CashFlowRE
Sign in Sign up
23701 Western Ave #152
C Composite 55.51
Why this score? — see what drove the C 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 +15.0/30.0
  • ARV discount +15.0/15.0
  • Schools +5.9/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +3.8/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$35,000

23701 Western Ave #152 · Torrance, CA 90501
1 bd · 1.0 ba · 760 sqft · Manufactured public records · 101 Days on market
Built 1968 $46/sqft · 53% below area Est $69k · 49% under ↓ 36% since listing

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

Listing remarks MLS

Welcome to this cozy and well-maintained 1-bedroom, 1-bath mobile home located in the desirable Knolls Lodge community of Torrance. This inviting space is filled with natural light, creating a warm and comfortable atmosphere throughout. Perfect for someone looking to make it their own, the home has been lovingly cared for and is ready for your personal touch and updates. The open layout offers a comfortable living area, a functional kitchen, and a peaceful bedroom retreat. Outside, you’ll find a spacious carport that can accommodate 2–3 vehicles, depending on size. Enjoy the convenience of community amenities and the friendly neighborhood feel that Knolls Lodge is known for. This is a wonderful opportunity to own an affordable home in a great Torrance location—close to shopping, dining, and the beach.

Key facts

  • Functional kitchen
  • Community amenities
  • Natural light

Tags

KNOLLS LODGE COMMUNITYNATURAL LIGHTOPEN LAYOUTFUNCTIONAL KITCHENSPACIOUS CARPORTCOMMUNITY AMENITIES

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 1-bed/1.0-bath manufactured listed at $35k.

Deal economics

  • At list price, monthly cash flow is $2k ($23k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $35k).
  • Recommended offer: $32k (9.0% below list) — sets the bar for market timing.
  • Cap rate 71.7% 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: schools A+, amenities A+, commute 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.
  • Market conditions: Rents rising (+3.2%/yr); 96 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 45% 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 35% 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 $242 of loan paydown is wiped out by about $1k 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 $10k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 101 days — a 9% lower offer ($32k) is reasonable based on typical stale-listing flexibility.
Recommended offer $31,850 (9.0% below list)

Questions for the listing agent

  1. It's been on market 101 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
7.67%
Cap rate
71.71%
Cash-on-cash
233.62%
DSCR
11.39
GRM
1.1

CMA / ARV

ARV (median comp)
$68,831
List price
$35,000
Delta
-49.15%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
23701 S Western Ave #136 0.00mi 2/2.0 (+1) 800 (+5%) 12mo $73,000 $91 72
23701 S Western Ave #130 0.01mi 2/2.0 (+1) 846 (+11%) 4mo $184,201 $218 68
23701 S Western Ave #45 0.00mi 2/2.0 (+1) 840 (+10%) 7mo $69,900 $83 68
23701 S Western Ave #77 0.00mi 2/1.0 (+1) 704 (-7%) 19mo $86,200 $122 66
2103 245th St #7 0.62mi 2/2.0 (+1) 852 (+12%) 1mo $225,000 $264 41

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
Equity multiple
12.89×
Total profit
$116,544
Equity at exit
$5,219
10-year hold
IRR
Equity multiple
27.62×
Total profit
$260,843
Equity at exit
$3,026

Cash invested: $9,800 (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
1.1×

Monthly cashflow live

Estimated rent
$2,686 high interval (Pro) →
Mortgage (P&I)
$184
Tax from tax record
$16 /mo · $189/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$564
Net cashflow
$1,908

Break-even live

Break-even rent $271
Max offer price $35,000
Occupancy floor 24%

Sensitivity live

Price -10% $1,928 -5% $1,918 +0% $1,908 +5% $1,898 +10% $1,888
Rent -10% $1,696 -5% $1,802 +0% $1,908 +5% $2,014 +10% $2,120
Rate -1.0pp $1,926 -0.5pp $1,917 base $1,908 +0.5pp $1,899 +1.0pp $1,890

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
$8,750
Closing costs
$1,050
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 44d 1 0.48mi
2174 1st St Unit 237th St unit Torrance, CA 2.0 1.0 800 $2,500 $3.12 25d 1 0.56mi
1802 247th St Unit 1802 Lomita, CA 2.0 1.0 800 $3,200 $4.00 44d 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 44d 1 0.66mi
1311 Sepulveda Blvd Torrance, CA 2.0–3.0 2.0 1201 $3,400 $2.83 0d 1 0.67mi
1567 W 228th St Torrance, CA 2.0 2.0 990 $3,200 $3.23 44d 1 0.68mi
2742 Cabrillo Ave #302 Torrance, CA 1.0 1.0 670 $2,400 $3.58 44d 1 0.72mi
1657 W 227th St Apt 1 Torrance, CA 2.0 1.0 575 $2,150 $3.74 44d 1 0.73mi
1612 226th St Unit B Torrance, CA 2.0 1.0 850 $2,650 $3.12 44d 1 0.78mi
2757 Andreo Ave Unit 6 Torrance, CA 2.0 2.0 1100 $2,933 $2.67 4d 1 0.81mi
2757 Andreo Ave Torrance, CA 2.0 2.0 1100 $3,295 $3.00 44d 1 0.81mi
2757 Andreo Ave Unit 3 Torrance, CA 2.0 2.0 1100 $2,933 $2.67 12d 1 0.81mi
2757 Andreo Ave Unit 5 Torrance, CA 2.0 2.0 1100 $2,933 $2.67 23d 1 0.81mi
2757 Andreo Ave Unit 3 Torrance, CA 2.0 1.5 1100 $2,933 $2.67 4d 1 0.81mi
2757 Andreo Ave Unit 5 Torrance, CA 2.0 1.5 1100 $2,993 $2.72 12d 1 0.81mi
1434 Plaza del Amo Unit 4 Torrance, CA 1.0 1.0 575 $1,803 $3.14 44d 1 0.86mi
1318 W 227th St Torrance, CA 2.0 1.0 640 $2,250 $3.52 2d 1 0.88mi
1318 W 227th St Torrance, CA 2.0 1.0 640 $2,250 $3.52 44d 1 0.88mi
25109 Ebony Ln Lomita, CA 1.0 1.0 700 $1,839 $2.63 44d 1 0.88mi
1533 Plaza del Amo Unit 4 Torrance, CA 2.0 1.0 978 $2,650 $2.71 5d 1 0.88mi
25110 Eshelman Ave Lomita, CA 2.0 1.5 800 $2,245 $2.81 11d 1 0.95mi
24836 Narbonne Ave Lomita, CA 2.0 1.0 740 $2,995 $4.05 44d 1 0.96mi
1332 W 225th St Unit 1 Torrance, CA 2.0 1.0 900 $2,095 $2.33 44d 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 $4,112 $4.68 0d 14 1.02mi
25004 Frampton Ave Harbor City, CA 1.0 1.0 650 $1,695 $2.61 6d 3 1.06mi
2308 Cabrillo Ave Apt 8 Torrance, CA 2.0 2.0 950 $2,200 $2.32 8d 1 1.06mi
24410 Crenshaw Blvd Torrance, CA 2.0 2.0 1010 $2,795 $2.77 5d 1 1.10mi
2525 W 235th St Unit 10656A Torrance, CA 2.0 1.5 1073 $4,210 $3.92 44d 1 1.11mi
2545 W 235th St Torrance, CA 2.0 1.0–1.5 984 $3,325 $3.38 4d 5 1.15mi
2122 Gramercy Ave Unit 3 Torrance, CA 1.0 1.0 575 $1,850 $3.22 6d 1 1.18mi
1611 W 221st St Torrance, CA 2.0 1.5 650 $2,600 $4.00 44d 1 1.19mi
820 Coriander Dr Unit K Torrance, CA 1.0 1.0 639 $2,140 $3.35 8d 1 1.20mi
806 Coriander Dr Unit H Torrance, CA 2.0 2.0 829 $2,500 $3.02 25d 1 1.22mi
1800 255th St Unit 1812-A Lomita, CA 2.0 1.0 750 $2,145 $2.86 44d 1 1.23mi
2585 W 235th St Unit 10599A Torrance, CA 2.0 1.0 896 $3,880 $4.33 44d 1 1.24mi
817 W 232nd St Unit G Torrance, CA 2.0 1.5 900 $3,250 $3.61 19d 1 1.24mi
1648 255th St W Harbor City, CA 2.0 2.0 800 $3,400 $4.25 44d 1 1.24mi

Listing history 17 events

  1. 2026-06-21
    days on market $35,000 Active 101 DOM
  2. 2026-06-18
    days on market $35,000 Active 98 DOM
  3. 2026-06-17
    days on market $35,000 Active 97 DOM
  4. 2026-06-16
    days on market $35,000 Active 96 DOM
  5. 2026-06-15
    days on market $35,000 Active 95 DOM
  6. 2026-06-13
    days on market $35,000 Active 93 DOM
  7. 2026-06-13
    days on market $35,000 Active 92 DOM
  8. 2026-06-09
    days on market $35,000 Active 89 DOM
  9. 2026-06-08
    days on market $35,000 Active 88 DOM
  10. 2026-06-07
    days on market $35,000 Active 87 DOM
  11. 2026-06-04
    days on market $35,000 Active 84 DOM
  12. 2026-06-03
    days on market $35,000 Active 83 DOM
  13. 2026-06-02
    days on market $35,000 Active 82 DOM
  14. 2026-06-01
    days on market $35,000 Active 81 DOM
  15. 2026-05-31
    days on market $35,000 Active 80 DOM
  16. 2026-04-17
    price $35,000 830-char remark
    Show marketing remark (830 chars)

    Welcome to this cozy and well-maintained 1-bedroom, 1-bath mobile home located in the desirable Knolls Lodge community of Torrance. This inviting space is filled with natural light, creating a warm and comfortable atmosphere throughout. Perfect for someone looking to make it their own, the home has been lovingly cared for and is ready for your personal touch and updates. The open layout offers a comfortable living area, a functional kitchen, and a peaceful bedroom retreat. Outside, you’ll find a spacious carport that can accommodate 2–3 vehicles, depending on size. Enjoy the convenience of community amenities and the friendly neighborhood feel that Knolls Lodge is known for. This is a wonderful opportunity to own an affordable home in a great Torrance location—close to shopping, dining, and the beach.

  17. 2026-03-12
    listed $54,900 Active 830-char remark
    Show marketing remark (830 chars)

    Welcome to this cozy and well-maintained 1-bedroom, 1-bath mobile home located in the desirable Knolls Lodge community of Torrance. This inviting space is filled with natural light, creating a warm and comfortable atmosphere throughout. Perfect for someone looking to make it their own, the home has been lovingly cared for and is ready for your personal touch and updates. The open layout offers a comfortable living area, a functional kitchen, and a peaceful bedroom retreat. Outside, you’ll find a spacious carport that can accommodate 2–3 vehicles, depending on size. Enjoy the convenience of community amenities and the friendly neighborhood feel that Knolls Lodge is known for. This is a wonderful opportunity to own an affordable home in a great Torrance location—close to shopping, dining, and the beach.

ⓘ 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
$189 · $16/mo
Projected year-2 tax
$266 · $22/mo
Expected delta
+$77/yr (+$6/mo · 40.4%)

ⓘ 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 ≥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
$32,230
− Mortgage interest
−$1,961
− Property taxes
−$189
− Insurance
−$175
− Repairs & maintenance
−$2,578
− Management
−$2,578
− Depreciation
−$1,018
Taxable income
$23,730
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,695
After-tax cash flow
$17,200/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

-36.2% since first listed
2 events — show timeline
  • 2026-04-17 Price Changed $35,000 CRMLS
  • 2026-03-12 Listed $54,900 CRMLS

Property tax history

+7.0%/yr

Latest (2025): $189 · +7.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…