5800 Hamner Ave #387 · Eastvale, CA 91752

$77,500

2 bd · 2.0 ba · 1,440 sqft · Manufactured public records · 8 Days on market

Built 1969 $54/sqft · 48% below area Est $150k · 48% under

---

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
• 1% rule +5.0/10.0
• DSCR +5.0/10.0
• Rent growth +3.2/5.0
• Livability +3.2/5.0
• Schools +3.1/10.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks

Welcome to this spacious and well-maintained 2-bedroom, 2-bathroom manufactured home located in the highly sought-after Swan Lake Community, an all-ages gated community in Eastvale, CA. Built in 1969 and offering approximately 1,440 square feet of comfortable living space, this home provides excellent value. Step inside to find a functional layout with generous room sizes perfect for families or those seeking extra space. The home features a bright living area, and a practical kitchen. You’ll also enjoy the convenience of in-home laundry and ample storage throughout. Many recent updates make this a move-in ready opportunity in a prime location facing the serene lake. This desirable co

Key facts

• Gated community
• Move-in ready
• Recent updates

Tags

• MANUFACTURED HOME
• GATED COMMUNITY
• IN-HOME LAUNDRY
• AMPLE STORAGE
• RECENT UPDATES
• MOVE-IN READY

Property features AI

Finance

• Other: Park name: Swan Lake; Manager approval may be required
• Financial info: Land lease in effect; monthly land lease payment (seller-provided amount)
• HOA & community: Association amenities include pool, spa, clubhouse, billiard room, dog park, onsite property management, controlled access/guard, common RV parking, and other community rules; Community features include biking, dog park, fishing, lake access, and street lighting

Exterior

• Parking: Two parking spaces; Two-car attached carport; Driveway; RV potential (common RV parking available; park has controlled RV parking and may charge RV parking fee)
• Security: Gated with guard; Controlled access
• Utilities: Public sewer; District/Public water
• Home design: Single-story mobile home (24' x 60'); Mobile home remains on site; Total of 1 story; Has a view
• Construction: Year built per public records
• Exterior features: Community pool; Back yard; Lot on lakefront / lake view

Interior

• Kitchen: Gas range; Dishwasher
• Flooring: Vinyl flooring
• Bathrooms: Two full bathrooms; Shower-in-tub in bath(s)
• Heating & cooling: Central cooling; Central furnace heating
• Interior features: One-level home; Entry at main level; Carbon monoxide detectors and fire/smoke detection system; 24-hour security and gated community with guard; Community spa
• Laundry & utility: Laundry inside the home

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath manufactured listed at $78k.

Deal economics

• At list price, monthly cash flow is $2k ($25k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($3k rent vs $78k).
• Cap rate 38.1% vs local median 2.9% in Eastvale — 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 63/100 on livability (#464 in CA) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A-; Watch: amenities F, commute F, cost of living F.
• Jurupa Unified (suburban): math 25% / reading 38% proficiency, ranked #953 of 1,400 in CA (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: Rents rising (+3.0%/yr); 64 active listings in the ZIP; 39 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 9,195 units permitted in Riverside County in 2024 (1,512 in 5+ unit buildings).
• This rent runs 34% of the median local income ($115k/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 $536 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
• Riverside County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (-3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

• Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
• 11 sale attempts since 20y 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 $49k; list at $78k implies a 58% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Climate carrying-cost: major wildfire risk; extreme-heat days projected 3→7/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $77,500

Questions for the listing agent

1. Built in 1969 — 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 B-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?
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: 4.23% ✓
• Cap rate: 38.07%
• Cash-on-cash: 113.48%
• DSCR: 6.05
• GRM: 2.0

CMA / ARV

• ARV (median comp): $150,282
• List price: $77,500
• Delta: -33.52%
• Verdict: UNDERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
5800 Hamner Ave #354	0.00mi	3/2.0 (+1)	1,440 (0%)	7mo	$139,900	$97	89
5800 Hamner Ave #237	0.10mi	3/2.0 (+1)	1,440 (0%)	4mo	$82,500	$57	87
5800 Hamner Ave #259	0.00mi	3/2.0 (+1)	1,440 (0%)	9mo	$105,000	$73	87
5800 Hamner Ave #705	0.00mi	3/2.0 (+1)	1,440 (0%)	11mo	$184,000	$128	86
5800 Hamner Ave #72	0.00mi	3/2.0 (+1)	1,344 (-7%)	3mo	$255,000	$190	82
5800 Hamner Ave #568	0.07mi	3/2.0 (+1)	1,344 (-7%)	0mo	$247,500	$184	80
5800-#407 Hamner Ave #407	0.00mi	3/2.0 (+1)	1,344 (-7%)	8mo	$161,500	$120	77
5800 Hamner #431	0.00mi	3/2.0 (+1)	1,248 (-13%)	1mo	$155,000	$124	72
5800 Hamner Ave #447	0.00mi	3/2.5 (+1)	1,632 (+13%)	1mo	$115,000	$70	70
5800 Hamner Ave #436	0.00mi	3/2.0 (+1)	1,230 (-15%)	1mo	$235,000	$191	70
5800 Hamner #308	0.13mi	2/2.0	1,607 (+12%)	10mo	$72,000	$45	67
5800 Hamner Ave #471	0.22mi	3/2.0 (+1)	1,596 (+11%)	11mo	$159,000	$100	57

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 · 3.0% rent growth · sell at horizon

5-year hold

• IRR: —
• Equity multiple: 6.45×
• Total profit: $118,192
• Equity at exit: $11,556

10-year hold

• IRR: —
• Equity multiple: 13.51×
• Total profit: $271,419
• Equity at exit: $6,701

Cash invested: $21,700 (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.

Methodology + full state rankings →

ZIP-level market 91752

• Rents YoY: 3.0%
• Active inventory: 64
• Price-to-rent: 2.0×

Monthly cashflow live

• Estimated rent: $3,276 high
• Mortgage (P&I): −$406
• Tax est. 1.5%: −$97 /mo · $1,162/yr
• Insurance: −$32
• HOA: −$0
• Vacancy / Maint / Mgmt: −$688
• Net cashflow: $2,052

Break-even live

Break-even rent $678

Max offer price $77,500

Occupancy floor 32%

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: $19,375
• Closing costs: $2,325
• Reserves months: —
• Total cash needed: —

Rent comps 39 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
12515 Celebration Dr Eastvale, CA	3.0	2.0	1760	$3,400	$1.93	43d	1	0.24mi
5464 W Homecoming Cir Eastvale, CA	1.0–3.0	1.5–3.0	1359	$3,438	$2.53	1d	20	0.26mi
5929 Rockport Rd Eastvale, CA	3.0	2.5	1605	$3,300	$2.06	24d	1	0.32mi
5954 Catskills Ct Eastvale, CA	2.0	2.5	1378	$3,500	$2.54	22d	1	0.43mi
12766 Bolsa Dr Eastvale, CA	3.0	2.5	1772	$3,300	$1.86	43d	1	0.50mi
12774 Bolsa Dr Eastvale, CA	3.0	3.0	1772	$3,395	$1.92	16d	1	0.51mi
12782 Lomond Way Eastvale, CA	3.0	2.5	1775	$3,300	$1.86	43d	1	0.51mi
6302 Ancora Ln Eastvale, CA	2.0	2.5	1211	$2,800	$2.31	43d	1	0.60mi
12579 Ruvina Ln Eastvale, CA	2.0	2.5	1550	$2,850	$1.84	24d	1	0.61mi
12579 Ruvina Ln Eastvale, CA	2.0	2.5	1550	$2,850	$1.84	43d	1	0.61mi
12402 Constellation St Eastvale, CA	3.0	3.0	1499	$3,300	$2.20	43d	1	0.62mi
12432 Constellation St Eastvale, CA	3.0	2.0	1668	$3,150	$1.89	43d	1	0.62mi
12432 Constellation St Unit 10 Eastvale, CA	3.0	2.5	1668	$3,150	$1.89	43d	1	0.62mi
6337 Andromeda Ct Eastvale, CA	3.0	4.0	1513	$3,300	$2.18	24d	1	0.64mi
12538 Tavira Ln Eastvale, CA	3.0	3.5	1583	$3,000	$1.90	4d	1	0.65mi
6366 Aquila Way Eastvale, CA	3.0	2.5	1681	$3,000	$1.78	43d	1	0.67mi
6386 Pegasus Ct Eastvale, CA	3.0	4.0	1500	$3,100	$2.07	24d	1	0.69mi
6371 Estrela Ln Eastvale, CA	3.0	4.0	1583	$3,500	$2.21	1d	1	0.70mi
6397 Peacock Ct Eastvale, CA	3.0	2.5	1668	$6,000	$3.60	1d	1	0.70mi
4029 E Perdido Privado Ontario, CA	2.0	2.0	1556	$3,200	$2.06	24d	1	0.75mi
5930 Ginger Dr Eastvale, CA	3.0	2.5	1554	$2,990	$1.92	43d	1	0.77mi
13010 58th St Eastvale, CA	3.0	2.5	1554	$3,299	$2.12	15d	1	0.77mi
5942 Ginger Dr Eastvale, CA	3.0	2.5	1742	$3,000	$1.72	43d	1	0.78mi
4536 S Afton Privado Ontario, CA	2.0	2.0	1416	$3,500	$2.47	1d	1	0.80mi
12967 Paradiso Dr #103 Eastvale, CA	3.0	3.5	1597	$6,400	$4.01	1d	1	0.82mi
4395 S Alegre Privado #2 Ontario, CA	3.0	2.5	1628	$3,600	$2.21	4d	1	0.86mi
11958 Sunstone Ct Unit 2-M Jurupa Valley, CA	1.0	1.0	899	$1,699	$1.89	43d	1	0.88mi
4130 E Malagon Privado #88 Ontario, CA	3.0	2.5	1389	$3,150	$2.27	24d	1	0.91mi
4282 S Malagon Privado Ontario, CA	3.0	2.5	1707	$3,300	$1.93	24d	1	0.92mi
4209 S Malagon Privado Ontario, CA	3.0	2.5	1753	$3,400	$1.94	1d	1	1.00mi
4110 E Coronado Privado Ontario, CA	2.0	2.0	1193	$3,300	$2.77	22d	1	1.06mi
6770 Pats Ranch Rd Jurupa Valley, CA	1.0–2.0	1.0–2.0	938	$3,712	$3.96	1d	16	1.14mi
4243 E Rincon St Ontario, CA	3.0	2.5	1650	$3,500	$2.12	1d	1	1.15mi
3977 E Huntington St Ontario, CA	3.0	2.5	1555	$3,200	$2.06	4d	1	1.16mi
4255 E Carmel Privado Ontario, CA	3.0	2.5	1450	$3,200	$2.21	24d	1	1.17mi
4191 E Carmel Privado Ontario, CA	3.0	2.5	1652	$3,300	$2.00	24d	1	1.20mi
4231 S Hollyhock Paseo #76 Ontario, CA	3.0	2.5	1428	$3,000	$2.10	24d	1	1.22mi
4231 E Sage Paseo Unit 97 Ontario, CA	3.0	2.5	1428	$3,150	$2.21	24d	1	1.25mi
12167 Chutes Ct Jurupa Valley, CA	3.0	2.5	1819	$3,200	$1.76	5d	1	1.48mi

Listing history 33 events

1. 2026-06-18
   days on market $77,500 Active 8 DOM
2. 2026-06-17
   days on market $77,500 Active 7 DOM
3. 2026-06-16
   days on market $77,500 Active 6 DOM
4. 2026-06-15
   days on market $77,500 Active 5 DOM
5. 2026-06-13
   days on market $77,500 Active 3 DOM
6. 2026-06-13
   remarks 693-char remark
7. 2026-06-13
   pricedays on marketlisting id $77,500 Active 2 DOM
8. 2026-06-01
   days on market $99,900 Active 40 DOM
9. 2026-05-31
   days on market $99,900 Active 39 DOM
10. 2026-05-12
    price $99,900 488-char remark
11. 2026-04-22
    listed $109,900 Active 488-char remark
12. 2026-04-05
    historical
13. 2026-03-10
    price $109,900
14. 2026-03-02
    price $125,000
15. 2026-02-21
    price $129,000
16. 2026-01-08
    listed $130,000 Active
17. 2021-12-22
    status Active
18. 2021-10-17
    status Active
19. 2021-10-13
    listed $85,000 Active
20. 2009-10-25
    price $48,000 Expired
21. 2009-02-01
    historical
22. 2009-01-06
    price $8,000
23. 2008-11-20
    price $21,000
24. 2008-11-12
    listed $27,000
25. 2007-11-01
    historical
26. 2007-08-29
    price $58,000
27. 2007-05-22
    listed $65,000
28. 2006-11-29
    soldstatus $49,000
29. 2006-11-01
    historical
30. 2006-11-01
    historical
31. 2006-09-27
    listed $45,900
32. 2006-09-27
    listed $60,000
33. 2006-09-27
    listed $60,000

ⓘ 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 4/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
• 🔥 Wildfire 7/10 Severe
• 🌡 Heat 7/10 Severe 3 d/yr ≥102°F today · 7 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 9/10 Extreme 23 unhealthy d/yr today · 26 by 30 yrs out

Taxation est. · year 1

• Rental income: $39,307
• − Mortgage interest: −$4,341
• − Property taxes: −$1,162
• − Insurance: −$388
• − Repairs & maintenance: −$3,145
• − Management: −$3,145
• − Depreciation: −$2,255
• Taxable income: $24,872
• Est. tax owed @ 24.0%: −$5,969
• After-tax cash flow: $18,656/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: Jurupa Unified
• NCES district ID: 0619260
• Math proficiency: 25% ▲ 2.00%
• Reading proficiency: 38% ▲ 2.00%
• Median HH income: $58,100
• Composite: 30.97/100
• National rank: #11327
• State rank: #953 of 1400 in CA

Livability — Eastvale

• Score: 63/100
• State rank: #464
• US rank: #15853

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Eastvale, CA
• County: Riverside County · 2,287,001 people
• City population: 75,043
• Metro: Riverside-San Bernardino-Ontario, CA
• Population (ZIP): 37,983
• Household income: $115,177
• Rent vs Own: 38.3% rent · 61.7% own
• Severe rent burden: 1280.0

Population outlook (Riverside County) Hauer SSP2

• Today (2025): 2,664,475 people
• By 2030: 2,802,692 · +5.2%
• By 2040: 3,050,904 · +14.5%
• By 2050: 3,256,783 · +22.2%
• By 2075: 3,655,058 · +37.2%
• By 2100: 3,766,594 · +41.4%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.57)
• Race & ethnicity: Hispanic / Latino 61% White 20% Two or more races 16% Asian 10% Black 7% Native American 1%
• Hispanic origin (detail): Mexican 54% Puerto Rican 1%
• Common ancestry: Italian 1% Lithuanian 1% Iranian 1%
• Foreign-born: 26% · Canada, China, South Korea
• Languages at home: 47% English-only · Spanish 45% Tagalog/Filipino 2% Other Indo-European 2%

Political lean MEDSL · Riverside

• 2024 margin: Toss-up / Even · D 48.0% · R 49.3% · Other 2.6%
• 2008→2024 swing: -3.6pp toward R · 2008: 2.3pp · 2024: -1.3pp
• All cycles: 2024: R+1.3 2020: D+8.0 2016: D+4.3 2012: R+0.4 2008: D+2.3

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -560.99%
• Current HPI: 426.3636
• Rent YoY: ▲ 3.00%
• Metro: Riverside-San Bernardino-Ontario, 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

+68.8% since first listed

26 events — show timeline

• 2026-06-10 Listed $77,500 CRMLS
• 2026-06-01 Listing Removed — CRMLS
• 2026-05-12 Price Changed $99,900 CRMLS
• 2026-04-22 Listed $109,900 CRMLS
• 2026-04-05 Listing Removed — CRMLS
• 2026-03-10 Price Changed $109,900 CRMLS
• 2026-03-02 Price Changed $125,000 CRMLS
• 2026-02-21 Price Changed $129,000 CRMLS
• 2026-01-08 Listed $130,000 CRMLS
• 2021-12-22 Relisted — CRMLS
• 2021-10-17 Relisted — CRMLS
• 2021-10-13 Listed $85,000 CRMLS
• 2009-10-25 Price Changed $48,000 CRMLS
• 2009-02-01 Listing Removed — CRMLS
• 2009-01-06 Price Changed $8,000 CRMLS
• 2008-11-20 Price Changed $21,000 CRMLS
• 2008-11-12 Listed $27,000 CRMLS
• 2007-11-01 Listing Removed — CRMLS
• 2007-08-29 Price Changed $58,000 CRMLS
• 2007-05-22 Listed $65,000 CRMLS
• 2006-11-29 Sold (MLS) $49,000 CRMLS
• 2006-11-01 Listing Removed — CRMLS
• 2006-11-01 Listing Removed — CRMLS
• 2006-09-27 Listed $60,000 CRMLS
• 2006-09-27 Listed $60,000 CRMLS
• 2006-09-27 Listed $45,900 CRMLS

Property tax history

-6.4%/yr

Latest (2025): $86 · +7.3% YoY. Source: county tax records.