CashFlowRE
Sign in Sign up
16511 Garfield Unit 9C
B+ Composite 75.54
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
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.0/10.0
  • Condition / age +4.0/5.0
  • Livability +3.2/5.0
  • Rent growth +2.3/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$185,000

16511 Garfield Unit 9C · Paramount, CA 90723
2 bd · 2.0 ba · 1,000 sqft · Manufactured public records · 17 Days on market
Built 1983 Good condition Est $225k · 18% under

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

Listing remarks

Opportunity at your hand! Welcome to this beautifully updated 1983 manufactured home, offering the perfect blend of modern style, affordability, and a prime Paramount location. Featuring 2 spacious bedrooms and 2 full bathrooms, this turnkey residence is completely ready for you to move right in and start enjoying the Southern California lifestyle! Step inside to discover a bright, open-concept floor plan boasting contemporary upgrades throughout. The freshly remodeled interior features stylish flooring, updated fixtures, and a gorgeous kitchen that flows seamlessly into the living area—perfect for both daily living and entertaining. The primary bedroom serves as a peaceful retreat

Key facts

  • Gorgeous kitchen
  • 2 parking spots
  • Community pool

Tags

UPDATED MANUFACTURED HOMEOPEN-CONCEPT FLOOR PLANGORGEOUS KITCHENDEDICATED IN-SUITE BATHEXCELLENT SCHOOL DISTRICTMINUTES FROM SHOPPING CENTERS

Property features AI

Finance

  • Other: Located on a private, paved road; Directions: On Cherry Ave; north of 91 Fwy turns into Garfield, between Meridian Dr. and Jackson Street
  • Financial info: Land lease in place ($920 per month, seller-reported)
  • HOA & community: Part of an association; Senior community; Park name: Paramount Mobile Village; Community features include street lighting and sidewalks; Manager approval required

Exterior

  • Parking: Driveway parking; Two carport/parking spaces
  • Utilities: Standard electric service; Natural gas connected; Sewer connected (private sewer); Water connected (private water)
  • Home design: Single-family manufactured home; One story; Mobile home model PSC 703 (10' x 50')
  • Construction: Year built per builder; Mobile construction
  • Exterior features: Front porch; Patio; Community pool; Paved roads and driveway

Interior

  • Kitchen: No appliances included
  • Bedrooms: All bedrooms located on the first floor
  • Flooring: Laminate flooring
  • Bathrooms: Two full bathrooms with shower and shower-in-tub options
  • Interior features: Turnkey condition; All bedrooms on main level; Ground-floor entry via Garfield
  • Laundry & utility: Inside laundry in a dedicated room

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 $185k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $949 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $185k).
  • Recommended offer: $182k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.4% vs local median 3.2% in Paramount — 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 64/100 on livability (#432 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+; Watch: schools D, crime F, amenities F.
  • Paramount Unified (suburban): math 15% / reading 34% proficiency, ranked #416 of 517 in CA (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents soft (-1.0%/yr); 51 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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 41% of the median local income ($75k/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 $1k of loan paydown is wiped out by about $6k 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.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $52k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($182k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate flood 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 $182,225 (1.5% 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
1.40%
Cap rate
12.45%
Cash-on-cash
21.99%
DSCR
1.98
GRM
6.0

CMA / ARV

ARV (on-the-fly)
$225,000
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16511 S Garfield Ave S Unit B17 0.12mi 2/2.0 1,000 (0%) 3mo $125,000 $125 92
16601 Garfield Ave #110 0.13mi 2/2.0 960 (-4%) 2mo $115,000 $120 86
16707 Garfield Ave #1512 0.11mi 2/2.0 1,040 (+4%) 8mo $234,000 $225 82
16600 Orange Ave #130 0.23mi 3/2.0 (+1) 1,040 (+4%) 1mo $244,000 $235 77
16600 Orange Ave #22 0.23mi 2/2.0 1,056 (+6%) 14mo $242,000 $229 68
16707 Garfield Ave #1609 0.11mi 3/2.0 (+1) 1,080 (+8%) 11mo $227,000 $210 68
16600 Orange Ave #63 0.27mi 2/2.0 1,120 (+12%) 11mo $140,000 $125 59
16600 Orange Ave #23 0.23mi 3/2.0 (+1) 1,118 (+12%) 9mo $252,000 $225 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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
11.5%
Equity multiple
1.44×
Total profit
$22,822
Equity at exit
$27,584
10-year hold
IRR
18.2%
Equity multiple
2.32×
Total profit
$68,149
Equity at exit
$15,995

Cash invested: $51,800 (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 90723

Rents YoY
-1.0%
Active inventory
51
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$2,582 high interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$44 /mo · $526/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$542
Net cashflow
$949

Break-even live

Break-even rent $1,381
Max offer price $185,000
Occupancy floor 58%

Sensitivity live

Price -10% $1,054 -5% $1,001 +0% $949 +5% $897 +10% $844
Rent -10% $745 -5% $847 +0% $949 +5% $1,051 +10% $1,153
Rate -1.0pp $1,042 -0.5pp $996 base $949 +0.5pp $901 +1.0pp $852

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
$46,250
Closing costs
$5,550
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7029 Orange Ave Long Beach, CA 2.0 1.0 700 $2,519 $3.60 44d 1 0.40mi
1319 E 68th St Long Beach, CA 2.0 1.0 902 $2,600 $2.88 25d 1 0.48mi
6663 Gundry Ave Unit 1 Long Beach, CA 2.0 2.0 800 $2,195 $2.74 44d 1 0.64mi
6765 Lemon Ave Long Beach, CA 3.0 2.0 1197 $3,800 $3.17 3d 1 0.66mi
6576 Falcon Ave Long Beach, CA 2.0 1.0 810 $2,195 $2.71 44d 1 0.70mi
6890 Paramount Blvd Unit 12 Long Beach, CA 3.0 1.0 1100 $2,695 $2.45 44d 1 0.72mi
15351 Orange Ave #26 Paramount, CA 2.0 2.0 837 $2,550 $3.05 44d 1 0.76mi
6501 Cherry Ave Long Beach, CA 2.0 1.0 915 $1,874 $2.05 16d 1 0.76mi
7115 Somerset Blvd Unit A Paramount, CA 1.0 1.0 700 $2,250 $3.21 44d 1 0.89mi
7115 Somerset Blvd Unit B Paramount, CA 1.0 1.0 800 $2,250 $2.81 44d 1 0.89mi
2921 E Artesia Blvd Long Beach, CA 2.0 1.0 700 $1,495 $2.14 44d 1 0.95mi
2890 E Artesia Blvd Long Beach, CA 2.0 1.0 858 $2,595 $3.02 44d 1 0.96mi
6673 Hammond Ave Long Beach, CA 2.0 2.0 825 $2,295 $2.78 44d 1 0.97mi
6667 Hammond Ave Long Beach, CA 2.0 1.0 800 $2,700 $3.38 44d 1 0.98mi
6315 Cherry Ave Long Beach, CA 1.0 1.0 750 $1,691 $2.25 17d 1 1.00mi
15334 Orizaba Ave Paramount, CA 3.0 1.0 1116 $3,095 $2.77 44d 1 1.05mi
6202 Cherry Ave Unit 6202 Long Beach, CA 2.0 1.0 875 $2,175 $2.49 44d 1 1.14mi
15142 Georgia Ave Paramount, CA 3.0 2.0 864 $3,200 $3.70 8d 1 1.16mi
2352 E Poppy St Long Beach, CA 2.0 2.5 800 $3,395 $4.24 25d 1 1.16mi
2354 E Poppy St Long Beach, CA 2.0 2.5 800 $3,395 $4.24 25d 1 1.17mi
3384 E 67th St Apt 2 Long Beach, CA 3.0 1.0 1000 $3,234 $3.23 44d 1 1.17mi
7227 Richfield St Paramount, CA 2.0 1.0–2.0 890 $2,450 $2.75 3d 1 1.26mi
7317 Richfield St Unit 7317 Paramount, CA 3.0 1.0 924 $3,200 $3.46 44d 1 1.26mi
16825 Passage Ave Paramount, CA 2.0 2.5 860 $2,899 $3.37 2d 1 1.27mi
16825 Passage Ave Paramount, CA 2.0 2.5 860 $2,950 $3.43 44d 1 1.27mi
6045 Cherry Ave Unit 1 Long Beach, CA 3.0 1.0 1095 $2,850 $2.60 13d 1 1.31mi
17045 Passage Ave Bellflower, CA 1.0 1.0 740 $2,175 $2.94 25d 1 1.33mi
17050 Passage Ave Bellflower, CA 1.0–2.0 1.0–2.0 828 $2,495 $3.01 21d 2 1.35mi
15005 Indiana Ave Paramount, CA 2.0 2.0 1134 $3,300 $2.91 25d 1 1.35mi
17114 Passage Ave Bellflower, CA 1.0–2.0 1.0 800 $2,275 $2.84 44d 1 1.40mi
5948 John Ave Long Beach, CA 2.0 1.0 870 $2,495 $2.87 22d 1 1.41mi
5948 John Ave Unit 5948 Long Beach, CA 2.0 1.0 870 $2,495 $2.87 4d 1 1.41mi
5933 Gaviota Ave Long Beach, CA 2.0 1.0 800 $2,800 $3.50 5d 1 1.44mi
8523 Cedar St Bellflower, CA 2.0 2.0 1175 $3,000 $2.55 7d 1 1.47mi

Listing history 13 events

  1. 2026-06-18
    days on market $185,000 Active 17 DOM
  2. 2026-06-17
    days on market $185,000 Active 16 DOM
  3. 2026-06-16
    days on market $185,000 Active 15 DOM
  4. 2026-06-15
    days on market $185,000 Active 14 DOM
  5. 2026-06-13
    days on market $185,000 Active 12 DOM
  6. 2026-06-13
    days on market $185,000 Active 11 DOM
  7. 2026-06-09
    days on market $185,000 Active 8 DOM
  8. 2026-06-08
    days on market $185,000 Active 7 DOM
  9. 2026-06-07
    days on market $185,000 Active 6 DOM
  10. 2026-06-04
    days on market $185,000 Active 3 DOM
  11. 2026-06-03
    days on market $185,000 Active 2 DOM
  12. 2026-06-02
    remarks 693-char remark
  13. 2026-06-02
    listed $185,000 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
$526 · $44/mo
Projected year-2 tax
$1,406 · $117/mo
Expected delta
+$880/yr (+$73/mo · 167.5%)

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

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X · 27% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 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
$30,988
− Mortgage interest
−$10,363
− Property taxes
−$526
− Insurance
−$925
− Repairs & maintenance
−$2,479
− Management
−$2,479
− Depreciation
−$5,382
Taxable income
$8,835
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,120
After-tax cash flow
$9,268/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 · 12 photos

Good 80/100 Cosmetic rehab

This beautifully updated 1983 manufactured home is move-in ready with modern updates and a prime Paramount location. The interior and exterior are in good condition, and minor improvements can further enhance its value.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping and curb appeal improvements — Enhanced landscaping can increase both resale and rental value.
  • Both Adding a front door mat and entryway table — These small touches can improve the home's curb appeal and functionality.
  • Both Upgrading the kitchen appliances — Modern appliances can make the kitchen more functional and attractive to potential buyers/renters.
  • Both Adding a small outdoor seating area — An outdoor seating area can increase the home's appeal and functionality, especially in a Southern California setting.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Landscaping and curb appeal improvements — Enhanced landscaping can increase both resale and rental value.
  • Both Adding a front door mat and entryway table — These small touches can improve the home's curb appeal and functionality.
  • Both Upgrading the kitchen appliances — Modern appliances can make the kitchen more functional and attractive to potential buyers/renters.
  • Both Adding a small outdoor seating area — An outdoor seating area can increase the home's appeal and functionality, especially in a Southern California setting.

ⓘ 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
Paramount Unified
NCES district ID
0629850
Math proficiency
15% ▼ -14.00%
Reading proficiency
34% ▼ -7.00%
Median HH income
$46,631
Composite
21.25/100
National rank
#8398
State rank
#416 of 517 in CA

Livability — Paramount

Score
64/100
State rank
#432
US rank
#14664

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Paramount, CA
County
Los Angeles County · 9,444,647 people
City population
52,050
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
52,050
Household income
$75,250
Rent vs Own
57.0% rent · 43.0% own
Severe rent burden
2420.0

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 (82%)
Race & ethnicity
Hispanic / Latino 82% Two or more races 26% Black 9% White 4% Asian 3% Native American 2%
Hispanic origin (detail)
Mexican 71%
Foreign-born
36% · Canada
Languages at home
29% English-only · Spanish 67% Tagalog/Filipino 1% Other Asian/Pacific 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
▼ -459.80%
Current HPI
478.1981
Rent YoY
▼ -0.99%
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

1 event — show timeline
  • 2026-06-01 Listed $185,000 CRMLS

Property tax history

+5.4%/yr

Latest (2025): $526 · +5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…