property tax history

-3.4%/yr

Latest (2025): $446 · +7.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…