1560 S Otterbein Ave #145 · Rowland Heights, CA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 4/10 · Minor
- Est. fire insurance / yr
- $659 – $1,223
Heat risk 6/10 · Moderate
- Hot days now (above 99°F)
- 7 days/yr
- Hot days in 30 yrs
- 22 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 7/10 · Major
- Unhealthy air days now
- 13 days/yr
- Unhealthy air days in 30 yrs
- 14 days/yr
Risk factors via First Street. Map © Google.
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 +8.2/15.0
- Rent growth +5.0/5.0
- Schools +4.5/10.0
- Livability +2.5/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$199,999
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Do not miss this exceptional home-ownership opportunity!! * * * More affordable than renting * * * The entire home features a combination of laminate and linoleum flooring; it boasts a comfortable and spacious living room; the master suite includes a private en-suite bathroom; there is a dedicated laundry room; and the staircase railings are crafted from solid wood. The home comprises a total of 3 bedrooms (note: the 3rd bedroom is not officially permitted) and 3 full bathrooms (note: the 3rd bathroom is not officially permitted). Both the front and side of the house feature spacious porches. The lot rent is remarkably low—just $1,090 per month (inclusive of trash and sewer fees). The community offers excellent amenities, including a swimming pool, a clubhouse, and designated visitor parking. The location is superb, offering easy walking access to everyday conveniences such as supermarkets, schools, bus stops, the post office, and various shops. Transportation is highly convenient, providing quick and easy access to the 60, 57, and 605 freeways. * * * The lowest-priced listing of its kind on the market—a genuine, urgent sale opportunity * * *
Key facts
- 2 parking spots
- Community pool
- Built 1977
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath manufactured listed at $200k.
Deal economics
- At list price, monthly cash flow is $1k ($16k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($3k rent vs $200k).
- Recommended offer: $194k (3.0% below list) — sets the bar for market timing.
- Cap rate 14.1% vs local median 2.6% in Rowland 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 50/100 on livability (#1,123 in CA) — a working-class tenant base; expect higher turnover. Strengths: employment A; Watch: crime C-, amenities F, commute F.
- Rowland Unified (suburban): math 40% / reading 62% proficiency, ranked #134 of 517 in CA (top 26%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
- Market conditions: Rents rising fast (+10.3%/yr); 104 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 19d 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 $3,388/mo this rent would consume 49% of the median local household income ($83k/yr) (locally 1440% 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 $1k of loan paydown is wiped out by about $6k 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 + 8.0% rent growth), your $56k cash investment doubles in ~4 years — after that, you're playing with house money.
Negotiation context
- It's been on market 55 days — a 3% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 11y 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 $70k; list at $200k implies a 186% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Climate carrying-cost: extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- It's been on market 55 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
- Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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.
- 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.
- 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
- 1.69% ✓
- Cap rate
- 14.06%
- Cash-on-cash
- 27.74%
- DSCR
- 2.23
- GRM
- 4.9
CMA / ARV
- ARV (median comp)
- $203,342
- List price
- $199,999
- Delta
- -1.64%
- Verdict
- FAIR
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 1560 S Otterbein Ave #6 | 0.10mi | 3/2.0 | 1,152 (-4%) | 18mo | $195,000 | $169 | 74 |
| 1560 S Otterbein #138 Ave #138 | 0.10mi | 3/2.0 | 1,320 (+10%) | 10mo | $300,000 | $227 | 70 |
| 1560 Otterbein Ave #46 | 0.10mi | 3/2.0 | 1,254 (+4%) | 23mo | $160,000 | $128 | 69 |
| 1441 Paso Real Ave #198 | 0.55mi | 2/2.0 (-1) | 1,152 (-4%) | 1mo | $85,000 | $74 | 61 |
| 1441 Paso Real Ave #186 | 0.52mi | 4/3.0 (+1) | 1,208 (+1%) | 6mo | $220,000 | $182 | 61 |
| 1441 Paso Real Ave #123 | 0.55mi | 2/2.0 (-1) | 1,200 (0%) | 11mo | $158,000 | $132 | 60 |
| 1441 Paso Real Ave #195 | 0.59mi | 4/2.0 (+1) | 1,224 (+2%) | 12mo | $208,000 | $170 | 54 |
| 1441 Paso Real Ave #216 | 0.55mi | 3/2.0 | 1,290 (+8%) | 11mo | $200,000 | $155 | 53 |
| 1440 Paso Real Ave #37 | 0.48mi | 2/2.0 (-1) | 1,344 (+12%) | 2mo | $175,000 | $130 | 50 |
| 1441 Paso Real Ave #269 | 0.55mi | 4/3.0 (+1) | 1,200 (0%) | 19mo | $160,000 | $133 | 49 |
| 1441 Paso Real Ave #259 | 0.55mi | 4/2.0 (+1) | 1,296 (+8%) | 17mo | $190,000 | $147 | 42 |
| 1441 S Paseo Real #202 | 0.52mi | 2/1.0 (-1) | 1,056 (-12%) | 12mo | $190,000 | $180 | 37 |
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 · 8.0% rent growth · sell at horizon
- IRR
- 27.4%
- Equity multiple
- 2.21×
- Total profit
- $68,006
- Equity at exit
- $29,821
- IRR
- 37.8%
- Equity multiple
- 5.41×
- Total profit
- $247,102
- Equity at exit
- $17,292
Cash invested: $56,000 (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
ZIP-level market 91748
- Rents YoY
- 10.3%
- Active inventory
- 104
- Price-to-rent
- 4.9×
Monthly cashflow live
- Estimated rent
- $3,388 high interval (Pro) →
- Mortgage (P&I)
- −$1,049
- Tax est. 1.5%
- −$250 /mo · $3,000/yr
- Insurance
- −$83
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$712
- Net cashflow
- $1,295
Break-even live
Sensitivity live
| Price | -10% $1,433 | -5% $1,364 | +0% $1,295 | +5% $1,226 | +10% $1,156 |
|---|---|---|---|---|---|
| Rent | -10% $1,027 | -5% $1,161 | +0% $1,295 | +5% $1,428 | +10% $1,562 |
| Rate | -1.0pp $1,395 | -0.5pp $1,346 | base $1,295 | +0.5pp $1,243 | +1.0pp $1,190 |
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
- $50,000
- Closing costs
- $6,000
- 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 25 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 19050 Colima Rd Rowland Heights, CA | 1.0–2.0 | 1.0–2.0 | 833 | $2,595 | $3.12 | 23d | 2 | 0.22mi |
| 19319 Pilario St Rowland Heights, CA | 4.0 | 2.0 | 1480 | $3,750 | $2.53 | 45d | 1 | 0.24mi |
| 19231 Tranbarger St Rowland Heights, CA | 3.0 | 2.0 | 1170 | $3,200 | $2.74 | 45d | 1 | 0.24mi |
| 1316 Raleo Ave Rowland Heights, CA | 4.0 | 2.0 | 1200 | $5,000 | $4.17 | 16d | 1 | 0.38mi |
| Searls Dr Unit A Rowland Heights, CA | 2.0 | 1.0 | 750 | $2,600 | $3.47 | 45d | 1 | 0.55mi |
| 1809 Paso Real Ave Rowland Heights, CA | 4.0 | 2.0 | 1259 | $3,500 | $2.78 | 25d | 1 | 0.56mi |
| 2240 Electra Ave Rowland Heights, CA | 3.0 | 2.0 | 1256 | $3,200 | $2.55 | 18d | 1 | 0.69mi |
| 2143 Arcdale Ave Rowland Heights, CA | 3.0 | 2.0 | 1386 | $3,500 | $2.53 | 25d | 1 | 0.71mi |
| 2243 Otterbein Ave Rowland Heights, CA | 3.0 | 2.0 | 1286 | $3,600 | $2.80 | 45d | 1 | 0.75mi |
| 18600 Colima Rd Rowland Heights, CA | 1.0–2.0 | 1.0 | 657 | $2,335 | $3.55 | 2d | 17 | 0.78mi |
| 18567 Colima Rd Rowland Heights, CA | 1.0–2.0 | 1.0–2.0 | 845 | $2,400 | $2.84 | 4d | 26 | 0.86mi |
| 1808 Santa Ysabela Dr Rowland Heights, CA | 4.0 | 2.0 | 1175 | $3,500 | $2.98 | 22d | 1 | 0.90mi |
| 18617 Trot Ave Rowland Heights, CA | 3.0 | 2.0 | 1251 | $3,350 | $2.68 | 18d | 1 | 0.92mi |
| 18658 Mescalero St Rowland Heights, CA | 3.0 | 2.0 | 1352 | $3,800 | $2.81 | 23d | 1 | 0.99mi |
| 2847 Valley Blvd West Covina, CA | 1.0–2.0 | 1.0 | 879 | $3,040 | $3.46 | 3d | 7 | 1.00mi |
| 1439 S Jellick Ave Unit B Rowland Heights, CA | 2.0 | 1.5 | 1049 | $2,300 | $2.19 | 5d | 1 | 1.01mi |
| 2817 E Valley Blvd West Covina, CA | 3.0 | 2.0 | 1050 | $3,100 | $2.95 | 45d | 1 | 1.04mi |
| 18573 Farjardo St Rowland Heights, CA | 3.0 | 2.0 | 1300 | $3,750 | $2.88 | 45d | 1 | 1.07mi |
| 18417 Santar St Rowland Heights, CA | 4.0 | 2.0 | 1142 | $3,300 | $2.89 | 18d | 1 | 1.11mi |
| 2601 E Valley Blvd West Covina, CA | 1.0–2.0 | 1.0–2.0 | 925 | $2,650 | $2.86 | 8d | 3 | 1.16mi |
| 18626 Barroso St Rowland Heights, CA | 3.0 | 2.0 | 1446 | $3,890 | $2.69 | 4d | 1 | 1.19mi |
| 2415 Los Padres Dr Rowland Heights, CA | 3.0 | 2.0 | 1120 | $3,300 | $2.95 | 18d | 1 | 1.20mi |
| 1940 Fullerton Rd Rowland Heights, CA | 1.0–2.0 | 1.0 | 775 | $2,265 | $2.92 | 45d | 1 | 1.32mi |
| 18247 Via Calma #3 Rowland Heights, CA | 2.0 | 1.0 | 836 | $1,995 | $2.39 | 8d | 1 | 1.33mi |
| 18448 La Guardia St Rowland Heights, CA | 4.0 | 2.0 | 1386 | $6,900 | $4.98 | 0d | 1 | 1.42mi |
Listing history 23 events
-
2026-06-18days on market $199,999 Active 55 DOM
-
2026-06-17days on market $199,999 Active 54 DOM
-
2026-06-16days on market $199,999 Active 53 DOM
-
2026-06-15days on market $199,999 Active 52 DOM
-
2026-06-13days on market $199,999 Active 50 DOM
-
2026-06-13days on market $199,999 Active 49 DOM
-
2026-06-09days on market $199,999 Active 46 DOM
-
2026-06-08days on market $199,999 Active 45 DOM
-
2026-06-07days on market $199,999 Active 44 DOM
-
2026-06-04days on market $199,999 Active 41 DOM
-
2026-06-03days on market $199,999 Active 40 DOM
-
2026-06-02days on market $199,999 Active 39 DOM
-
2026-06-01days on market $199,999 Active 38 DOM
-
2026-06-01price $199,999 Active 37 DOM
-
2026-05-31days on market $209,900 Active 37 DOM
-
2026-04-24$209,900 Active 1186-char remark
Show marketing remark (1186 chars)
Do not miss this exceptional home-ownership opportunity!! * * * More affordable than renting * * * The entire home features a combination of laminate and linoleum flooring; it boasts a comfortable and spacious living room; the master suite includes a private en-suite bathroom; there is a dedicated laundry room; and the staircase railings are crafted from solid wood. The home comprises a total of 3 bedrooms (note: the 3rd bedroom is not officially permitted) and 3 full bathrooms (note: the 3rd bathroom is not officially permitted). Both the front and side of the house feature spacious porches. The lot rent is remarkably low—just $1,090 per month (inclusive of trash and sewer fees). The community offers excellent amenities, including a swimming pool, a clubhouse, and designated visitor parking. The location is superb, offering easy walking access to everyday conveniences such as supermarkets, schools, bus stops, the post office, and various shops. Transportation is highly convenient, providing quick and easy access to the 60, 57, and 605 freeways. * * * The lowest-priced listing of its kind on the market—a genuine, urgent sale opportunity * * *
-
2026-04-22historical $209,900 1186-char remark
Show marketing remark (1186 chars)
Do not miss this exceptional home-ownership opportunity!! * * * More affordable than renting * * * The entire home features a combination of laminate and linoleum flooring; it boasts a comfortable and spacious living room; the master suite includes a private en-suite bathroom; there is a dedicated laundry room; and the staircase railings are crafted from solid wood. The home comprises a total of 3 bedrooms (note: the 3rd bedroom is not officially permitted) and 3 full bathrooms (note: the 3rd bathroom is not officially permitted). Both the front and side of the house feature spacious porches. The lot rent is remarkably low—just $1,090 per month (inclusive of trash and sewer fees). The community offers excellent amenities, including a swimming pool, a clubhouse, and designated visitor parking. The location is superb, offering easy walking access to everyday conveniences such as supermarkets, schools, bus stops, the post office, and various shops. Transportation is highly convenient, providing quick and easy access to the 60, 57, and 605 freeways. * * * The lowest-priced listing of its kind on the market—a genuine, urgent sale opportunity * * *
-
2015-10-06soldstatus $70,000 Closed Sale 879-char remark
Show marketing remark (879 chars)
Don't miss this great buy!! * * * Complete Remodeled & Excellent Move-In Condition * * * A Lot of Upgraded Items Included: Beautiful Front Door, Newer Interior And Exterior Paintings, Newer Laminate & Linoleum Flooring Throughout, Built-In Beds, Comfortable Living Room, Master Room with Bathroom Suite, Individual Laundry Room With Washer & Dryer Included Without Warranty, Newer Wood Stair's handrails. 3 bedrooms (the 3rd bedroom without permitted) 3 full bathrooms (the 3rd bathroom without permitted). Large Porch In The Front And Side. Lower Space Rent $800/Monthly Includes HOA Dues, Trash & Sewer Paid. Community Pool, Clubhouse & Guest Parking. Walking Distance To Markets, Schools, Bus Lines, Post Office & Shops, etc. Easy To Access To Freeways 60, 57 & 605. * * * Lower Price On The Market For Quick Sale * * *
-
2015-09-21status Pending Sale 879-char remark
Show marketing remark (879 chars)
Don't miss this great buy!! * * * Complete Remodeled & Excellent Move-In Condition * * * A Lot of Upgraded Items Included: Beautiful Front Door, Newer Interior And Exterior Paintings, Newer Laminate & Linoleum Flooring Throughout, Built-In Beds, Comfortable Living Room, Master Room with Bathroom Suite, Individual Laundry Room With Washer & Dryer Included Without Warranty, Newer Wood Stair's handrails. 3 bedrooms (the 3rd bedroom without permitted) 3 full bathrooms (the 3rd bathroom without permitted). Large Porch In The Front And Side. Lower Space Rent $800/Monthly Includes HOA Dues, Trash & Sewer Paid. Community Pool, Clubhouse & Guest Parking. Walking Distance To Markets, Schools, Bus Lines, Post Office & Shops, etc. Easy To Access To Freeways 60, 57 & 605. * * * Lower Price On The Market For Quick Sale * * *
-
2015-09-02status Active 879-char remark
Show marketing remark (879 chars)
Don't miss this great buy!! * * * Complete Remodeled & Excellent Move-In Condition * * * A Lot of Upgraded Items Included: Beautiful Front Door, Newer Interior And Exterior Paintings, Newer Laminate & Linoleum Flooring Throughout, Built-In Beds, Comfortable Living Room, Master Room with Bathroom Suite, Individual Laundry Room With Washer & Dryer Included Without Warranty, Newer Wood Stair's handrails. 3 bedrooms (the 3rd bedroom without permitted) 3 full bathrooms (the 3rd bathroom without permitted). Large Porch In The Front And Side. Lower Space Rent $800/Monthly Includes HOA Dues, Trash & Sewer Paid. Community Pool, Clubhouse & Guest Parking. Walking Distance To Markets, Schools, Bus Lines, Post Office & Shops, etc. Easy To Access To Freeways 60, 57 & 605. * * * Lower Price On The Market For Quick Sale * * *
-
2015-09-01historical Active Under Contract 879-char remark
Show marketing remark (879 chars)
Don't miss this great buy!! * * * Complete Remodeled & Excellent Move-In Condition * * * A Lot of Upgraded Items Included: Beautiful Front Door, Newer Interior And Exterior Paintings, Newer Laminate & Linoleum Flooring Throughout, Built-In Beds, Comfortable Living Room, Master Room with Bathroom Suite, Individual Laundry Room With Washer & Dryer Included Without Warranty, Newer Wood Stair's handrails. 3 bedrooms (the 3rd bedroom without permitted) 3 full bathrooms (the 3rd bathroom without permitted). Large Porch In The Front And Side. Lower Space Rent $800/Monthly Includes HOA Dues, Trash & Sewer Paid. Community Pool, Clubhouse & Guest Parking. Walking Distance To Markets, Schools, Bus Lines, Post Office & Shops, etc. Easy To Access To Freeways 60, 57 & 605. * * * Lower Price On The Market For Quick Sale * * *
-
2015-05-21price $78,000 879-char remark
Show marketing remark (879 chars)
Don't miss this great buy!! * * * Complete Remodeled & Excellent Move-In Condition * * * A Lot of Upgraded Items Included: Beautiful Front Door, Newer Interior And Exterior Paintings, Newer Laminate & Linoleum Flooring Throughout, Built-In Beds, Comfortable Living Room, Master Room with Bathroom Suite, Individual Laundry Room With Washer & Dryer Included Without Warranty, Newer Wood Stair's handrails. 3 bedrooms (the 3rd bedroom without permitted) 3 full bathrooms (the 3rd bathroom without permitted). Large Porch In The Front And Side. Lower Space Rent $800/Monthly Includes HOA Dues, Trash & Sewer Paid. Community Pool, Clubhouse & Guest Parking. Walking Distance To Markets, Schools, Bus Lines, Post Office & Shops, etc. Easy To Access To Freeways 60, 57 & 605. * * * Lower Price On The Market For Quick Sale * * *
-
2015-05-14$70,000 Active 879-char remark
Show marketing remark (879 chars)
Don't miss this great buy!! * * * Complete Remodeled & Excellent Move-In Condition * * * A Lot of Upgraded Items Included: Beautiful Front Door, Newer Interior And Exterior Paintings, Newer Laminate & Linoleum Flooring Throughout, Built-In Beds, Comfortable Living Room, Master Room with Bathroom Suite, Individual Laundry Room With Washer & Dryer Included Without Warranty, Newer Wood Stair's handrails. 3 bedrooms (the 3rd bedroom without permitted) 3 full bathrooms (the 3rd bathroom without permitted). Large Porch In The Front And Side. Lower Space Rent $800/Monthly Includes HOA Dues, Trash & Sewer Paid. Community Pool, Clubhouse & Guest Parking. Walking Distance To Markets, Schools, Bus Lines, Post Office & Shops, etc. Easy To Access To Freeways 60, 57 & 605. * * * Lower Price On The Market For Quick Sale * * *
ⓘ 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 4/10 Moderate
- Heat 6/10 Major 7 d/yr ≥99°F today · 22 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 7/10 Severe 13 unhealthy d/yr today · 14 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
- $40,660
- − Mortgage interest
- −$11,203
- − Property taxes
- −$3,000
- − Insurance
- −$1,000
- − Repairs & maintenance
- −$3,253
- − Management
- −$3,253
- − Depreciation
- −$5,818
- Taxable income
- $13,133
- Est. tax owed @ 24.0%
- −$3,152
- After-tax cash flow
- $12,384/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
- Rowland Unified
- NCES district ID
- 0633750
- Math proficiency
- 40% ▼ -1.00%
- Reading proficiency
- 62% ▲ 11.00%
- Median HH income
- $63,667
- Composite
- 44.83/100
- National rank
- #2733
- State rank
- #134 of 517 in CA
Livability — Rowland Heights
- Score
- 50/100
- State rank
- #1123
- US rank
- #25637
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Rowland Heights, CA
- County
- Los Angeles County · 9,444,647 people
- City population
- 42,463
- Metro
- Los Angeles-Long Beach-Anaheim, CA
- Population (ZIP)
- 42,463
- Household income
- $83,428
- Rent vs Own
- Severe rent burden
- 1440.0
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
- Majority Asian (59%)
- Race & ethnicity
- Asian 59% Hispanic / Latino 31% Two or more races 6% White 6% Black 1%
- Hispanic origin (detail)
- Mexican 25%
- Foreign-born
- 55% · China, Canada, South Korea
- Languages at home
- 25% English-only · Chinese 37% Spanish 22% Tagalog/Filipino 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
- ▼ -754.24%
- Current HPI
- 364.5923
- Rent YoY
- ▲ 10.27%
- 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 |
|---|---|---|
| Technology | 27 | $1,492B |
|
||
| Financial Services | 3 | $174B |
|
||
| Retail | 3 | $44B |
|
||
| Insurance | 3 | $26B |
|
||
| Media / Entertainment | 2 | $115B |
|
||
| Pharmaceuticals / Biotech | 2 | $62B |
|
||
Price history
+199.9% since first listed8 events — show timeline
- 2026-04-24 Listed $209,900 CRMLS
- 2026-04-22 Coming Soon $209,900 CRMLS
- 2015-10-06 Sold (MLS) $70,000 CRMLS
- 2015-09-21 Pending — CRMLS
- 2015-09-02 Relisted — CRMLS
- 2015-09-01 Contingent — CRMLS
- 2015-05-21 Price Changed $78,000 CRMLS
- 2015-05-14 Listed $70,000 CRMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…