CashFlowRE
Sign in Sign up
9999 Foothill #61
B- Composite 69.85
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +8.8/15.0
  • Livability +3.5/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$185,000

9999 Foothill #61 · Rancho Cucamonga, CA 91730
3 bd · 2.0 ba · 1,512 sqft · Manufactured public records · 8 Days on market
Built 1971 Est $191k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to The Pines Mobile Home Park in Rancho Cucamonga! This spacious 1,440 sq. ft. double-wide home features 3 bedrooms, 2 bathrooms, and sits on one of the largest lots in the community. Enjoy rare parking for up to 6 vehicles, a low-maintenance backyard with artificial turf, and covered front and rear patios perfect for outdoor living. Inside, you'll find a newly remodeled guest bathroom with a large walk-in shower, central A/C and heating plus additional wall A/C units in every bedroom and the living room for year-round comfort. The kitchen offers upgraded flooring, a large stainless steel sink, and a stainless steel 5-burner stove. Additional features include two storage sheds, a fr

Key facts

  • Double-wide home
  • Largest lots
  • Rare parking

Tags

DOUBLE-WIDE HOMELARGEST LOTSRARE PARKINGLOW-MAINTENANCE BACKYARDNEWLY REMODELED GUEST BATHROOMLARGE WALK-IN SHOWER

Property features AI

Finance

  • Other: Lot described as 0-1 Unit/Acre; Elevation reported in feet; Property latitude 34.104558, longitude -117.587917
  • HOA & community: Located in The Pines park; Monthly land lease $1,475 (park)

Exterior

  • Parking: Two parking spaces; Two carport spaces
  • Utilities: Public sewer; District/public water
  • Home design: Single-story mobile home; Mobile home remains on site; Assessor and public records used as data sources
  • Construction: Mobile home (24 ft by 63 ft); One story
  • Exterior features: Community pool; Sidewalks

Interior

  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central furnace heating
  • Interior features: Entry on the main level; Inside laundry
  • Laundry & utility: Laundry located inside the home

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 $185k.

Deal economics

  • At list price, monthly cash flow is $1k ($17k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $185k).
  • Cap rate 15.5% vs local median 2.7% in Rancho Cucamonga — 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 70/100 on livability (#237 in CA) — a middle-class / working-renter tenant base. Strengths: employment A+, commute A, housing A-; Watch: amenities D+, health & safety D, cost of living F.
  • Central Elementary (suburban): math 25% / reading 25% proficiency, ranked #379 of 517 in CA (top 73%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents flat; 146 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 5,458 units permitted in San Bernardino County in 2024 (1,500 in 5+ unit buildings).
  • This rent runs 44% of the median local income ($92k/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.
  • San Bernardino County population projected at +15% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 0.8% rent growth), your $52k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $185,000

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 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?
  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
1.84%
Cap rate
15.48%
Cash-on-cash
32.83%
DSCR
2.46
GRM
4.5

CMA / ARV

ARV (on-the-fly)
$190,512
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9999 Foothill Blvd #48 0.00mi 3/2.0 1,440 (-5%) 2mo $185,000 $128 90
9999 Foothill Blvd #111 0.00mi 3/2.0 1,344 (-11%) 1mo $170,000 $126 81
9999 Foothill Blvd #90 0.00mi 3/2.0 1,456 (-4%) 21mo $165,000 $113 76
9999 Foothill Blvd #72 0.00mi 2/2.0 (-1) 1,440 (-5%) 20mo $123,600 $86 70

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 · 0.84% rent growth · sell at horizon

5-year hold
IRR
25.5%
Equity multiple
2.02×
Total profit
$53,068
Equity at exit
$27,584
10-year hold
IRR
31.9%
Equity multiple
3.59×
Total profit
$134,111
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 91730

Rents YoY
0.8%
Active inventory
146
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$3,412 high interval (Pro) →
Mortgage (P&I)
$970
Tax est. 1.5%
$231 /mo · $2,775/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$717
Net cashflow
$1,417

Break-even live

Break-even rent $1,618
Max offer price $185,000
Occupancy floor 53%

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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9882 Hampshire St Rancho Cucamonga, CA 4.0 2.0 1440 $3,700 $2.57 2d 1 0.10mi
9860 Galena Ct Rancho Cucamonga, CA 3.0 2.5 1288 $3,000 $2.33 24d 1 0.26mi
9882 Arrow Rte Rancho Cucamonga, CA 3.0 2.0 1208 $2,995 $2.48 1d 1 0.36mi
8396 Sunset Trail Pl Unit A Rancho Cucamonga, CA 3.0 2.5 1339 $3,100 $2.32 1d 1 0.45mi
9775 El Paseo Dr Rancho Cucamonga, CA 2.0 2.5 1166 $2,650 $2.27 1d 1 0.45mi
10187 Indian Summer Dr Unit A Rancho Cucamonga, CA 3.0 2.5 1339 $2,850 $2.13 1d 1 0.54mi
8200 Haven Ave Rancho Cucamonga, CA 1.0–3.0 1.0–2.5 1055 $3,139 $2.98 1d 33 0.56mi
8397 Tapia Way Rancho Cucamonga, CA 4.0 3.5 1808 $4,000 $2.21 5d 1 0.66mi
7689 Cornel Ct Rancho Cucamonga, CA 3.0 2.0 1454 $3,600 $2.48 1d 1 0.75mi
10375 Church St Rancho Cucamonga, CA 2.0 2.0 1264 $2,800 $2.22 10d 1 0.76mi
8731 Pine Crest Pl Rancho Cucamonga, CA 2.0 1.5 1179 $2,995 $2.54 2d 1 0.78mi
8739 Pine Crest Pl Rancho Cucamonga, CA 2.0 1.5 1179 $2,700 $2.29 1d 1 0.80mi
8500 Haven Ave Rancho Cucamonga, CA 2.0 1.0–2.0 1057 $5,150 $4.87 1d 41 0.84mi
10554 Cannon Dr Rancho Cucamonga, CA 3.0 2.5 1794 $3,895 $2.17 15d 1 0.96mi
7619 Haven Ave Unit B Rancho Cucamonga, CA 3.0 3.0 1403 $2,700 $1.92 24d 1 1.04mi
10730 Church St Rancho Cucamonga, CA 1.0–3.0 1.0–2.5 893 $3,316 $3.71 1d 8 1.14mi
10855 Church St Rancho Cucamonga, CA 1.0–3.0 1.5–3.5 1306 $3,739 $2.86 1d 6 1.17mi
10850 Church St Rancho Cucamonga, CA 1.0–3.0 1.0–2.0 1091 $3,740 $3.43 1d 9 1.21mi
7325 Layton St Rancho Cucamonga, CA 3.0 2.0 1471 $3,450 $2.35 2d 1 1.22mi
8167 Vineyard Ave #61 Rancho Cucamonga, CA 3.0 2.5 1221 $2,750 $2.25 24d 1 1.30mi
10950 Church St Rancho Cucamonga, CA 2.0–3.0 2.0–2.5 1355 $3,659 $2.70 1d 21 1.38mi
9934 La Vine St Rancho Cucamonga, CA 4.0 3.0 2012 $3,600 $1.79 1d 1 1.40mi
8250 Vineyard Ave Rancho Cucamonga, CA 2.0–3.0 2.0 1059 $3,250 $3.07 1d 14 1.41mi
7296 Parkside Pl Rancho Cucamonga, CA 3.0 2.0 1272 $3,390 $2.67 12d 1 1.45mi

Listing history 7 events

  1. 2026-06-18
    days on market $185,000 Active 8 DOM
  2. 2026-06-17
    days on market $185,000 Active 7 DOM
  3. 2026-06-16
    days on market $185,000 Active 6 DOM
  4. 2026-06-15
    days on market $185,000 Active 5 DOM
  5. 2026-06-13
    days on market $185,000 Active 3 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $185,000 Active 2 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 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥101°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 23 unhealthy d/yr today · 28 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
$40,945
− Mortgage interest
−$10,363
− Property taxes
−$2,775
− Insurance
−$925
− Repairs & maintenance
−$3,276
− Management
−$3,276
− Depreciation
−$5,382
Taxable income
$14,949
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,588
After-tax cash flow
$13,417/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
Central Elementary
NCES district ID
0607950
Math proficiency
25% ▼ -18.00%
Reading proficiency
25% ▼ -31.00%
Median HH income
$64,090
Composite
23.41/100
National rank
#7895
State rank
#379 of 517 in CA

Livability — Rancho Cucamonga

Score
70/100
State rank
#237
US rank
#7808

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Rancho Cucamonga, CA
County
San Bernardino County · 2,030,291 people
City population
175,531
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
71,613
Household income
$92,237
Rent vs Own
52.7% rent · 47.3% own
Severe rent burden
4013.0

Population outlook (San Bernardino County) Hauer SSP2

Today (2025)
2,300,329 people
By 2030
2,378,907 · +3.4%
By 2040
2,523,137 · +9.7%
By 2050
2,642,388 · +14.9%
By 2075
2,880,769 · +25.2%
By 2100
2,909,436 · +26.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.71)
Race & ethnicity
Hispanic / Latino 43% White 28% Two or more races 16% Asian 14% Black 10% Native American 2%
Hispanic origin (detail)
Mexican 33% Salvadoran 1%
Common ancestry
Lithuanian 1% Italian 1% Slovak 1%
Foreign-born
23% · Canada, China, South Korea
Languages at home
61% English-only · Spanish 22% Chinese 4% Tagalog/Filipino 4%

Political lean MEDSL · San Bernardino

2024 margin
Toss-up / Even · D 47.5% · R 49.7% · Other 2.8%
2008→2024 swing
-8.5pp toward R · 2008: 6.3pp · 2024: -2.1pp
All cycles
2024: R+2.1 2020: D+10.7 2016: D+9.8 2012: D+5.4 2008: D+6.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -554.10%
Current HPI
404.3113
Rent YoY
▲ 0.84%
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
  • 2026-06-10 Listed $185,000 CRMLS

Property tax history

-3.1%/yr

Latest (2025): $121 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…