CashFlowRE
Sign in Sign up
901 S 6th Ave #236
C- Composite 51.12
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 +19.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.2/10.0
  • Schools +4.5/10.0
  • 1% rule +3.9/10.0
  • Condition / age +3.8/5.0
  • Livability +2.9/5.0
  • Rent growth +2.8/5.0
  • Appreciation +0.0/10.0

$327,999

901 S 6th Ave #236 · Hacienda Heights, CA 91745
4 bd · 2.0 ba · 1,640 sqft · Manufactured public records · 45 Days on market
Built 1972 Good condition $200/sqft · 64% above area ↓ 27% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this beautifully updated 4 bedroom, 2 bathroom mobile home in one of Hacienda Heights' most sought-after communities. Move-in ready and refreshed from top to bottom, this home features a brand new roof, freshly painted interior and exterior, and new laminate flooring throughout, giving you a modern, turnkey living space with nothing left to do but unpack. Four spacious bedrooms and two full bathrooms provide plenty of room for families, guests, or a home office setup. The location simply can't be beat. You'll enjoy quick freeway access for easy commuting and the benefit of being within highly ranked school boundaries, making this an ideal choice for families. The community itself

Key facts

  • Quick freeway access
  • Fully equipped gym
  • New roof

Tags

NEW ROOFFRESHLY PAINTED INTERIORNEW LAMINATE FLOORINGQUICK FREEWAY ACCESSRESORT-STYLE AMENITIESFULLY EQUIPPED GYM

Property features AI

Finance

  • Other: Park directions: 7th & Clark
  • HOA & community: Located in Wildwood Mobile Country Club; Association amenities include pool, clubhouse, barbecue, banquet facilities, multipurpose/recreation room, picnic area, dog park, guard, and pet-friendly rules; Manager approval required; Land lease monthly: $1,300

Exterior

  • Parking: Carport (3 spaces)
  • Security: Community security
  • Utilities: Public sewer; District/Public water; Natural gas connected; Electricity connected; Cable connected; Sewer connected; Water connected
  • Home design: Mobile home (26' x 60') remains on site; Double body type; One story; Entry at side doors; Entry level 1
  • Construction: Pier jacks foundation; Built (year per public records)
  • Exterior features: Porch; Has patio; 1 shed; East-facing

Interior

  • Kitchen: Pantry; Tile counters; Open floor plan kitchen
  • Bedrooms: All bedrooms on main level
  • Flooring: Tile flooring
  • Bathrooms: 2 full bathrooms; Bathtub; Exhaust fan(s)
  • Heating & cooling: Central heating (furnace); Central cooling
  • Interior features: Ceiling fan; Pantry; Open floor plan; Storage space; Tile counters; Blinds
  • Laundry & utility: In-unit laundry; 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 4-bed/2.0-bath manufactured listed at $328k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $382 ($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 $292k (11.1% below list).
  • Recommended offer: $292k (11.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.7% vs local median 2.4% in Hacienda Heights — 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 57/100 on livability (#732 in CA) — a working-class tenant base; expect higher turnover. Strengths: employment A+, commute A; Watch: crime C-, amenities F, cost of living F.
  • Hacienda La Puente Unified (suburban): math 41% / reading 55% proficiency, ranked #443 of 1,400 in CA (top 32%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 62% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Los Altos High (1,557 students, 69% FRL).
  • Market conditions: Rents rising (+1.0%/yr); 124 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($109k/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 $10k 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

  • It's been on market 45 days — a 3% lower offer ($318k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y 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.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; moderate wildfire 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 $291,640 (11.1% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 11% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.89%
Cap rate
7.69%
Cash-on-cash
4.99%
DSCR
1.22
GRM
9.4

CMA / ARV

ARV (median comp)
$189,750
List price
$327,999
Delta
72.86%
Verdict
OVERPRICED
Comps
10 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
901 S 6th Ave, Space 262 0.00mi 3/2.0 (-1) 1,620 (-1%) 15mo $238,000 $147 81
901 South 6th #89 0.13mi 4/2.0 1,450 (-12%) 11mo $164,000 $113 65
901 S 6th Ave #238 0.31mi 3/2.0 (-1) 1,440 (-12%) 5mo $269,900 $187 56
901 6th Ave #45 0.31mi 4/3.0 1,464 (-11%) 12mo $221,000 $151 54

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 · 1.02% rent growth · sell at horizon

5-year hold
IRR
-10.6%
Equity multiple
0.62×
Total profit
$-34,670
Equity at exit
$48,906
10-year hold
IRR
-3.9%
Equity multiple
0.76×
Total profit
$-21,993
Equity at exit
$28,359

Cash invested: $91,840 (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 91745

Rents YoY
1.0%
Active inventory
124
Price-to-rent
9.4×

Monthly cashflow live

Estimated rent
$2,916 medium interval (Pro) →
Mortgage (P&I)
$1,720
Tax from tax record
$65 /mo · $780/yr
Insurance
$137
HOA
$0
Vacancy / Maint / Mgmt
$612
Net cashflow
$382

Break-even live

Break-even rent $2,433
Max offer price $327,999
Occupancy floor 82%

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
$82,000
Closing costs
$9,840
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1024 Bunbury Dr Whittier, CA 4.0 2.0 1414 $1,500 $1.06 2d 1 0.92mi
1418 9th Ave Hacienda Heights, CA 4.0 4.0 1959 $1,100 $0.56 4d 1 1.32mi
1842 Whittier Woods Cir Whittier, CA 4.0 2.0 1587 $2,800 $1.76 21d 1 1.34mi

Listing history 16 events

  1. 2026-06-18
    days on market $327,999 Active 45 DOM
  2. 2026-06-17
    days on market $327,999 Active 44 DOM
  3. 2026-06-16
    days on market $327,999 Active 43 DOM
  4. 2026-06-15
    days on market $327,999 Active 42 DOM
  5. 2026-06-13
    days on market $327,999 Active 40 DOM
  6. 2026-06-09
    days on market $327,999 Active 36 DOM
  7. 2026-06-08
    days on market $327,999 Active 35 DOM
  8. 2026-06-07
    days on market $327,999 Active 34 DOM
  9. 2026-06-04
    days on market $327,999 Active 31 DOM
  10. 2026-06-03
    days on market $327,999 Active 30 DOM
  11. 2026-06-02
    days on market $327,999 Active 29 DOM
  12. 2026-06-01
    days on market $327,999 Active 28 DOM
  13. 2026-05-31
    days on market $327,999 Active 27 DOM
  14. 2026-05-04
    listed $327,999 Active 987-char remark
  15. 2024-03-14
    historical
  16. 2023-09-14
    listed $448,998 Active

ⓘ 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
$780 · $65/mo
Projected year-2 tax
$2,493 · $208/mo
Expected delta
+$1,713/yr (+$143/mo · 219.7%)

ⓘ 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 (unshaded) · 26% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥100°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 9 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
$34,997
− Mortgage interest
−$18,373
− Property taxes
−$780
− Insurance
−$1,640
− Repairs & maintenance
−$2,800
− Management
−$2,800
− Depreciation
−$9,542
Taxable loss
−$937
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$225
After-tax cash flow
$4,812/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 · 6 photos

Good 75/100 Cosmetic rehab

This move-in ready manufactured home is in good condition with fresh paint and new flooring. It offers a good investment opportunity with minimal maintenance required.

Value-add opportunities

  • Resale Paint the exterior again in 5 years — Fresh paint can enhance curb appeal and property value.
  • Rental Replace the HVAC filter annually — Maintaining HVAC systems ensures comfort and reduces maintenance costs for tenants.

Renovation cost estimate screening

Value-add ROI direction

  • Resale Paint the exterior again in 5 years — Fresh paint can enhance curb appeal and property value.
  • Rental Replace the HVAC filter annually — Maintaining HVAC systems ensures comfort and reduces maintenance costs for tenants.

ⓘ 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
Hacienda La Puente Unified
NCES district ID
0616325
Math proficiency
41% ▲ 2.00%
Reading proficiency
55% ▲ 3.00%
Median HH income
$67,275
Composite
44.85/100
National rank
#5921
State rank
#443 of 1400 in CA

Livability — Hacienda Heights

Score
57/100
State rank
#732
US rank
#21583

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hacienda Heights, CA
County
Los Angeles County · 9,444,647 people
City population
54,351
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
54,351
Household income
$109,183
Rent vs Own
24.5% rent · 75.5% own
Severe rent burden
907.0

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
Diverse neighborhood (Simpson 0.63)
Race & ethnicity
Hispanic / Latino 43% Asian 41% White 12% Two or more races 12%
Hispanic origin (detail)
Mexican 35%
Common ancestry
Lithuanian 1% Slovak 1% Romanian 1%
Foreign-born
40% · China, Canada, Vietnam
Languages at home
37% English-only · Spanish 28% Chinese 25% Other Asian/Pacific 3%

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
▼ -795.07%
Current HPI
415.3057
Rent YoY
▲ 1.02%
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

-26.9% since first listed
3 events — show timeline
  • 2026-05-04 Listed $327,999 CRMLS
  • 2024-03-14 Listing Removed CRMLS
  • 2023-09-14 Listed $448,998 CRMLS

Property tax history

+4.4%/yr

Latest (2025): $780 · +4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…