CashFlowRE
Sign in Sign up
1900 W Artesia Blvd #4
B Composite 74.26
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 +7.5/15.0
  • Schools +5.9/10.0
  • Condition / age +4.0/5.0
  • Livability +3.8/5.0
  • Rent growth +3.1/5.0
  • Appreciation +0.0/10.0

$154,000

1900 W Artesia Blvd #4 · Torrance, CA 90504
2 bd · 1.0 ba · 800 sqft · Manufactured · 7 Days on market
Built 1972 Good condition $192/sqft · 73% above area ↓ 9% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

OPEN HOUSE SATURDAY 5/16 12:30 PM TO 3:30 PM. Fully furnished and meticulously maintained, this turnkey home includes all appliances for a seamless move-in. Suitable as a primary residence, vacation home, or investment property, it offers a rare opportunity to enjoy a fully prepared living space with no additional work required.

Key facts

  • 2 garage spots
  • Community pool
  • Built 1972

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/1.0-bath manufactured listed at $154k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $154k).
  • Cap rate 14.1% vs local median 2.1% in Torrance — 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 76/100 on livability (#95 in CA, #3,501 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, amenities A+, commute A+; Watch: health & safety C-, crime D+, cost of living F.
  • Torrance Unified (urban): math 62% / reading 67% proficiency, ranked #150 of 1,400 in CA (top 11%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 20% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+2.3%/yr); 33 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 52% 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 + 2.3% rent growth), your $43k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts; this cycle's ask has dropped $11k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $154,000

Questions for the listing agent

  1. Built in 1972 — 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 A-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. Crime grade is D 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
1.70%
Cap rate
14.15%
Cash-on-cash
28.04%
DSCR
2.25
GRM
4.9

CMA / ARV

ARV (median comp)
$88,854
List price
$154,000
Delta
74.33%
Verdict
OVERPRICED
Comps
17 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17100 Gramercy Pl #28 0.26mi 2/2.0 788 (-2%) 9mo $165,000 $209 74
16950 S Gramercy Pl Unit 23 A 0.44mi 2/1.0 768 (-4%) 1mo $85,000 $111 72
17700 S WESTERN Ave #133 0.27mi 2/1.0 800 (0%) 23mo $120,000 $150 68
16949 S Western Ave #58 0.40mi 2/1.0 704 (-12%) 15mo $169,000 $240 49

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 · 2.26% rent growth · sell at horizon

5-year hold
IRR
21.4%
Equity multiple
1.87×
Total profit
$37,327
Equity at exit
$22,962
10-year hold
IRR
29.0%
Equity multiple
3.49×
Total profit
$107,470
Equity at exit
$13,315

Cash invested: $43,120 (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 90504

Rents YoY
2.3%
Active inventory
33
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$2,623 high interval (Pro) →
Mortgage (P&I)
$808
Tax est. 1.5%
$192 /mo · $2,310/yr
Insurance
$64
HOA
$0
Vacancy / Maint / Mgmt
$551
Net cashflow
$1,008

Break-even live

Break-even rent $1,347
Max offer price $154,000
Occupancy floor 57%

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
$38,500
Closing costs
$4,620
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
17313 Denker Ave Unit 4 Gardena, CA 2.0 1.0 985 $2,300 $2.34 43d 1 0.37mi
17405 Van Ness Ave Torrance, CA 2.0 2.0 850 $2,775 $3.26 15d 1 0.40mi
16507 Saint Andrews Pl Unit C Gardena, CA 2.0 1.0 850 $2,650 $3.12 43d 1 0.60mi
1443 W 179th St Unit 107 Gardena, CA 2.0 1.0 800 $2,450 $3.06 24d 1 0.65mi
1443 W 179th St Apt 104 Gardena, CA 2.0 2.0 850 $2,500 $2.94 43d 1 0.65mi
1439 W 179th St Unit 03 Gardena, CA 2.0 1.0 650 $2,250 $3.46 43d 1 0.67mi
1616 W Gardena Blvd Gardena, CA 2.0 1.0 882 $2,800 $3.17 3d 1 0.76mi
16326 Denker Ave Gardena, CA 2.0 1.0 908 $3,000 $3.30 43d 1 0.81mi
17229 Atkinson Ave Torrance, CA 3.0 1.0 967 $3,600 $3.72 43d 1 0.85mi
18424 S Normandie Ave Gardena, CA 1.0 1.0 550 $1,900 $3.45 43d 1 0.91mi
16120 Van Ness Ave Unit 6 Torrance, CA 2.0 1.0 690 $2,026 $2.94 18d 1 0.92mi
1243 Electric St Gardena, CA 2.0 2.0 866 $2,850 $3.29 7d 1 0.94mi
17901 Crenshaw Blvd Unit 4 Torrance, CA 1.0 1.0 615 $2,495 $4.06 24d 1 0.95mi
1328 W Gardena Blvd Apt 3 Gardena, CA 2.0 2.0 1080 $2,700 $2.50 43d 1 0.95mi
16901 Crenshaw Blvd Unit 1 Torrance, CA 2.0 1.0 800 $2,500 $3.12 24d 1 0.97mi
16020 Van Ness Ave Torrance, CA 1.0 1.0 550 $1,950 $3.55 43d 2 0.98mi
1343 W 164th St Gardena, CA 2.0 2.0 800 $2,700 $3.38 24d 1 1.00mi
16713 Crenshaw Blvd Torrance, CA 3.0 1.0 850 $2,450 $2.88 43d 1 1.02mi
17309 Elgar Ave Torrance, CA 2.0 1.0 838 $3,400 $4.06 12d 1 1.03mi
17309 Elgar Ave Torrance, CA 2.0 1.0 838 $3,400 $4.06 7d 1 1.03mi
1321 W 186th St Gardena, CA 1.0 1.0 600 $1,800 $3.00 43d 1 1.03mi
15825 Denker Ave Unit A Gardena, CA 2.0 1.0 900 $2,750 $3.06 43d 1 1.09mi
2501 W Redondo Beach Blvd Unit 242 Gardena, CA 1.0 1.0 550 $1,800 $3.27 43d 1 1.09mi
17513 Glenburn Ave Torrance, CA 2.0 2.0 800 $3,195 $3.99 43d 1 1.13mi
3313 Artesia Blvd Torrance, CA 1.0 1.0 750 $1,895 $2.53 43d 1 1.15mi
2125 W 157th St Unit 10 Gardena, CA 1.0 1.0 700 $2,050 $2.93 4d 1 1.16mi
16935 S Vermont Ave Gardena, CA 2.0 1.0 850 $2,295 $2.70 24d 1 1.18mi
16920 S Vermont Ave Unit D Gardena, CA 2.0 1.5 1100 $2,795 $2.54 18d 1 1.22mi
16920 S Vermont Ave Gardena, CA 2.0 1.5 1100 $2,795 $2.54 24d 1 1.22mi
15717 Brighton Ave Unit B Gardena, CA 1.0 1.0 650 $2,200 $3.38 24d 1 1.24mi
860 W 165th Pl Unit 103 Gardena, CA 1.0 1.0 589 $1,775 $3.01 43d 1 1.29mi
860 W 165th Pl Apt 201 Gardena, CA 2.0 2.0 925 $2,395 $2.59 43d 1 1.29mi
15702 Brighton Ave Unit 4 Gardena, CA 2.0 1.0 750 $2,500 $3.33 18d 1 1.31mi
17302 Yukon Ave Torrance, CA 2.0 2.0 990 $2,782 $2.81 24d 2 1.36mi
844 W 164th St Unit 9402A Gardena, CA 1.0 1.0 615 $2,500 $4.07 43d 1 1.36mi
3444 Redondo Beach Blvd Unit 3 Torrance, CA 1.0 1.0 668 $1,850 $2.77 18d 1 1.38mi
17030 Yukon Ave Torrance, CA 1.0 1.0 600 $2,100 $3.50 43d 1 1.40mi
17035 Yukon Ave Torrance, CA 1.0 1.0 720 $2,195 $3.05 43d 1 1.43mi
16700 Yukon Ave #108 Torrance, CA 2.0 2.0 859 $3,200 $3.73 43d 1 1.44mi
16724 Yukon Ave Torrance, CA 1.0 1.0 705 $2,595 $3.68 24d 1 1.45mi

Listing history 23 events

  1. 2026-06-18
    days on market $154,000 Active 7 DOM
  2. 2026-06-17
    days on market $154,000 Active 6 DOM
  3. 2026-06-16
    days on market $154,000 Active 5 DOM
  4. 2026-06-15
    days on market $154,000 Active 4 DOM
  5. 2026-06-13
    days on market $154,000 Active 2 DOM
  6. 2026-06-13
    remarks 395-char remark
  7. 2026-06-13
    pricedays on marketlisting id $154,000 Active 1 DOM
  8. 2026-06-08
    days on market $154,900 Active 125 DOM
  9. 2026-06-07
    days on market $154,900 Active 124 DOM
  10. 2026-06-04
    days on market $154,900 Active 122 DOM
  11. 2026-06-03
    days on market $154,900 Active 121 DOM
  12. 2026-06-02
    days on market $154,900 Active 120 DOM
  13. 2026-06-01
    days on market $154,900 Active 119 DOM
  14. 2026-05-31
    days on market $154,900 Active 118 DOM
  15. 2026-05-16
    price $154,900 330-char remark
    Show marketing remark (330 chars)

    OPEN HOUSE SATURDAY 5/16 12:30 PM TO 3:30 PM. Fully furnished and meticulously maintained, this turnkey home includes all appliances for a seamless move-in. Suitable as a primary residence, vacation home, or investment property, it offers a rare opportunity to enjoy a fully prepared living space with no additional work required.

  16. 2026-03-18
    price $159,900 330-char remark
    Show marketing remark (330 chars)

    OPEN HOUSE SATURDAY 5/16 12:30 PM TO 3:30 PM. Fully furnished and meticulously maintained, this turnkey home includes all appliances for a seamless move-in. Suitable as a primary residence, vacation home, or investment property, it offers a rare opportunity to enjoy a fully prepared living space with no additional work required.

  17. 2026-02-02
    listed $165,000 Active 330-char remark
    Show marketing remark (330 chars)

    OPEN HOUSE SATURDAY 5/16 12:30 PM TO 3:30 PM. Fully furnished and meticulously maintained, this turnkey home includes all appliances for a seamless move-in. Suitable as a primary residence, vacation home, or investment property, it offers a rare opportunity to enjoy a fully prepared living space with no additional work required.

  18. 2026-01-30
    historical
  19. 2025-12-01
    listed $165,000 Active
  20. 2025-12-01
    historical
  21. 2025-10-07
    listed $169,000 Active
  22. 2025-10-03
    historical
  23. 2025-08-08
    listed $169,900 Active

ⓘ 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 4/10 Moderate 6 d/yr ≥86°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 7 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
$31,473
− Mortgage interest
−$8,626
− Property taxes
−$2,310
− Insurance
−$770
− Repairs & maintenance
−$2,518
− Management
−$2,518
− Depreciation
−$4,480
Taxable income
$10,251
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,460
After-tax cash flow
$9,632/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 · 13 photos

Good 80/100 Cosmetic rehab

This turnkey home is in good condition with modern updates, ready for immediate move-in. Consider landscaping and exterior paint for further value enhancement.

Value-add opportunities

  • Both landscaping — improves curb appeal and adds value
  • Both exterior paint — enhances curb appeal and adds value

Renovation cost estimate screening

Value-add ROI direction

  • Both landscaping — improves curb appeal and adds value
  • Both exterior paint — enhances curb appeal and adds value

ⓘ 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
Torrance Unified
NCES district ID
0639420
Math proficiency
62% ▲ 2.00%
Reading proficiency
67% ▬ 0.00%
Median HH income
$78,640
Composite
58.96/100
National rank
#1969
State rank
#150 of 1400 in CA

Livability — Torrance

Score
76/100
State rank
#95
US rank
#3501

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Torrance, CA
County
Los Angeles County · 9,444,647 people
City population
153,473
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
33,084
Household income
$107,552
Rent vs Own
39.8% rent · 60.2% own
Severe rent burden
1335.0

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
Highly diverse neighborhood (Simpson 0.72)
Race & ethnicity
Asian 39% Hispanic / Latino 26% White 24% Two or more races 16% Black 4%
Hispanic origin (detail)
Mexican 18%
Common ancestry
Lithuanian 1% Slovak 1% Portuguese 1%
Foreign-born
29% · Canada, South Korea, Vietnam
Languages at home
57% English-only · Spanish 14% Other Asian/Pacific 6% Korean 5%

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
▼ -940.72%
Current HPI
387.9811
Rent YoY
▲ 2.26%
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

-8.8% since first listed
9 events — show timeline
  • 2026-05-16 Price Changed $154,900 CRMLS
  • 2026-03-18 Price Changed $159,900 CRMLS
  • 2026-02-02 Listed $165,000 CRMLS
  • 2026-01-30 Listing Removed CRMLS
  • 2025-12-01 Listing Removed CRMLS
  • 2025-12-01 Listed $165,000 CRMLS
  • 2025-10-07 Listed $169,000 CRMLS
  • 2025-10-03 Listing Removed CRMLS
  • 2025-08-08 Listed $169,900 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…