CashFlowRE
Sign in Sign up
3745 Valley Blvd #102
B Composite 71.83
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
  • ARV discount +12.1/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +2.9/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.2/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$150,000

3745 Valley Blvd #102 · Pomona, CA 91789
2 bd · 2.0 ba · 1,248 sqft · Manufactured public records · 14 Days on market
Built 1992 Fair condition Est $167k · 10% under

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

Listing remarks

Spacious double-wide home in Walnut offering 2 bedrooms, 2 bathrooms, and an office that may serve as a third bedroom. Newer roof. Conveniently located near shopping, freeways, Mt. SAC, and Cal Poly Pomona. Features include a spacious living room with an additional seating area and a kitchen with abundant cabinetry and ample workspace that opens to the living area. The primary suite features a soaking tub, separate shower, and large vanity. Outside, enjoy a covered front porch, backyard, mature orange tree, storage shed, and covered tandem driveway. This home offers a great opportunity for buyers looking to update and customize while building equity. Community amenities include a pool, spa,

Key facts

  • Covered front porch
  • Mature orange tree
  • Double-wide home

Tags

DOUBLE-WIDE HOMENEWER ROOFCOVERED FRONT PORCHMATURE ORANGE TREESTORAGE SHEDCOVERED TANDEM DRIVEWAY

Property features AI

Finance

  • Other: Manager approval required for residency
  • Financial info: Land lease applies
  • HOA & community: Suburban community; Rent includes access to pool; Land lease: $1,500 monthly (park-managed)

Exterior

  • Parking: Attached carport; Community parking (Walnut Hills)
  • Utilities: Public sewer; Water: see remarks
  • Home design: Single-story; Entry on side; Mobile home remains (23' x 52')
  • Construction: Shingle roof; Built (year per public records)
  • Exterior features: Community pool; Yard

Interior

  • Kitchen: Free-standing range; Dishwasher
  • Bedrooms: All bedrooms on the main level
  • Flooring: Vinyl flooring; Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central furnace heating
  • Interior features: One-story home; Side entry; Community spa
  • Laundry & utility: Indoor 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 $150k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $2k ($20k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $150k).
  • Cap rate 19.4% vs local median 2.8% in Pomona — 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 58/100 on livability (#676 in CA) — a working-class tenant base; expect higher turnover. Strengths: commute A+; Watch: schools D, crime F, amenities F.
  • Pomona Unified (suburban): math 12% / reading 31% proficiency, ranked #444 of 517 in CA (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents flat; 137 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($126k/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 + 0.3% rent growth), your $42k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $150,000

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. Crime grade is F 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?
  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
2.14%
Cap rate
19.38%
Cash-on-cash
46.72%
DSCR
3.08
GRM
3.9

CMA / ARV

ARV (on-the-fly)
$167,232
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3667 VALLEY Blvd #64 0.15mi 3/2.0 (+1) 1,248 (0%) 2mo $205,000 $164 87
3745 Valley Blvd #50 0.00mi 2/2.0 1,152 (-8%) 6mo $127,000 $110 83
3745 Valley Blvd #84 0.07mi 2/2.0 1,152 (-8%) 4mo $160,000 $139 80
3825 VALLEY Blvd #14 0.13mi 3/2.0 (+1) 1,259 (+1%) 9mo $169,000 $134 80
3667 Valley Blvd #54 0.15mi 2/2.0 1,344 (+8%) 8mo $175,000 $130 73
3667 Valley Blvd #49 0.15mi 2/2.0 1,120 (-10%) 11mo $120,000 $107 66
3667 Valley Blvd #143 0.15mi 3/2.0 (+1) 1,104 (-12%) 5mo $189,000 $171 64

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 · 0.35% rent growth · sell at horizon

5-year hold
IRR
41.1%
Equity multiple
2.70×
Total profit
$71,478
Equity at exit
$22,365
10-year hold
IRR
46.2%
Equity multiple
4.90×
Total profit
$163,788
Equity at exit
$12,969

Cash invested: $42,000 (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
AB1482 statewide rent cap (10% + CPI). Cities (SF/LA/Berkeley) layer stricter rules. Just-cause statewide.

ZIP-level market 91789

Rents YoY
0.3%
Active inventory
137
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$3,207 high interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$49 /mo · $588/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$673
Net cashflow
$1,635

Break-even live

Break-even rent $1,137
Max offer price $150,000
Occupancy floor 44%

Sensitivity live

Price -10% $1,720 -5% $1,678 +0% $1,635 +5% $1,593 +10% $1,550
Rent -10% $1,382 -5% $1,509 +0% $1,635 +5% $1,762 +10% $1,889
Rate -1.0pp $1,711 -0.5pp $1,673 base $1,635 +0.5pp $1,596 +1.0pp $1,557

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
$37,500
Closing costs
$4,500
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3507 Legato Ct Pomona, CA 2.0 2.0 920 $2,400 $2.61 44d 1 1.12mi
3435 Legato Ct Pomona, CA 2.0 2.0 930 $2,445 $2.63 13d 1 1.15mi
400 Appian Way Pomona, CA 2.0 1.0–2.0 624 $3,145 $5.04 5d 1 1.22mi
356 Carrione Ct Pomona, CA 2.0 2.5 1392 $3,500 $2.51 44d 1 1.28mi
227 Red Cloud Dr Diamond Bar, CA 3.0 2.0 1449 $3,550 $2.45 11d 1 1.37mi
227 Red Cloud Dr Diamond Bar, CA 3.0 1.5 1449 $3,550 $2.45 7d 1 1.37mi
24151 High Knob Rd Diamond Bar, CA 2.0 1.0 1174 $2,300 $1.96 13d 1 1.48mi

Listing history 10 events

  1. 2026-06-18
    days on market $150,000 Active 14 DOM
  2. 2026-06-17
    days on market $150,000 Active 13 DOM
  3. 2026-06-16
    days on market $150,000 Active 12 DOM
  4. 2026-06-15
    days on market $150,000 Active 11 DOM
  5. 2026-06-13
    days on market $150,000 Active 9 DOM
  6. 2026-06-13
    days on market $150,000 Active 8 DOM
  7. 2026-06-09
    days on market $150,000 Active 5 DOM
  8. 2026-06-08
    days on market $150,000 Active 4 DOM
  9. 2026-06-07
    remarks 699-char remark
  10. 2026-06-07
    listed $150,000 Active 3 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
$588 · $49/mo
Projected year-2 tax
$1,140 · $95/mo
Expected delta
+$552/yr (+$46/mo · 94.0%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 12% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥99°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 10 unhealthy d/yr today · 13 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
$38,481
− Mortgage interest
−$8,402
− Property taxes
−$588
− Insurance
−$750
− Repairs & maintenance
−$3,079
− Management
−$3,079
− Depreciation
−$4,364
Taxable income
$18,221
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,373
After-tax cash flow
$15,250/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

Fair 45/100 Moderate rehab

This double-wide manufactured home requires moderate renovations to improve its condition and increase its resale and rental value.

Repairs flagged

  • Moderate Kitchen cabinets — Worn and dated
  • Moderate Bathroom tubs — Worn and dated
  • Moderate Exterior siding — Weathered and needs repainting
  • Moderate Flooring — Worn and dated
  • Moderate Paint — Faded and needs repainting

Value-add opportunities

  • Both Painting and updating kitchen cabinets — Improves curb appeal and interior aesthetics
  • Both Landscaping and curb appeal improvements — Enhances curb appeal and property value
  • Both Flooring replacement — Improves interior aesthetics and functionality
  • Both Bathroom tub replacement — Enhances functionality and aesthetics
  • Both Exterior siding repainting — Enhances curb appeal and property value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen cabinets · Worn and dated Moderate $3,000–15,000
Bathroom tubs · Worn and dated Moderate $3,000–15,000
Exterior siding · Weathered and needs repainting Moderate $3,000–15,000
Flooring · Worn and dated Moderate $3,000–15,000
Paint · Faded and needs repainting Moderate $3,000–15,000
Total estimated repair cost · 5 items $15,000–75,000

Value-add ROI direction

  • Both Painting and updating kitchen cabinets — Improves curb appeal and interior aesthetics
  • Both Landscaping and curb appeal improvements — Enhances curb appeal and property value
  • Both Flooring replacement — Improves interior aesthetics and functionality
  • Both Bathroom tub replacement — Enhances functionality and aesthetics
  • Both Exterior siding repainting — Enhances curb appeal and property 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
Pomona Unified
NCES district ID
0631320
Math proficiency
12% ▼ -15.00%
Reading proficiency
31% ▼ -10.00%
Median HH income
$54,839
Composite
19.54/100
National rank
#8761
State rank
#444 of 517 in CA

Livability — Pomona

Score
58/100
State rank
#676
US rank
#20782

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pomona, CA
County
Los Angeles County · 9,444,647 people
City population
152,679
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
40,298
Household income
$125,720
Rent vs Own
17.9% rent · 82.1% own
Severe rent burden
603.0

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
Predominantly Asian (67%)
Race & ethnicity
Asian 67% Hispanic / Latino 18% White 9% Two or more races 7% Black 2%
Hispanic origin (detail)
Mexican 15%
Foreign-born
51% · China, South Korea, Canada
Languages at home
33% English-only · Chinese 38% Spanish 9% Tagalog/Filipino 6%

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
▼ -884.62%
Current HPI
368.0775
Rent YoY
▲ 0.35%
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

1 event — show timeline
  • 2026-06-04 Listed $150,000 CRMLS

Property tax history

+10.1%/yr

Latest (2025): $588 · +10.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…