CashFlowRE
Sign in Sign up
23701 Western Ave #201
B Composite 73.01
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
  • Livability +3.8/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$146,900

23701 Western Ave #201 · Torrance, CA 90501
3 bd · 2.0 ba · 880 sqft · Manufactured · 47 Days on market
Built 1972 $167/sqft · 87% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to your perfect opportunity to stay in the desirable City of Torrance! This fully renovated 3-bedroom, 2-bathroom mobile home in the sought-after Knolls Lodge community is completely move-in ready and waiting for you. No need to worry about repairs, updates, or renovations—everything has been meticulously completed so you can simply unpack your belongings and start enjoying your new home from day one. This home has been completely transformed with premium upgrades including brand new flooring throughout, new energy-efficient windows, new doors, modern kitchen cabinets, and elegant quartz countertops. Every detail has been thoughtfully updated to provide you with a fresh, conte

Key facts

  • Fully renovated
  • Two swimming pools
  • Premium upgrades

Tags

FULLY RENOVATEDPREMIUM UPGRADESNEW ENERGY EFFICIENT WINDOWSMODERN KITCHEN CABINETSELEGANT QUARTZ COUNTERTOPSTWO SWIMMING POOLS

Property features AI

Finance

  • Other: Listing handled by Pellego, Inc.; listing team: The Gutierrez Group
  • Financial info: Monthly land lease approximately $2,300 (park-reported); Rent includes water and trash
  • HOA & community: Land lease in a park (Knolls Lodge) with manager approval required; Park amenities include sidewalks and a community pool

Exterior

  • Parking: Uncovered parking available; Parking included (in mobile park)
  • Security: Carbon monoxide and smoke detectors
  • Utilities: Public sewer; District/public water; Electricity connected; Water connected; Sewer connected
  • Home design: Single-story mobile home; Raised foundation; Mobile home remains on site; Mobile dimensions approximately 20' x 45'; Total of one story; Property condition ranges from fixer to turnkey; updated/remodeled areas
  • Construction: Raised foundation; Siding skirt
  • Exterior features: Wood fencing; Community pool; Siding skirting; Rectangular lot shape; Has a view

Interior

  • Kitchen: Microwave; Propane range; Range/stove hood; Kitchen open to family room; Quartz counters
  • Bedrooms: Single-level layout (one story)
  • Flooring: Vinyl flooring
  • Bathrooms: Two full bathrooms; Upgraded and remodeled baths with quartz counters and walk-in shower
  • Heating & cooling: Fireplace heating; Central cooling
  • Interior features: Quartz counters throughout; Recessed lighting; Open floor plan; Sliding glass door(s); Double pane windows; Carbon monoxide and smoke detectors
  • Laundry & utility: Laundry area in kitchen; Stackable washer/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 3-bed/2.0-bath manufactured listed at $147k.

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 $147k).
  • Recommended offer: $142k (3.0% below list) — sets the bar for market timing.
  • Cap rate 18.0% 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: amenities A+, commute A+, employment 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.
  • Zoned schools: John Adams Elementary (357 students, 31% FRL); Torrance High (1,999 students, 30% FRL).
  • Market conditions: Rents rising (+3.2%/yr); 96 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); 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 40% of the median local income ($93k/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 $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 + 3.2% rent growth), your $41k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 47 days — a 3% lower offer ($142k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 29y 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.
  • Current owner paid $55k; list at $147k implies a 167% gain — meaningful room to come down on a strong offer.
Recommended offer $142,493 (3.0% below list)

Questions for the listing agent

  1. It's been on market 47 days. Have you received any prior offers? Is the seller open to a 3% 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 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
2.11%
Cap rate
18.03%
Cash-on-cash
41.91%
DSCR
2.86
GRM
3.9

CMA / ARV

ARV (median comp)
$78,460
List price
$146,900
Delta
87.23%
Verdict
OVERPRICED
Comps
12 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
23701 S Western Ave #259 0.01mi 2/1.0 (-1) 900 (+2%) 2mo $42,500 $47 85
23701 S Western Ave #130 0.01mi 2/2.0 (-1) 846 (-4%) 4mo $184,201 $218 85
23701 S Western Ave #45 0.01mi 2/2.0 (-1) 840 (-4%) 6mo $69,900 $83 82
23701 S Western #247 0.01mi 2/1.0 (-1) 950 (+8%) 6mo $39,000 $41 72
23701 S Western Ave #200 0.01mi 2/2.0 (-1) 936 (+6%) 15mo $130,000 $139 72
23701 S Western Ave #245 0.01mi 3/2.0 960 (+9%) 16mo $145,000 $151 72
23701 Western #258 0.01mi 3/1.0 960 (+9%) 11mo $73,000 $76 71
23701 S Western Ave #136 0.01mi 2/2.0 (-1) 800 (-9%) 12mo $73,000 $91 70
23701 S Western Ave #213 0.01mi 3/2.0 1,009 (+15%) 15mo $149,600 $148 62
2103 245th St #7 0.62mi 2/2.0 (-1) 852 (-3%) 1mo $225,000 $264 60
23701 S Western Ave #241 0.01mi 3/2.0 1,000 (+14%) 22mo $155,000 $155 59
24200 Walnut Ave #69 0.22mi 2/1.0 (-1) 960 (+9%) 24mo $125,000 $130 46

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 · 3.25% rent growth · sell at horizon

5-year hold
IRR
38.9%
Equity multiple
2.67×
Total profit
$68,526
Equity at exit
$21,903
10-year hold
IRR
45.4%
Equity multiple
5.40×
Total profit
$180,912
Equity at exit
$12,701

Cash invested: $41,132 (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 90501

Rents YoY
3.2%
Active inventory
96
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$3,104 high interval (Pro) →
Mortgage (P&I)
$770
Tax est. 1.5%
$184 /mo · $2,204/yr
Insurance
$61
HOA
$0
Vacancy / Maint / Mgmt
$652
Net cashflow
$1,437

Break-even live

Break-even rent $1,285
Max offer price $146,900
Occupancy floor 49%

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
$36,725
Closing costs
$4,407
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
2124 W 238th St Unit A Torrance, CA 2.0 2.0 750 $3,600 $4.80 17d 1 0.48mi
2128 W 238th St Unit A Torrance, CA 2.0 2.0 750 $3,500 $4.67 43d 1 0.48mi
2174 1st St Unit 237th St unit Torrance, CA 2.0 1.0 800 $2,500 $3.12 24d 1 0.56mi
1802 247th St Unit 1802 Lomita, CA 2.0 1.0 800 $3,200 $4.00 43d 1 0.64mi
24636 Eshelman Ave Lomita, CA 2.0 1.0 950 $2,950 $3.11 5d 1 0.66mi
24638 Eshelman Ave Unit 1/4 Lomita, CA 2.0 1.0 950 $2,950 $3.11 43d 1 0.66mi
1311 Sepulveda Blvd Torrance, CA 2.0 2.0 1050 $3,650 $3.48 20d 1 0.67mi
1567 W 228th St Torrance, CA 2.0 2.0 990 $3,200 $3.23 43d 1 0.68mi
1657 W 227th St Apt 1 Torrance, CA 2.0 1.0 575 $2,150 $3.74 43d 1 0.73mi
1612 226th St Unit B Torrance, CA 2.0 1.0 850 $2,650 $3.12 43d 1 0.78mi
2757 Andreo Ave Torrance, CA 2.0 2.0 1100 $3,295 $3.00 43d 1 0.81mi
2757 Andreo Ave Unit 6 Torrance, CA 2.0 2.0 1100 $2,933 $2.67 3d 1 0.81mi
2757 Andreo Ave Unit 5 Torrance, CA 2.0 2.0 1100 $2,933 $2.67 22d 1 0.81mi
2757 Andreo Ave Unit 3 Torrance, CA 2.0 2.0 1100 $2,933 $2.67 11d 1 0.81mi
2757 Andreo Ave Unit 3 Torrance, CA 2.0 1.5 1100 $2,933 $2.67 3d 1 0.81mi
2757 Andreo Ave Unit 5 Torrance, CA 2.0 1.5 1100 $2,993 $2.72 11d 1 0.81mi
1318 W 227th St Torrance, CA 2.0 1.0 640 $2,250 $3.52 43d 1 0.88mi
1318 W 227th St Torrance, CA 2.0 1.0 640 $2,250 $3.52 1d 1 0.88mi
1533 Plaza del Amo Unit 4 Torrance, CA 2.0 1.0 978 $2,650 $2.71 4d 1 0.88mi
25110 Eshelman Ave Lomita, CA 2.0 1.5 800 $2,245 $2.81 10d 1 0.95mi
24836 Narbonne Ave Lomita, CA 2.0 1.0 740 $2,995 $4.05 43d 1 0.96mi
1332 W 225th St Unit 1 Torrance, CA 2.0 1.0 900 $2,095 $2.33 43d 1 0.98mi
2758 Orange Ave Unit 10 Torrance, CA 2.0 1.5 950 $2,800 $2.95 13d 1 0.99mi
2457 Lomita Blvd Lomita, CA 2.0 1.0–2.0 878 $5,036 $5.74 2d 14 1.02mi
2308 Cabrillo Ave Apt 8 Torrance, CA 2.0 2.0 950 $2,200 $2.32 7d 1 1.06mi
24410 Crenshaw Blvd Torrance, CA 2.0 2.0 1010 $2,795 $2.77 4d 1 1.10mi
2525 W 235th St Unit 10656A Torrance, CA 2.0 1.5 1073 $4,210 $3.92 43d 1 1.11mi
2545 W 235th St Torrance, CA 2.0 1.0–1.5 984 $3,325 $3.38 3d 5 1.15mi
1611 W 221st St Torrance, CA 2.0 1.5 650 $2,600 $4.00 43d 1 1.19mi
806 Coriander Dr Unit H Torrance, CA 2.0 2.0 829 $2,500 $3.02 24d 1 1.22mi
1800 255th St Unit 1812-A Lomita, CA 2.0 1.0 750 $2,145 $2.86 43d 1 1.23mi
2585 W 235th St Unit 10599A Torrance, CA 2.0 1.0 896 $3,880 $4.33 43d 1 1.24mi
817 W 232nd St Unit G Torrance, CA 2.0 1.5 900 $3,250 $3.61 18d 1 1.24mi
1648 255th St W Harbor City, CA 2.0 2.0 800 $3,400 $4.25 43d 1 1.24mi
23318 Sesame St Unit H Torrance, CA 2.0 2.0 852 $2,595 $3.05 22d 1 1.27mi
1903 Cabrillo Ave Unit C Torrance, CA 2.0 1.0 700 $2,700 $3.86 43d 1 1.31mi
2635 W 235th St Unit 8890A Torrance, CA 2.0 1.5 1073 $4,120 $3.84 43d 1 1.31mi
2639 W 235th St Unit 11270A Torrance, CA 2.0 2.0 1073 $4,260 $3.97 43d 1 1.33mi
2655 W 235th St Unit 11106A Torrance, CA 2.0 1.0 997 $4,170 $4.18 43d 1 1.36mi
1565 W 218th St Torrance, CA 2.0 1.0 728 $2,700 $3.71 43d 1 1.43mi

Listing history 25 events

  1. 2026-06-18
    days on market $146,900 Active 47 DOM
  2. 2026-06-17
    days on market $146,900 Active 46 DOM
  3. 2026-06-16
    days on market $146,900 Active 45 DOM
  4. 2026-06-15
    days on market $146,900 Active 44 DOM
  5. 2026-06-13
    days on market $146,900 Active 42 DOM
  6. 2026-06-13
    days on market $146,900 Active 41 DOM
  7. 2026-06-09
    days on market $146,900 Active 38 DOM
  8. 2026-06-08
    days on market $146,900 Active 37 DOM
  9. 2026-06-07
    days on market $146,900 Active 36 DOM
  10. 2026-06-04
    days on market $146,900 Active 33 DOM
  11. 2026-06-03
    days on market $146,900 Active 32 DOM
  12. 2026-06-02
    days on market $146,900 Active 31 DOM
  13. 2026-06-01
    days on market $146,900 Active 30 DOM
  14. 2026-05-31
    days on market $146,900 Active 29 DOM
  15. 2026-05-02
    listed $146,900 Active 1283-char remark
  16. 2026-04-20
    historical
  17. 2026-02-11
    listed $147,000 Active
  18. 2025-10-19
    status Active
  19. 2025-09-04
    status Pending Sale
  20. 2025-08-15
    listed $149,800 Active
  21. 2025-03-14
    soldstatus $55,000 Closed Sale
  22. 2025-02-03
    historical
  23. 2025-02-03
    listed $30,000
  24. 1997-04-01
    historical
  25. 1997-02-25
    listed $19,900

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥86°F today · 22 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
$37,243
− Mortgage interest
−$8,229
− Property taxes
−$2,204
− Insurance
−$734
− Repairs & maintenance
−$2,979
− Management
−$2,979
− Depreciation
−$4,273
Taxable income
$15,844
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,803
After-tax cash flow
$13,437/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
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)
41,787
Household income
$92,923
Rent vs Own
56.4% rent · 43.6% own
Severe rent burden
1972.0

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 0.70)
Race & ethnicity
Hispanic / Latino 43% Asian 27% White 20% Two or more races 15% Black 5%
Hispanic origin (detail)
Mexican 34%
Common ancestry
Slovak 1% Lithuanian 1% British 1%
Foreign-born
33% · Canada, South Korea, China
Languages at home
46% English-only · Spanish 32% Other Asian/Pacific 5% 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
▼ -755.95%
Current HPI
334.9041
Rent YoY
▲ 3.25%
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

+638.2% since first listed
11 events — show timeline
  • 2026-05-02 Listed $146,900 CRMLS
  • 2026-04-20 Listing Removed CRMLS
  • 2026-02-11 Listed $147,000 CRMLS
  • 2025-10-19 Relisted CRMLS
  • 2025-09-04 Pending CRMLS
  • 2025-08-15 Listed $149,800 CRMLS
  • 2025-03-14 Sold (MLS) $55,000 CRMLS
  • 2025-02-03 Listing Removed CRMLS
  • 2025-02-03 Listed $30,000 CRMLS
  • 1997-04-01 Listing Removed CRMLS
  • 1997-02-25 Listed $19,900 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…