CashFlowRE
Sign in Sign up
1700 S Glendora Ave #43
B- Composite 66.61
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
  • Schools +4.7/10.0
  • Condition / age +4.0/5.0
  • Livability +3.2/5.0
  • Rent growth +3.1/5.0
  • ARV discount +1.5/15.0
  • Appreciation +0.0/10.0

$140,000

1700 S Glendora Ave #43 · Glendora, CA 91740
3 bd · 2.0 ba · 896 sqft · Manufactured public records · 473 Days on market
Built 1999 Good condition $156/sqft · 13% above area Est $124k · 13% over ↓ 7% since listing

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

Listing remarks MLS

Beautiful nestled in the prestigious city of Glendora at Glenair Mobile Home Park . Conveniently located near to grocery stores, shopping centers and much more . Also offers quick access to recreational parks, the Charming Glendora Village, dining hotspots and close to 210 and 57 freeways . Three amazing size of bedrooms plus a bonus room and 2 beautiful remodeled baths with a fresh paint inside . You’ll find a covered carport for 2 car . Enjoy in the community ‘s refreshing pool and clubhouse with a kitchen to celebrate birthdays, weddings or any other event and more to enjoy the sister park Arrowhead Mobile Home Park offers a heated pool for the residents.

Key facts

  • Community pool
  • Heated pool
  • Community pool

Tags

GLENAIR MOBILE HOME PARKCHARMING GLENDORA VILLAGECOMMUNITY POOLCLUBHOUSE WITH KITCHENHEATED POOL

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 $140k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $1k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $140k).
  • Recommended offer: $123k (12.0% below list) — sets the bar for market timing.
  • Cap rate 18.9% vs local median 2.4% in Glendora — 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 65/100 on livability (#373 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+, schools B; Watch: amenities F, cost of living F, health & safety F.
  • Charter Oak Unified (suburban): math 45% / reading 55% proficiency, ranked #387 of 1,400 in CA (top 28%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+2.6%/yr); 52 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals leasing fast (median 8d 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 35% of the median local income ($99k/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 $968 of loan paydown is wiped out by about $4k 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 + 2.6% rent growth), your $39k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 473 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 2y 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; major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $123,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 473 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
2.07%
Cap rate
18.85%
Cash-on-cash
44.85%
DSCR
3.00
GRM
4.0

CMA / ARV

ARV (median comp)
$123,560
List price
$140,000
Delta
13.30%
Verdict
OVERPRICED
Comps
18 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
201 E Arrow Hwy #64 0.19mi 3/2.0 920 (+3%) 3mo $85,000 $92 84
1700 S Glendora Ave #14 0.08mi 2/1.5 (-1) 850 (-5%) 13mo $105,000 $124 70
201 E Arrow Hwy #26 0.19mi 3/2.0 960 (+7%) 16mo $90,000 $94 66
201 E Arrow Hwy #59 0.19mi 2/1.0 (-1) 800 (-11%) 14mo $115,000 $144 53

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 · 2.59% rent growth · sell at horizon

5-year hold
IRR
41.5%
Equity multiple
2.77×
Total profit
$69,402
Equity at exit
$20,874
10-year hold
IRR
47.5%
Equity multiple
5.48×
Total profit
$175,578
Equity at exit
$12,105

Cash invested: $39,200 (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 91740

Rents YoY
2.6%
Active inventory
52
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$2,902 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$35 /mo · $417/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$609
Net cashflow
$1,465

Break-even live

Break-even rent $1,047
Max offer price $140,000
Occupancy floor 45%

Sensitivity live

Price -10% $1,545 -5% $1,505 +0% $1,465 +5% $1,426 +10% $1,386
Rent -10% $1,236 -5% $1,351 +0% $1,465 +5% $1,580 +10% $1,695
Rate -1.0pp $1,536 -0.5pp $1,501 base $1,465 +0.5pp $1,429 +1.0pp $1,392

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
$35,000
Closing costs
$4,200
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1632 S Glendora Ave Glendora, CA 3.0 2.0 1000 $3,200 $3.20 7d 1 0.03mi
440 W Gladstone St Glendora, CA 1.0–2.0 1.0–2.0 875 $2,390 $2.73 2d 9 0.51mi
1400 N Grand Ave Covina, CA 1.0–2.0 1.0–2.0 846 $2,720 $3.22 2d 5 0.55mi
19531 E Cienega Ave Unit 208 Covina, CA 2.0 2.0 850 $2,195 $2.58 19d 1 0.57mi
559 E Juanita Ave Glendora, CA 3.0 3.0 1000 $4,500 $4.50 2d 1 0.64mi
711 Claraday St Unit A Glendora, CA 2.0 1.0 750 $2,250 $3.00 44d 1 0.78mi
710 Claraday St Glendora, CA 2.0 1.0 850 $2,200 $2.59 8d 1 0.78mi
801 Claraday St Glendora, CA 1.0–2.0 1.0–2.0 900 $2,325 $2.58 22d 6 0.89mi
1746 S Sunflower Ave Unit 10 Glendora, CA 2.0 1.5 1100 $2,400 $2.18 44d 1 1.04mi
1746 S Sunflower Ave Unit 7 Glendora, CA 2.0 2.0 1100 $2,400 $2.18 25d 1 1.04mi
1145 N Barston Ave Covina, CA 2.0 1.0 836 $2,300 $2.75 8d 1 1.08mi
21042 E Arrow Hwy Covina, CA 1.0–2.0 1.0–2.0 803 $2,875 $3.58 2d 11 1.13mi
20983 E Covina Blvd Covina, CA 2.0 2.0 962 $2,500 $2.60 25d 1 1.18mi
5442 N Ranger Dr Covina, CA 2.0 1.5 1032 $2,975 $2.88 44d 1 1.28mi
18645 E Arrow Hwy Covina, CA 2.0 919 $2,129 $2.32 14d 1 1.32mi
826 N Barranca Ave Covina, CA 1.0–2.0 1.0–2.0 762 $2,295 $3.01 44d 2 1.37mi
554 E Hurst St Unit 2 Covina, CA 2.0 1.0 866 $2,650 $3.06 5d 1 1.38mi
620 Lemar Park Dr Glendora, CA 2.0 2.0 1000 $2,400 $2.40 5d 1 1.39mi
18537 E Arrow Hwy Covina, CA 1.0–2.0 1.0–2.5 937 $2,650 $2.83 5d 7 1.40mi
501 E Hurst St Unit 2 Covina, CA 2.0 1.0 866 $1,900 $2.19 3d 1 1.40mi

Listing history 29 events

  1. 2026-06-18
    days on market $140,000 Active 473 DOM
  2. 2026-06-17
    days on market $140,000 Active 472 DOM
  3. 2026-06-16
    days on market $140,000 Active 471 DOM
  4. 2026-06-15
    days on market $140,000 Active 470 DOM
  5. 2026-06-13
    days on market $140,000 Active 468 DOM
  6. 2026-06-13
    days on market $140,000 Active 467 DOM
  7. 2026-06-09
    days on market $140,000 Active 464 DOM
  8. 2026-06-08
    days on market $140,000 Active 463 DOM
  9. 2026-06-07
    days on market $140,000 Active 462 DOM
  10. 2026-06-04
    days on market $140,000 Active 459 DOM
  11. 2026-06-03
    days on market $140,000 Active 458 DOM
  12. 2026-06-02
    days on market $140,000 Active 457 DOM
  13. 2026-06-01
    days on market $140,000 Active 456 DOM
  14. 2026-05-31
    days on market $140,000 Active 455 DOM
  15. 2026-03-21
    status Active 678-char remark
    Show marketing remark (678 chars)

    Beautiful nestled in the prestigious city of Glendora at Glenair Mobile Home Park . Conveniently located near to grocery stores, shopping centers and much more . Also offers quick access to recreational parks, the Charming Glendora Village, dining hotspots and close to 210 and 57 freeways . Three amazing size of bedrooms plus a bonus room and 2 beautiful remodeled baths with a fresh paint inside . You’ll find a covered carport for 2 car . Enjoy in the community ‘s refreshing pool and clubhouse with a kitchen to celebrate birthdays, weddings or any other event and more to enjoy the sister park Arrowhead Mobile Home Park offers a heated pool for the residents.

  16. 2026-02-27
    historical Active Under Contract 678-char remark
    Show marketing remark (678 chars)

    Beautiful nestled in the prestigious city of Glendora at Glenair Mobile Home Park . Conveniently located near to grocery stores, shopping centers and much more . Also offers quick access to recreational parks, the Charming Glendora Village, dining hotspots and close to 210 and 57 freeways . Three amazing size of bedrooms plus a bonus room and 2 beautiful remodeled baths with a fresh paint inside . You’ll find a covered carport for 2 car . Enjoy in the community ‘s refreshing pool and clubhouse with a kitchen to celebrate birthdays, weddings or any other event and more to enjoy the sister park Arrowhead Mobile Home Park offers a heated pool for the residents.

  17. 2025-04-03
    status Active 678-char remark
    Show marketing remark (678 chars)

    Beautiful nestled in the prestigious city of Glendora at Glenair Mobile Home Park . Conveniently located near to grocery stores, shopping centers and much more . Also offers quick access to recreational parks, the Charming Glendora Village, dining hotspots and close to 210 and 57 freeways . Three amazing size of bedrooms plus a bonus room and 2 beautiful remodeled baths with a fresh paint inside . You’ll find a covered carport for 2 car . Enjoy in the community ‘s refreshing pool and clubhouse with a kitchen to celebrate birthdays, weddings or any other event and more to enjoy the sister park Arrowhead Mobile Home Park offers a heated pool for the residents.

  18. 2025-03-16
    status Active 678-char remark
    Show marketing remark (678 chars)

    Beautiful nestled in the prestigious city of Glendora at Glenair Mobile Home Park . Conveniently located near to grocery stores, shopping centers and much more . Also offers quick access to recreational parks, the Charming Glendora Village, dining hotspots and close to 210 and 57 freeways . Three amazing size of bedrooms plus a bonus room and 2 beautiful remodeled baths with a fresh paint inside . You’ll find a covered carport for 2 car . Enjoy in the community ‘s refreshing pool and clubhouse with a kitchen to celebrate birthdays, weddings or any other event and more to enjoy the sister park Arrowhead Mobile Home Park offers a heated pool for the residents.

  19. 2025-02-08
    historical Active Under Contract 678-char remark
    Show marketing remark (678 chars)

    Beautiful nestled in the prestigious city of Glendora at Glenair Mobile Home Park . Conveniently located near to grocery stores, shopping centers and much more . Also offers quick access to recreational parks, the Charming Glendora Village, dining hotspots and close to 210 and 57 freeways . Three amazing size of bedrooms plus a bonus room and 2 beautiful remodeled baths with a fresh paint inside . You’ll find a covered carport for 2 car . Enjoy in the community ‘s refreshing pool and clubhouse with a kitchen to celebrate birthdays, weddings or any other event and more to enjoy the sister park Arrowhead Mobile Home Park offers a heated pool for the residents.

  20. 2025-02-03
    listed $140,000 Active 678-char remark
    Show marketing remark (678 chars)

    Beautiful nestled in the prestigious city of Glendora at Glenair Mobile Home Park . Conveniently located near to grocery stores, shopping centers and much more . Also offers quick access to recreational parks, the Charming Glendora Village, dining hotspots and close to 210 and 57 freeways . Three amazing size of bedrooms plus a bonus room and 2 beautiful remodeled baths with a fresh paint inside . You’ll find a covered carport for 2 car . Enjoy in the community ‘s refreshing pool and clubhouse with a kitchen to celebrate birthdays, weddings or any other event and more to enjoy the sister park Arrowhead Mobile Home Park offers a heated pool for the residents.

  21. 2025-01-29
    historical
  22. 2024-11-12
    price $150,000
  23. 2024-08-07
    status Active
  24. 2024-07-23
    status Active
  25. 2024-07-07
    status Active
  26. 2024-06-16
    status Active
  27. 2024-06-16
    price $160,000
  28. 2024-06-08
    listed $150,000 Active
  29. 2024-06-05
    historical

ⓘ 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
$417 · $35/mo
Projected year-2 tax
$1,064 · $89/mo
Expected delta
+$647/yr (+$54/mo · 155.4%)

ⓘ 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) · 59% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥98°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 7/10 Severe 15 unhealthy d/yr today · 17 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
$34,823
− Mortgage interest
−$7,842
− Property taxes
−$417
− Insurance
−$700
− Repairs & maintenance
−$2,786
− Management
−$2,786
− Depreciation
−$4,073
Taxable income
$16,219
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,893
After-tax cash flow
$13,690/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 manufactured home is in good condition with recent renovations, offering a move-in-ready living experience.

Value-add opportunities

  • Both Painting exterior — Enhances curb appeal and resale value
  • Both Landscaping — Improves curb appeal and rental value
  • Both New flooring in living areas — Enhances aesthetics and resale value

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior — Enhances curb appeal and resale value
  • Both Landscaping — Improves curb appeal and rental value
  • Both New flooring in living areas — Enhances aesthetics and resale 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
Charter Oak Unified
NCES district ID
0608190
Math proficiency
45% ▲ 2.00%
Reading proficiency
55% ▲ 4.00%
Median HH income
$72,756
Composite
46.95/100
National rank
#5160
State rank
#387 of 1400 in CA

Livability — Glendora

Score
65/100
State rank
#373
US rank
#12710

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Glendora, CA
County
Los Angeles County · 9,444,647 people
City population
52,239
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
26,168
Household income
$99,083
Rent vs Own
36.0% rent · 64.0% own
Severe rent burden
1034.0

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 0.64)
Race & ethnicity
Hispanic / Latino 49% White 33% Two or more races 21% Asian 10% Black 3% Native American 1%
Hispanic origin (detail)
Mexican 37% Cuban 1%
Common ancestry
Lithuanian 1% Portuguese 1% Romanian 1%
Foreign-born
22% · Canada, China, Vietnam
Languages at home
63% English-only · Spanish 24% Chinese 4% Arabic 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
▼ -847.76%
Current HPI
378.3547
Rent YoY
▲ 2.59%
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

-6.7% since first listed
15 events — show timeline
  • 2026-03-21 Relisted CRMLS
  • 2026-02-27 Contingent CRMLS
  • 2025-04-03 Relisted CRMLS
  • 2025-03-16 Relisted CRMLS
  • 2025-02-08 Contingent CRMLS
  • 2025-02-03 Listed $140,000 CRMLS
  • 2025-01-29 Listing Removed CRMLS
  • 2024-11-12 Price Changed $150,000 CRMLS
  • 2024-08-07 Relisted CRMLS
  • 2024-07-23 Relisted CRMLS
  • 2024-07-07 Relisted CRMLS
  • 2024-06-16 Relisted CRMLS
  • 2024-06-16 Price Changed $160,000 CRMLS
  • 2024-06-08 Listed $150,000 CRMLS
  • 2024-06-05 Coming Soon CRMLS

Property tax history

+6.4%/yr

Latest (2025): $417 · +6.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…