CashFlowRE
Sign in Sign up
15111 Pipeline Ave #85 🌊 Lakefront
B+ Composite 78.41
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 +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +5.0/10.0
  • Livability +3.4/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$180,000

15111 Pipeline Ave #85 · Chino Hills, CA 91709
3 bd · 2.0 ba · 1,440 sqft · Manufactured public records · 21 Days on market
Built 1972 Est $274k · 34% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

THIS HOME IS IN A WONDERFUL OWNER OPERATED SENIOR PARK. GREAT BUY, OWNER ANXIOUS AND HAS PRICED TO SELL. OWNER WILL PAY FOR TERMITE & HOME OWNER POLICY. BEST BUY IN THE WHOLE PARK. 2 BEDR W/ MIRRORED CLOSET DOORS, 2 SLIDING GLASS DOORS(1 ON EACH SIDE OF FAMILY ROOM)REFRIGERATOR, CARPETS WILL BE SHAMPOOED BEFORE BUYER GETS POSSESSION. ALSO HAS SECURITY SYSTEM.

Key facts

  • 2 garage spots
  • Community pool
  • Built 1972

Property features AI

Finance

  • Other: Living area source: Public records
  • Financial info: Land lease of $1,500 per month (seller reported)
  • HOA & community: Senior community; Manager approval required for park residency

Exterior

  • Parking: Covered carport attached; 2 parking spaces (including 2 garage spaces listed)
  • Utilities: Public sewer; District/public water
  • Home design: Single-story property; Front entry; Double-wide (mobile) body type; Located in a senior community; Park name: Lake Los Serranos Clubs
  • Construction: Mobile home remains on site; Year built information from public records
  • Exterior features: Community pool; Lake on the lot; Curbs, sidewalks, street lighting; Biking and foothills nearby; Suburban setting

Interior

  • Kitchen: 6-burner stove
  • Bathrooms: 2 full bathrooms
  • Interior features: Front entry; One-level home; Turnkey condition
  • Laundry & utility: Inside laundry in a dedicated room; Gas and electric dryer hookups

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 3-bed/2.0-bath manufactured listed at $180k.

Deal economics

  • At list price, monthly cash flow is $2k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $180k).
  • Recommended offer: $177k (1.5% below list) — sets the bar for market timing.
  • Cap rate 16.6% vs local median 2.1% in Chino Hills — 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 68/100 on livability (#299 in CA) — a middle-class / working-renter tenant base. Strengths: employment A+, schools A, crime A; Watch: health & safety D, commute F, cost of living F.
  • Chino Valley Unified (suburban): math 46% / reading 58% proficiency, ranked #334 of 1,400 in CA (top 24%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents flat; 187 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 46% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 5,458 units permitted in San Bernardino County in 2024 (1,500 in 5+ unit buildings).
  • This rent runs 33% 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 $5k of value loss. Plan a longer hold.
  • San Bernardino County population projected at +15% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 0.2% rent growth), your $50k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($177k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 24y ago; this cycle's ask has dropped $608k (77%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $38k; list at $180k implies a 375% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 6→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $177,300 (1.5% below list)

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 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?
  4. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  5. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  6. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  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
1.96%
Cap rate
16.57%
Cash-on-cash
36.69%
DSCR
2.63
GRM
4.3

CMA / ARV

ARV (on-the-fly)
$273,600
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15111 Pipeline Ave #196 0.11mi 3/2.0 1,420 (-1%) 2mo $285,000 $201 90
15111 Pipeline Ave #24 0.00mi 2/2.0 (-1) 1,440 (0%) 9mo $110,000 $76 87
15111 Pipeline Ave #204 0.11mi 2/2.0 (-1) 1,440 (0%) 10mo $143,000 $99 82
15111 Pipeline Ave #158 0.11mi 3/2.0 1,344 (-7%) 4mo $260,000 $193 81
15111 Pipeline Ave #274 0.11mi 3/2.0 1,336 (-7%) 3mo $260,000 $195 80
15111 Pipeline Ave #120 0.11mi 2/2.0 (-1) 1,512 (+5%) 7mo $287,500 $190 75
15111 PIPELINE Unit SP 281 0.11mi 2/2.0 (-1) 1,344 (-7%) 7mo $119,900 $89 73
15111 Pipeline #64 0.11mi 3/2.0 1,245 (-14%) 3mo $280,000 $225 70
15111 Pipeline #59 0.11mi 3/2.0 1,646 (+14%) 2mo $360,000 $219 70
15050 Monte Vista Ave #101 0.68mi 4/2.0 (+1) 1,392 (-3%) 6mo $173,500 $125 52
15050 Monte Vista Ave #26 0.74mi 4/2.0 (+1) 1,482 (+3%) 9mo $245,000 $165 48
15050 Monte Vista Ave #44 0.74mi 3/2.0 1,260 (-12%) 6mo $199,000 $158 40

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 · 0.2% rent growth · sell at horizon

5-year hold
IRR
29.3%
Equity multiple
2.18×
Total profit
$59,379
Equity at exit
$26,839
10-year hold
IRR
35.0%
Equity multiple
3.79×
Total profit
$140,827
Equity at exit
$15,563

Cash invested: $50,400 (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 91709

Home prices YoY
-28.5%
Rents YoY
0.2%
Active inventory
187
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$3,525 high interval (Pro) →
Mortgage (P&I)
$944
Tax est. 1.5%
$225 /mo · $2,700/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$740
Net cashflow
$1,541

Break-even live

Break-even rent $1,575
Max offer price $180,000
Occupancy floor 51%

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
$45,000
Closing costs
$5,400
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4432 Lilac Cir Chino Hills, CA 3.0 3.5 1695 $3,200 $1.89 4d 1 0.27mi
15040 Beechwood Ln Chino Hills, CA 4.0 2.0 1640 $3,600 $2.20 44d 1 0.37mi
4361 Los Serranos Blvd Chino Hills, CA 3.0 2.0 1256 $3,200 $2.55 17d 1 0.38mi
4628 Bird Farm Rd Chino Hills, CA 3.0 2.0 1152 $3,250 $2.82 44d 1 0.46mi
15031 Ashwood Ln Chino Hills, CA 4.0 2.0 1800 $3,500 $1.94 44d 1 0.47mi
15345 Murray Ave Chino Hills, CA 3.0 2.0 1527 $3,395 $2.22 3d 1 0.64mi
4186 Val Verde Ave Chino Hills, CA 2.0 2.0 1000 $8,000 $8.00 44d 1 0.64mi
15101 Fairfield Ranch Rd Chino Hills, CA 1.0–3.0 1.0–2.0 1053 $3,600 $3.42 2d 19 0.85mi
15447 Pomona Rincon Rd Chino Hills, CA 3.0 2.5 1397 $3,350 $2.40 15d 2 0.90mi
3724 Alder Pl Chino Hills, CA 3.0 2.0 1240 $3,600 $2.90 22d 1 0.90mi
15996 Mihaylo Ct Chino Hills, CA 3.0 2.5 1541 $3,850 $2.50 44d 1 1.26mi
16169 Singing Hills Dr Chino Hills, CA 3.0 2.5 1478 $3,600 $2.44 44d 1 1.27mi
15886 Ellington Way Chino Hills, CA 4.0 3.0 1848 $3,300 $1.79 17d 1 1.36mi

Listing history 21 events

  1. 2026-06-18
    days on market $180,000 Active 21 DOM
  2. 2026-06-17
    days on market $180,000 Active 20 DOM
  3. 2026-06-16
    days on market $180,000 Active 19 DOM
  4. 2026-06-15
    days on market $180,000 Active 18 DOM
  5. 2026-06-13
    days on market $180,000 Active 16 DOM
  6. 2026-06-09
    days on market $180,000 Active 12 DOM
  7. 2026-06-08
    days on market $180,000 Active 11 DOM
  8. 2026-06-07
    days on market $180,000 Active 10 DOM
  9. 2026-06-04
    days on market $180,000 Active 7 DOM
  10. 2026-06-03
    days on market $180,000 Active 6 DOM
  11. 2026-06-02
    days on market $180,000 Active 5 DOM
  12. 2026-06-01
    days on market $180,000 Active 4 DOM
  13. 2026-05-31
    days on market $180,000 Active 3 DOM
  14. 2026-05-22
    historical $180,000
  15. 2016-09-01
    historical Hold Do Not Show
  16. 2016-08-20
    status Active
  17. 2016-08-16
    historical Hold Do Not Show
  18. 2016-08-14
    price $78,800
  19. 2016-08-14
    listed $788,000 Active
  20. 2002-07-05
    soldstatus $37,900 367-char remark
    Show marketing remark (367 chars)

    THIS HOME IS IN A WONDERFUL OWNER OPERATED SENIOR PARK. GREAT BUY, OWNER ANXIOUS AND HAS PRICED TO SELL. OWNER WILL PAY FOR TERMITE & HOME OWNER POLICY. BEST BUY IN THE WHOLE PARK. 2 BEDR W/ MIRRORED CLOSET DOORS, 2 SLIDING GLASS DOORS(1 ON EACH SIDE OF FAMILY ROOM)REFRIGERATOR, CARPETS WILL BE SHAMPOOED BEFORE BUYER GETS POSSESSION. ALSO HAS SECURITY SYSTEM.

  21. 2002-03-27
    listed $37,900 367-char remark
    Show marketing remark (367 chars)

    THIS HOME IS IN A WONDERFUL OWNER OPERATED SENIOR PARK. GREAT BUY, OWNER ANXIOUS AND HAS PRICED TO SELL. OWNER WILL PAY FOR TERMITE & HOME OWNER POLICY. BEST BUY IN THE WHOLE PARK. 2 BEDR W/ MIRRORED CLOSET DOORS, 2 SLIDING GLASS DOORS(1 ON EACH SIDE OF FAMILY ROOM)REFRIGERATOR, CARPETS WILL BE SHAMPOOED BEFORE BUYER GETS POSSESSION. ALSO HAS SECURITY SYSTEM.

ⓘ 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) · 22% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 7/10 Severe 6 d/yr ≥100°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 7/10 Severe 15 unhealthy d/yr today · 17 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
$42,305
− Mortgage interest
−$10,083
− Property taxes
−$2,700
− Insurance
−$900
− Repairs & maintenance
−$3,384
− Management
−$3,384
− Depreciation
−$5,236
Taxable income
$16,617
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,988
After-tax cash flow
$14,506/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
Chino Valley Unified
NCES district ID
0608460
Math proficiency
46% ▲ 1.00%
Reading proficiency
58% ▲ 1.00%
Median HH income
$83,575
Composite
49.56/100
National rank
#4275
State rank
#334 of 1400 in CA

Livability — Chino Hills

Score
68/100
State rank
#299
US rank
#9993

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chino Hills, CA
County
San Bernardino County · 2,030,291 people
City population
78,006
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
78,006
Household income
$126,350
Rent vs Own
30.8% rent · 69.2% own
Severe rent burden
1964.0

Population outlook (San Bernardino County) Hauer SSP2

Today (2025)
2,300,329 people
By 2030
2,378,907 · +3.4%
By 2040
2,523,137 · +9.7%
By 2050
2,642,388 · +14.9%
By 2075
2,880,769 · +25.2%
By 2100
2,909,436 · +26.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
Asian 40% Hispanic / Latino 28% White 24% Two or more races 14% Black 5%
Hispanic origin (detail)
Mexican 22%
Common ancestry
Italian 2% Lithuanian 1% Romanian 1%
Foreign-born
33% · China, Canada, South Korea
Languages at home
52% English-only · Chinese 18% Spanish 14% Tagalog/Filipino 5%

Political lean MEDSL · San Bernardino

2024 margin
Toss-up / Even · D 47.5% · R 49.7% · Other 2.8%
2008→2024 swing
-8.5pp toward R · 2008: 6.3pp · 2024: -2.1pp
All cycles
2024: R+2.1 2020: D+10.7 2016: D+9.8 2012: D+5.4 2008: D+6.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -152.62%
Current HPI
383.5042
Rent YoY
▲ 0.20%
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

Price history

+374.9% since first listed
8 events — show timeline
  • 2026-05-22 Coming Soon $180,000 CRMLS
  • 2016-09-01 Delisted CRMLS
  • 2016-08-20 Relisted CRMLS
  • 2016-08-16 Delisted CRMLS
  • 2016-08-14 Price Changed $78,800 CRMLS
  • 2016-08-14 Listed $788,000 CRMLS
  • 2002-07-05 Sold (MLS) $37,900 CRMLS
  • 2002-03-27 Listed $37,900 CRMLS

Property tax history

+7.7%/yr

Latest (2018): $154 · +99.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…