CashFlowRE
Sign in Sign up
1065 Lomita #148
D+ Composite 45.02
Why this score? — see what drove the D+ 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 +21.3/30.0
  • DSCR +6.8/10.0
  • 1% rule +4.4/10.0
  • Schools +3.6/10.0
  • Rent growth +3.3/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$340,000

1065 Lomita #148 · West Carson, CA 90710
2 bd · 2.0 ba · 1,512 sqft · Manufactured public records · 9 Days on market
Built 2008 Est $280k · 22% over

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

Listing remarks

Welcome to one of the most desirable homes in the highly sought-after San Rafael Mobile Home Park. This beautifully maintained home, built in 2008, offers two features that are rarely found together in mobile home living: a spacious bonus den and an exceptional outdoor living area. The oversized bonus den is one of the home's standout features and offers incredible flexibility. Large enough to function as a third bedroom, home office, guest room, media room, or hobby space, it provides valuable additional living space that is difficult to find in comparable homes. Whether you're working from home, accommodating guests, or simply looking for extra room to spread out, this versatile space add

Key facts

  • Outdoor living area
  • Open living room
  • Kitchen

Tags

OUTDOOR LIVING AREAIMPROVED OUTDOOR LIVING AREASOPEN LIVING ROOMDINING AREAKITCHEN

Property features AI

Finance

  • Other: Park name: San Rafael Mobile Home Park; Directions reference: Lomita Blvd / San Rafael Mobile Home Park
  • Financial info: Land lease: $1,343.47 monthly (park)
  • HOA & community: Senior community; Park manager approval required; Community features include curbs, sidewalks, and a park; Land lease in place (monthly)

Exterior

  • Parking: 2 parking spaces; 2 carport spaces; Located in San Rafael Mobile Home Park
  • Utilities: Public sewer; District/public water; Natural gas available; Electricity available; Water available
  • Home design: Single-story mobile home (double body); Model: PSP ANNI 4969-CTB; Mobile home remains on site; Entry faces front
  • Construction: Shingle roof; Year built (per public records)
  • Exterior features: Front porch; Patio; Back yard; Vinyl fencing; 1 shed

Interior

  • Kitchen: Built-in range; Range/stove hood; Gas oven; Dishwasher; Quartz counters
  • Bedrooms: Primary bedroom
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms; Bathtub; Shower; Shower-in-tub; Quartz counters in bathrooms
  • Heating & cooling: Central furnace heating; Central air conditioning
  • Interior features: Quartz counters; Ceiling fan; Recessed lighting; Open floor plan; Storage space; One-level living; Front door entry (Entry level 1)
  • Laundry & utility: Washer hookup; Gas dryer hookup; Inside laundry

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/2.0-bath manufactured listed at $340k.

Deal economics

  • At list price, monthly cash flow is $495 ($6k/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 $321k (5.6% below list).
  • Recommended offer: $321k (5.6% below list) — sets the bar for 1% rule.
  • Cap rate 8.0% vs local median 2.9% in West Carson — 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 64/100 on livability (#408 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+; Watch: crime D+, amenities F, cost of living F.
  • Los Angeles Unified (urban): math 29% / reading 54% proficiency, ranked #223 of 517 in CA (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.1%/yr); 64 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • At $3,209/mo this rent would consume 47% of the median local household income ($82k/yr) (locally 979% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 10y 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.
Recommended offer $320,949 (5.6% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.94%
Cap rate
8.04%
Cash-on-cash
6.24%
DSCR
1.28
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$279,720
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1065 Lomita Blvd #199 0.00mi 2/2.0 1,550 (+2%) 1mo $222,500 $144 95
1065 Lomita Blvd #7 0.00mi 2/2.0 1,440 (-5%) 5mo $295,000 $205 88
1065 Lomita Blvd #248 0.15mi 2/2.0 1,536 (+2%) 3mo $250,000 $163 88
1065 Lomita Blvd #172 0.00mi 2/2.0 1,440 (-5%) 7mo $241,000 $167 86
1065 W Lomita Blvd #153 0.14mi 2/2.0 1,440 (-5%) 1mo $266,000 $185 85
1065 Lomita Blvd #180 0.14mi 3/2.0 (+1) 1,554 (+3%) 2mo $375,000 $241 83
1065 Lomita Blvd #147 0.00mi 2/2.0 1,344 (-11%) 0mo $160,000 $119 81
1065 Lomita Blvd #449 0.21mi 2/2.0 1,440 (-5%) 2mo $337,000 $234 81
1065 Lomita Blvd #391 0.21mi 2/2.0 1,440 (-5%) 4mo $305,000 $212 79
1065 Lomita Blvd #455 0.00mi 3/2.0 (+1) 1,680 (+11%) 8mo $255,000 $152 70
1065 Lomita Blvd #115 0.00mi 3/2.0 (+1) 1,700 (+12%) 9mo $315,000 $185 67
760 Lomita Blvd #116 0.57mi 3/2.0 (+1) 1,620 (+7%) 8mo $295,000 $182 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 · 3.13% rent growth · sell at horizon

5-year hold
IRR
-6.6%
Equity multiple
0.76×
Total profit
$-23,282
Equity at exit
$50,695
10-year hold
IRR
3.1%
Equity multiple
1.23×
Total profit
$21,485
Equity at exit
$29,397

Cash invested: $95,200 (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 90710

Rents YoY
3.1%
Active inventory
64
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$3,209 high interval (Pro) →
Mortgage (P&I)
$1,783
Tax from tax record
$116 /mo · $1,389/yr
Insurance
$142
HOA
$0
Vacancy / Maint / Mgmt
$674
Net cashflow
$495

Break-even live

Break-even rent $2,583
Max offer price $340,000
Occupancy floor 80%

Sensitivity live

Price -10% $688 -5% $591 +0% $495 +5% $399 +10% $303
Rent -10% $242 -5% $368 +0% $495 +5% $622 +10% $749
Rate -1.0pp $666 -0.5pp $582 base $495 +0.5pp $407 +1.0pp $317

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
$85,000
Closing costs
$10,200
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1115 252nd St Unit 6 Harbor City, CA 2.0 1.0 1250 $1,999 $1.60 44d 1 0.39mi
1008 Harbor Heights Dr Unit B Harbor City, CA 3.0 2.5 1434 $3,295 $2.30 16d 1 0.55mi
1435 Lomita Blvd #105 Harbor City, CA 3.0 2.0 1260 $3,250 $2.58 44d 1 0.58mi
24223 Ambassador Pl Harbor City, CA 3.0 2.0 1208 $3,800 $3.15 6d 1 0.67mi
25595 Pine Creek Ln Wilmington, CA 2.0 1.5 1170 $3,300 $2.82 12d 1 0.83mi
1673 251st St Harbor City, CA 1.0 1.0 2104 $1,200 $0.57 25d 1 0.84mi
1623 255th St W Harbor City, CA 3.0 3.0 1344 $3,995 $2.97 0d 1 0.90mi
1732 251st St Lomita, CA 3.0 1.0 1200 $4,000 $3.33 44d 1 0.96mi
25122 Ebony Ln Lomita, CA 2.0 2.0 1716 $2,955 $1.72 21d 1 1.03mi
1311 Sepulveda Blvd Torrance, CA 2.0–3.0 2.0 1201 $3,400 $2.83 0d 1 1.10mi
25316 Ebony Ln Ste 1 Lomita, CA 3.0 3.0 1890 $3,415 $1.81 12d 1 1.13mi
25316 Ebony Ln Lomita, CA 3.0 3.0 1890 $3,415 $1.81 13d 1 1.13mi
1530 260th St Apt 6 Harbor City, CA 3.0 2.0 1150 $3,295 $2.87 21d 1 1.17mi
1918 252nd St Lomita, CA 3.0 2.0 1488 $3,900 $2.62 44d 1 1.20mi
22919 Mariposa Ave Torrance, CA 2.0–3.0 2.5–4.0 1480 $3,400 $2.30 44d 2 1.20mi
26127 Frampton Ave Unit F Harbor City, CA 3.0 2.5 1161 $3,200 $2.76 44d 1 1.20mi
1676 259th St Harbor City, CA 2.0 1.0 1250 $2,795 $2.24 17d 1 1.20mi
25018 Eshelman Ave Unit 9 Lomita, CA 2.0 2.5 1400 $3,295 $2.35 25d 1 1.21mi
25018 Eshelman Ave Lomita, CA 2.0 2.5 1400 $3,295 $2.35 44d 1 1.22mi
22919 Mariposa Ave #202 Torrance, CA 3.0 4.0 1780 $4,000 $2.25 25d 1 1.23mi
22716 Meyler St Torrance, CA 3.0 3.0 1650 $4,700 $2.85 23d 1 1.32mi
25021 Oak St Lomita, CA 3.0 2.0 1281 $3,995 $3.12 8d 1 1.43mi
25326 Oak St Unit 1 Lomita, CA 3.0 2.0 1300 $3,650 $2.81 44d 1 1.46mi
22553 Firenze St Carson, CA 3.0 2.5 2012 $4,500 $2.24 25d 1 1.46mi

Listing history 7 events

  1. 2026-06-21
    days on market $340,000 Active 9 DOM
  2. 2026-06-18
    days on market $340,000 Active 6 DOM
  3. 2026-06-17
    days on market $340,000 Active 5 DOM
  4. 2026-06-16
    days on market $340,000 Active 4 DOM
  5. 2026-06-15
    days on market $340,000 Active 3 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $340,000 Active 1 DOM

ⓘ 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
$1,389 · $116/mo
Projected year-2 tax
$2,584 · $215/mo
Expected delta
+$1,195/yr (+$100/mo · 86.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

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 ≥87°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
$38,514
− Mortgage interest
−$19,045
− Property taxes
−$1,389
− Insurance
−$1,700
− Repairs & maintenance
−$3,081
− Management
−$3,081
− Depreciation
−$9,891
Taxable income
$327
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$78
After-tax cash flow
$5,863/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
Los Angeles Unified
NCES district ID
0622710
Math proficiency
29% ▼ -4.00%
Reading proficiency
54% ▲ 10.00%
Median HH income
$50,403
Composite
35.67/100
National rank
#4875
State rank
#223 of 517 in CA

Livability — West Carson

Score
64/100
State rank
#408
US rank
#13927

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
West Carson, CA
County
Los Angeles County · 9,444,647 people
City population
18,467
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
26,761
Household income
$82,478
Rent vs Own
43.8% rent · 56.2% own
Severe rent burden
979.0

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 0.69)
Race & ethnicity
Hispanic / Latino 48% Two or more races 21% Asian 20% White 16% Black 11%
Hispanic origin (detail)
Mexican 35%
Common ancestry
Ukrainian 1% Lithuanian 1% Slovak 1%
Foreign-born
35% · Canada, South Korea, China
Languages at home
42% English-only · Spanish 38% Korean 6% Tagalog/Filipino 4%

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
▼ -636.52%
Current HPI
363.6265
Rent YoY
▲ 3.13%
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

+61.9% since first listed
3 events — show timeline
  • 2026-06-12 Listed $340,000 CRMLS
  • 2016-06-30 Delisted CRMLS
  • 2016-06-23 Listed $210,000 CRMLS

Property tax history

+3.6%/yr

Latest (2025): $1,389 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…