CashFlowRE
Sign in Sign up
19009 S Laurel Park Rd #404
C Composite 56.93
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 +21.9/30.0
  • ARV discount +12.4/15.0
  • DSCR +7.0/10.0
  • 1% rule +4.4/10.0
  • Schools +3.6/10.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

19009 S Laurel Park Rd #404 · Compton, CA 90220
2 bd · 2.0 ba · 1,688 sqft · Manufactured public records · 13 Days on market
Built 1980 Est $280k · 11% under

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

Listing remarks

Well maintained mobile home. Spacious, 2 bedrooms, 1 3/4 bath, dining area, living room , family room, open kitchen, laundry room, covered patio front porch, covered 2 car, carport, storage shed.

Key facts

  • Laundry room
  • Living room
  • Dining area

Tags

DINING AREALIVING ROOMFAMILY ROOMOPEN KITCHENLAUNDRY ROOMCOVERED PATIO

Property features AI

Finance

  • Other: Living area sourced from public records; Parcel number 8950894404; Located near Wilmington Ave and Gladwick St
  • Financial info: Land lease applies
  • HOA & community: Part of an association; Located in Dominquez Hills Estate (land lease community)

Exterior

  • Parking: Covered parking; Tandem covered parking; Attached carport; Two parking spaces (garage/total)
  • Utilities: Public sewer; Private water
  • Home design: Single-story property; Mobile home remains (30' x 60'); Double body type
  • Construction: Year built per assessor
  • Exterior features: In-ground, heated community pool; Patio home; Corner lot; Gutters; Street lighting; Storm drains

Interior

  • Bathrooms: One full bathroom; One three-quarter bathroom
  • Interior features: One-level home; Entry on Gladwick
  • Laundry & utility: Inside laundry; Washer and dryer included; Gas dryer hookup

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 $250k.

Deal economics

  • At list price, monthly cash flow is $391 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $234k (6.3% below list).
  • Recommended offer: $234k (6.3% below list) — sets the bar for 1% rule.
  • Cap rate 8.2% vs local median 3.0% in Compton — 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 56/100 on livability (#803 in CA) — a working-class tenant base; expect higher turnover. Strengths: commute A+, housing B; Watch: crime F, amenities D-, cost of living F.
  • Los Angeles Unified (urban): math 29% / reading 54% proficiency, ranked #223 of 517 in CA (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Broadacres Avenue Elementary Visual & Performing Arts Magnet (266 students, 88% FRL); Glenn Hammond Curtiss Middle (393 students, 90% FRL); Valley Academy of Arts And Sciences (math 22% / reading 52%, grade F, #578 of 1,170 statewide, top 51%, 868 students, 64% FRL).
  • Market conditions: 72 active listings in the ZIP; solid renter incomes; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($82k/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

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 22y 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 $72k; list at $250k implies a 247% gain — meaningful room to come down on a strong offer.
Recommended offer $234,278 (6.3% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  3. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
0.94%
Cap rate
8.17%
Cash-on-cash
6.71%
DSCR
1.30
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$280,208
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
19009 South Laurel Park Rd #186 0.00mi 3/2.0 (+1) 1,680 (-0%) 10mo $380,000 $226 86
2601 E Victoria St #376 0.56mi 2/2.0 1,760 (+4%) 4mo $290,000 $165 63
2601 E Victoria St #510 0.56mi 2/2.0 1,800 (+7%) 7mo $315,000 $175 57
2601 E Victoria #27 0.49mi 2/2.0 1,790 (+6%) 12mo $115,000 $64 57
2601 E Victoria St #373 0.56mi 2/2.0 1,800 (+7%) 9mo $279,000 $155 56
2601 E Victoria St #439 0.56mi 2/2.0 1,536 (-9%) 6mo $255,000 $166 54
2601 E Victoria #357 0.56mi 3/2.0 (+1) 1,900 (+13%) 1mo $282,000 $148 47
2601 E Victoria St #291 0.56mi 2/2.0 1,440 (-15%) 5mo $250,000 $174 46
2601 E Victoria St #430 0.56mi 2/2.0 1,440 (-15%) 10mo $290,000 $201 41
2601 Victoria St E #288 0.56mi 3/2.0 (+1) 1,440 (-15%) 7mo $240,000 $167 39
2601 E Victoria St #74 0.56mi 3/2.0 (+1) 1,440 (-15%) 8mo $215,000 $149 38
2601 E Victoria St #173 0.56mi 3/3.0 (+1) 1,440 (-15%) 9mo $235,000 $163 33

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-6.0%
Equity multiple
0.78×
Total profit
$-15,713
Equity at exit
$37,276
10-year hold
IRR
3.5%
Equity multiple
1.26×
Total profit
$17,890
Equity at exit
$21,615

Cash invested: $70,000 (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 90220

Active inventory
72
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$2,343 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$44 /mo · $531/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$492
Net cashflow
$391

Break-even live

Break-even rent $1,847
Max offer price $250,000
Occupancy floor 78%

Sensitivity live

Price -10% $533 -5% $462 +0% $391 +5% $321 +10% $-50
Rent -10% $206 -5% $299 +0% $391 +5% $484 +10% $576
Rate -1.0pp $517 -0.5pp $455 base $391 +0.5pp $327 +1.0pp $261

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
$62,500
Closing costs
$7,500
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.

Listing history 8 events

  1. 2026-06-21
    days on market $250,000 Active 13 DOM
  2. 2026-06-18
    days on market $250,000 Active 10 DOM
  3. 2026-06-17
    days on market $250,000 Active 9 DOM
  4. 2026-06-16
    days on market $250,000 Active 8 DOM
  5. 2026-06-15
    days on market $250,000 Active 7 DOM
  6. 2026-06-13
    days on market $250,000 Active 5 DOM
  7. 2026-06-08
    remarks 195-char remark
  8. 2026-06-08
    listed $250,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast CA · Resets to sale price

Current annual tax
$531 · $44/mo
Projected year-2 tax
$1,900 · $158/mo
Expected delta
+$1,369/yr (+$114/mo · 258.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥90°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 10 unhealthy d/yr today · 10 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
$28,113
− Mortgage interest
−$14,004
− Property taxes
−$531
− Insurance
−$1,250
− Repairs & maintenance
−$2,249
− Management
−$2,249
− Depreciation
−$7,273
Taxable income
$558
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$134
After-tax cash flow
$4,563/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
Los Angeles Unified
NCES district ID
0622710
Math proficiency
29% ▼ -4.00%
Reading proficiency
54% ▲ 10.00%
Median HH income
$50,403
Composite
35.67/100
National rank
#4875
State rank
#223 of 517 in CA

Livability — Compton

Score
56/100
State rank
#803
US rank
#22778

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Los Angeles County · 9,444,647 people
City population
48,354
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
48,354
Household income
$82,335
Rent vs Own
38.5% rent · 61.5% own
Severe rent burden
1473.0

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
Predominantly Hispanic (67%)
Race & ethnicity
Hispanic / Latino 67% Black 28% Two or more races 22% Native American 2% White 1% Asian 1%
Hispanic origin (detail)
Mexican 58%
Foreign-born
28% · Canada, China
Languages at home
41% English-only · Spanish 57% Chinese 1%

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
▼ -567.45%
Current HPI
496.4369
Rent YoY
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

+259.7% since first listed
11 events — show timeline
  • 2026-06-08 Listed $250,000 CRMLS
  • 2012-06-04 Listing Removed CRMLS
  • 2012-05-10 Relisted CRMLS
  • 2012-05-08 Pending CRMLS
  • 2012-04-12 Listed $44,900 CRMLS
  • 2008-10-17 Listing Removed CRMLS
  • 2008-09-16 Listed $98,500 CRMLS
  • 2008-09-13 Listing Removed CRMLS
  • 2008-02-12 Listed $99,500 CRMLS
  • 2004-09-24 Sold (MLS) $72,000 CRMLS
  • 2004-07-03 Listed $69,500 CRMLS

Property tax history

+6.7%/yr

Latest (2025): $531 · +6.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…