CashFlowRE
Sign in Sign up
10767 Jamacha Blvd Spc 39
C+ Composite 62.74
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.5/10.0
  • Schools +4.0/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.3/15.0
  • Appreciation +0.0/10.0

$249,999

10767 Jamacha Blvd Spc 39 · Spring Valley, CA 91978
2 bd · 2.0 ba · 1,536 sqft · Manufactured public records · 3 Days on market
Built 1971 33 ac lot Est $220k · 14% over

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

Listing remarks MLS

UNBELIVABLE PRICE!!!! SELLER GIVING IT AWAY!!!. BEAUTIFUL MOBIL-HOME IN A MOVE IN READY CONDITION. Park has a great pool and clubhouse. Couch, TV , Table, 3 sheds and hot tub convey. Buyer must be responsible for June Park fee ($994) YOU WILL NOT HAVE ANOTHER OPPORTUNITY LIKE THIS, PERIOD!!! offer must be cash, sale is AS-IS, Proof of funds required when submitting offer. [Supplement]: Domus, 1971 double wide. Fully equiped Gym; Community Pool and fitness center

Key facts

  • Renovated bathrooms
  • Community amenities
  • Updated cabinetry

Tags

FULLY REMODELED KITCHENUPDATED CABINETRYRENOVATED BATHROOMSPRIVATE LAUNDRY ROOMDOUBLE-WIDE FLOOR PLANCOMMUNITY AMENITIES

Property features AI

Finance

  • Other: Lot size reported from public records (0–1 unit/acre)
  • HOA & community: Land lease community — monthly land lease of $1,670

Exterior

  • Parking: Located in Lamplighter Village
  • Utilities: Public sewer
  • Home design: Single-story property; Front entry
  • Exterior features: Community pool; Has a view; Curbed streets

Interior

  • Bedrooms: All bedrooms located on the main level
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central cooling
  • Interior features: All bedrooms on the ground level; Front entry; One-level home; Central cooling
  • Laundry & utility: Laundry available (see remarks)

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 $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $250k).
  • Cap rate 11.7% vs local median 2.9% in Spring Valley — 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 59/100 on livability (#627 in CA) — a working-class tenant base; expect higher turnover. Strengths: commute A+, employment A, housing B+; Watch: schools D+, crime F, amenities F.
  • Grossmont Union High (suburban): math 31% / reading 60% proficiency, ranked #173 of 517 in CA (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 17% free/reduced lunch — higher-income household profile.
  • Market conditions: 20 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 11,759 units permitted in San Diego County in 2024 (7,244 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.
  • San Diego County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $70k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 16y 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 $5k; list at $250k implies a 4900% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $249,999

Questions for the listing agent

  1. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  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
1.45%
Cap rate
11.75%
Cash-on-cash
19.49%
DSCR
1.87
GRM
5.7

CMA / ARV

ARV (on-the-fly)
$219,648
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10767 Jamacha Blvd Spc 62 0.00mi 3/2.0 (+1) 1,540 (+0%) 2mo $219,000 $142 93
10767 Jamacha Blvd #255 0.00mi 3/2.0 (+1) 1,440 (-6%) 14mo $230,000 $160 73
10767 Jamacha Blvd #88 0.00mi 3/2.0 (+1) 1,440 (-6%) 16mo $193,000 $134 72
10767 Jamacha Blvd #139 0.00mi 3/2.0 (+1) 1,456 (-5%) 20mo $260,000 $179 70
10767 Jamacha Blvd Spc 68 0.00mi 3/2.0 (+1) 1,325 (-14%) 9mo $170,000 $128 64
10767 Jamacha Blvd #145 0.01mi 3/2.0 (+1) 1,440 (-6%) 24mo $230,000 $160 64
10767 Jamacha Blvd #122 0.00mi 3/2.0 (+1) 1,368 (-11%) 18mo $212,500 $155 62
10767 Jamacha Blvd Spc 147 0.10mi 3/2.0 (+1) 1,325 (-14%) 8mo $190,000 $143 60
10770 Jamacha Blvd #58 0.11mi 2/2.0 1,368 (-11%) 21mo $80,000 $58 60

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
11.5%
Equity multiple
1.46×
Total profit
$31,951
Equity at exit
$37,276
10-year hold
IRR
20.5%
Equity multiple
2.73×
Total profit
$121,281
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 91978

Active inventory
20
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$3,626 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax est. 1.5%
$312 /mo · $3,750/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$761
Net cashflow
$1,137

Break-even live

Break-even rent $2,187
Max offer price $249,999
Occupancy floor 64%

Sensitivity live

Price -10% $1,310 -5% $1,223 +0% $1,137 +5% $1,050 +10% $964
Rent -10% $850 -5% $994 +0% $1,137 +5% $1,280 +10% $1,423
Rate -1.0pp $1,263 -0.5pp $1,200 base $1,137 +0.5pp $1,072 +1.0pp $1,006

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.

Rent comps 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2912 Anawood Way Spring Valley, CA 3.0 2.0 1059 $3,100 $2.93 0d 1 0.40mi
2615 Babaco St Spring Valley, CA 3.0 2.5 1859 $5,500 $2.96 0d 1 0.56mi
10108 Calle Marinero Spring Valley, CA 2.0–3.0 1.5 1038 $2,525 $2.43 2d 3 0.72mi
3265 Sweetwater Springs Blvd Spring Valley, CA 1.0–3.0 1.0–2.0 969 $2,872 $2.96 2d 1 0.91mi
2758 Lake Pointe Dr Spring Valley, CA 2.0–4.0 2.0–3.0 1484 $3,341 $2.25 0d 2 0.94mi
10423 Madrid Way Spring Valley, CA 1.0 1.0 1700 $1,200 $0.71 8d 1 1.19mi

Listing history 4 events

  1. 2026-06-18
    days on market $249,999 Active 3 DOM
  2. 2026-06-17
    days on market $249,999 Active 2 DOM
  3. 2026-06-16
    remarks 699-char remark
  4. 2026-06-16
    listed $249,999 Active 1 DOM

ⓘ 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 7/10 Severe
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥96°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$43,512
− Mortgage interest
−$14,004
− Property taxes
−$3,750
− Insurance
−$1,250
− Repairs & maintenance
−$3,481
− Management
−$3,481
− Depreciation
−$7,273
Taxable income
$10,274
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,466
After-tax cash flow
$11,177/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
Grossmont Union High
NCES district ID
0616230
Math proficiency
31% ▼ -1.00%
Reading proficiency
60% ▲ 5.00%
Median HH income
$61,801
Composite
40.07/100
National rank
#3810
State rank
#173 of 517 in CA

Livability — Spring Valley

Score
59/100
State rank
#627
US rank
#19882

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Spring Valley, CA
City population
61,064
Population (ZIP)
10,511

Population outlook (San Diego County) Hauer SSP2

Today (2025)
3,678,185 people
By 2030
3,856,546 · +4.8%
By 2040
4,171,407 · +13.4%
By 2050
4,421,607 · +20.2%
By 2075
4,831,599 · +31.4%
By 2100
4,832,502 · +31.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 39% Hispanic / Latino 37% Two or more races 19% Black 11% Asian 6%
Hispanic origin (detail)
Mexican 28% Dominican 4%
Common ancestry
Arab 4% Romanian 1% Portuguese 1%
Foreign-born
22% · Canada, South Korea
Languages at home
57% English-only · Spanish 30% Arabic 3% Other Asian/Pacific 3%

Political lean MEDSL · San Diego

2024 margin
D (+16.8) · D 56.9% · R 40.1% · Other 2.9%
2008→2024 swing
+6.6pp toward D · 2008: 10.2pp · 2024: 16.8pp
All cycles
2024: D+16.8 2020: D+22.8 2016: D+17.8 2012: D+5.1 2008: D+10.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -341.95%
Current HPI
330.6808
Rent YoY
Metro
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+3471.4% since first listed
7 events — show timeline
  • 2026-05-06 Listed $249,999 CRMLS
  • 2010-06-15 Sold (MLS) $5,000 CRMLS
  • 2010-06-04 Price Changed $7,000 SDMLS
  • 2010-03-14 Price Changed $15,000 SDMLS
  • 2010-03-14 Price Changed $30,000 SDMLS
  • 2010-03-09 Price Changed $15,000 SDMLS
  • 2010-01-20 Listed $7,000 CRMLS

Property tax history

-5.3%/yr

Latest (2013): $274 · +5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…