CashFlowRE
Sign in Sign up
1401 W 9th St #59
C+ Composite 61.26
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +2.9/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • ARV discount +1.0/15.0
  • Appreciation +0.0/10.0

$189,900

1401 W 9th St #59 · Pomona, CA 91766
4 bd · 2.0 ba · 1,536 sqft · Manufactured public records · 4 Days on market
Built 1972 Est $166k · 14% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Double Cabin Manufacture Home in the City of Pomona, it features 4 bedrooms and 2 bathrooms, a master bedroom, dinning area, living room, island in kitchen, Central A/C and Heating System, laundry inside, carport for up to three cars, community pool, and club house, gated community. .. come and see it!

Key facts

  • Community pool
  • Built 1972
  • Listed 4 days

Property features AI

Finance

  • Financial info: Monthly land lease amount noted (seller-reported)
  • HOA & community: Land lease in place (monthly amount associated with park); Rent includes pool access; Park name: Westland Estates Pomona MH Park; Manager approval required

Exterior

  • Parking: Assigned parking; Carport
  • Utilities: Private and district/public water available; Private sewer and public sewer available
  • Home design: Single-story (1 story); Mobile home model: Monte Carlo; Mobile home remains on the lot; Mobile dimensions approximately 24 ft wide by 64 ft long; Entry level: 1
  • Construction: Year built sourced from public records
  • Exterior features: Patio (community indicates a patio present); Community in-ground pool; Walkstreet access; Sidewalks in the community

Interior

  • Kitchen: Gas cooktop; Gas range and gas oven; Gas water heater and water heater unit
  • Bedrooms: Primary bedroom located on the main floor
  • Flooring: Tile flooring
  • Bathrooms: Two full bathrooms; Master bath with double sinks and granite counters; Bathrooms include bathtub and shower; at least one shower in tub
  • Heating & cooling: Central cooling; Central furnace with natural gas heating
  • Interior features: One-level home; Entry accessed via stairs; Primary bedroom on the main floor; Main floor bedroom(s); Living room; Primary bathroom
  • Laundry & utility: Laundry area inside the home

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 4-bed/2.0-bath manufactured listed at $190k.

Deal economics

  • At list price, monthly cash flow is $2k ($21k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $190k).
  • Cap rate 17.5% 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 rising (+1.7%/yr); 110 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 47% 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).
  • At $3,643/mo this rent would consume 53% of the median local household income ($82k/yr) (locally 2479% 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 + 1.7% rent growth), your $53k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $189,900

Questions for the listing agent

  1. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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
1.92%
Cap rate
17.48%
Cash-on-cash
39.97%
DSCR
2.78
GRM
4.3

CMA / ARV

ARV (on-the-fly)
$165,888
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1401 W 9th #59 0.00mi 4/2.0 1,536 (0%) 2mo $180,000 $117 98
1401 W 9th St #75 0.00mi 4/2.0 1,440 (-6%) 6mo $156,000 $108 85
1401 W 9th St #106 0.00mi 4/2.0 1,323 (-14%) 18mo $135,000 $102 62

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 · 1.66% rent growth · sell at horizon

5-year hold
IRR
34.9%
Equity multiple
2.45×
Total profit
$77,098
Equity at exit
$28,315
10-year hold
IRR
41.0%
Equity multiple
4.62×
Total profit
$192,719
Equity at exit
$16,419

Cash invested: $53,172 (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 91766

Rents YoY
1.7%
Active inventory
110
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$3,643 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$32 /mo · $381/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$765
Net cashflow
$1,771

Break-even live

Break-even rent $1,401
Max offer price $189,900
Occupancy floor 46%

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
$47,475
Closing costs
$5,697
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1543 Mc Comas St Pomona, CA 3.0 2.0 1199 $3,500 $2.92 17d 1 0.27mi
1325 W Grand Ave Unit 3 Pomona, CA 3.0 2.5 1628 $3,350 $2.06 43d 1 0.35mi
1036 W Fernleaf Ave Pomona, CA 3.0 3.0 1605 $3,200 $1.99 43d 1 0.71mi
761 Lewis St Pomona, CA 3.0 2.5 1726 $7,000 $4.06 20d 1 0.88mi
642 W Grand Ave Pomona, CA 4.0 3.0 1689 $3,495 $2.07 17d 1 0.94mi
1908 Grier St Pomona, CA 3.0 1.0 1106 $3,200 $2.89 2d 1 0.97mi
1010 W Wilson St Pomona, CA 4.0 3.5 2013 $3,250 $1.61 43d 1 0.97mi
1333 S Park Ave Pomona, CA 4.0 2.0 1200 $3,395 $2.83 24d 1 1.01mi
1333 S Park Ave Pomona, CA 4.0 2.0 1200 $3,500 $2.92 43d 1 1.01mi
1331 S Park Ave Unit 1333 Pomona, CA 4.0 2.0 1200 $2,959 $2.47 11d 1 1.01mi
1331 S Park Ave Unit 1333 Pomona, CA 4.0 2.0 1200 $3,395 $2.83 43d 1 1.01mi
998 Rodeo Rd Pomona, CA 4.0 3.0 2019 $3,695 $1.83 24d 1 1.21mi
1741 Warwick St Pomona, CA 3.0 2.0 1200 $4,500 $3.75 43d 1 1.21mi
417 W Franklin Ave Pomona, CA 3.0 2.0 1181 $3,300 $2.79 43d 1 1.29mi
1318 Jacqueline Dr Pomona, CA 3.0 2.0 1328 $3,500 $2.64 1d 1 1.38mi
1339 Nimbus Ct Pomona, CA 3.0 3.0 1500 $3,320 $2.21 10d 1 1.38mi
1501 Stratus Dr Pomona, CA 3.0 3.5 1791 $3,150 $1.76 43d 1 1.44mi

Listing history 5 events

  1. 2026-06-18
    days on market $189,900 Active 4 DOM
  2. 2026-06-17
    days on market $189,900 Active 3 DOM
  3. 2026-06-16
    days on market $189,900 Active 2 DOM
  4. 2026-06-15
    remarks 403-char remark
  5. 2026-06-15
    listed $189,900 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
$381 · $32/mo
Projected year-2 tax
$1,443 · $120/mo
Expected delta
+$1,062/yr (+$88/mo · 278.5%)

ⓘ 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) · 18% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥99°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 17 unhealthy d/yr today · 21 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
$43,711
− Mortgage interest
−$10,637
− Property taxes
−$381
− Insurance
−$950
− Repairs & maintenance
−$3,497
− Management
−$3,497
− Depreciation
−$5,524
Taxable income
$19,225
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,614
After-tax cash flow
$16,637/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
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)
69,327
Household income
$81,991
Rent vs Own
45.6% rent · 54.4% own
Severe rent burden
2479.0

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 Hispanic (72%)
Race & ethnicity
Hispanic / Latino 72% Two or more races 20% Asian 13% White 8% Black 5% Native American 2%
Hispanic origin (detail)
Mexican 62%
Foreign-born
37% · Canada, China, South Korea
Languages at home
31% English-only · Spanish 57% Chinese 5% Tagalog/Filipino 2%

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
▼ -691.41%
Current HPI
405.6315
Rent YoY
▲ 1.66%
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

+2.6% since first listed
5 events — show timeline
  • 2026-06-13 Listed $189,900 CRMLS
  • 2026-04-10 Sold (MLS) $180,000 CRMLS
  • 2026-02-15 Pending CRMLS
  • 2026-01-24 Price Changed $179,900 CRMLS
  • 2026-01-01 Listed $185,000 CRMLS

Property tax history

+11.6%/yr

Latest (2025): $381 · +11.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…