CashFlowRE
Sign in Sign up
3753 E Avenue I #62
C+ Composite 60.33
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
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.2/5.0
  • Schools +2.1/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$200,000

3753 E Avenue I #62 · Lancaster, CA 93535
3 bd · 2.0 ba · 1,440 sqft · Manufactured public records · 63 Days on market
Built 1981 Fair condition 2,178 sqft lot Est $143k · 40% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautiful 3 bedroom 2 bath mobile home in the Sherwood Mobile Home Park. Well maintained mobile home in a quiet park. Covered porch with a nice sized deck, covered carport, New Awning over Carport, shed. All appliances included in the sale. The park has lots of amenities, pool and community room. Space rent includes Electricity, Gas and Water.

Key facts

  • Brand-new flooring
  • Renovated kitchen
  • Driveway parking

Tags

RENOVATED KITCHENREMODELED BATHROOMSBRAND-NEW FLOORINGCOMMUNITY POOL ACCESSDRIVEWAY PARKING

Property features AI

Finance

  • Other: Lot size category: 0-1 unit/acre; Lot size source: Assessor's data; Living area source: Assessor's data
  • Financial info: Monthly land lease of $693 (seller-provided amount)
  • HOA & community: Land lease community with monthly land lease

Exterior

  • Parking: Located in Sherwood Mobile Estates
  • Utilities: Public/district water; Public sewer; Electricity available and connected; Natural gas available and connected; Water connected; Sewer connected
  • Home design: Single-story manufactured/mobile home (12' x 60'); Mobile home remains on site; One total story; Entry at ground/main level
  • Construction: Year built per assessor; Double-wide body type
  • Exterior features: Community pool; Curbed streets

Interior

  • Kitchen: Gas cooktop; Gas range and gas oven; Microwave; Individual water heater unit
  • Bedrooms: All bedrooms located on the main level
  • Flooring: Laminate flooring
  • Bathrooms: Two 3/4 bathrooms
  • Heating & cooling: Central furnace heating; Evaporative cooling
  • Interior features: One-level home; Turnkey condition; All bedrooms on the same (down) level; Entry on main level
  • Laundry & utility: Dedicated laundry room; Washer hookup

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 $200k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $200k).
  • Recommended offer: $188k (6.0% below list) — sets the bar for market timing.
  • Cap rate 13.6% vs local median 4.3% in Lancaster — 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 (#282 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, amenities B+; Watch: health & safety C-, schools F, crime F.
  • Eastside Union Elementary (suburban): math 15% / reading 27% proficiency, ranked #1,226 of 1,400 in CA (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents flat; 1169 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • At $3,030/mo this rent would consume 52% of the median local household income ($70k/yr) (locally 2494% 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 + 0.1% rent growth), your $56k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 63 days — a 6% lower offer ($188k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y 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 $140k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 5→13/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $188,000 (6.0% below list)

Questions for the listing agent

  1. It's been on market 63 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  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
1.51%
Cap rate
13.64%
Cash-on-cash
26.23%
DSCR
2.17
GRM
5.5

CMA / ARV

ARV (on-the-fly)
$142,560
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3753 E Ave I #146 0.00mi 2/2.0 (-1) 1,400 (-3%) 5mo $138,000 $99 86
3753 East Avenue I #151 0.00mi 2/2.0 (-1) 1,440 (0%) 18mo $125,900 $87 80
3753 East Ave I #145 0.18mi 2/2.0 (-1) 1,514 (+5%) 6mo $120,000 $79 73
3157 E Avenue I Unit F11 0.69mi 3/2.0 1,440 (0%) 1mo $150,000 $104 67
3753 E Avenue I #72 0.00mi 3/2.0 1,248 (-13%) 14mo $120,000 $96 66
3753 E Avenue I #59 0.12mi 3/2.0 1,344 (-7%) 22mo $139,000 $103 65

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 · 0.14% rent growth · sell at horizon

5-year hold
IRR
16.9%
Equity multiple
1.66×
Total profit
$36,995
Equity at exit
$29,821
10-year hold
IRR
23.5%
Equity multiple
2.78×
Total profit
$99,414
Equity at exit
$17,292

Cash invested: $56,000 (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 93535

Home prices YoY
-24.3%
Rents YoY
0.1%
Active inventory
1169
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$3,030 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$37 /mo · $445/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$636
Net cashflow
$1,224

Break-even live

Break-even rent $1,480
Max offer price $200,000
Occupancy floor 55%

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
$50,000
Closing costs
$6,000
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2634 Avoca St Lancaster, CA 4.0 3.0 1722 $3,200 $1.86 1d 1 1.22mi
3264 Topaz Ln Lancaster, CA 3.0 2.0 1750 $3,299 $1.89 1d 1 1.33mi
44243 Mahogany St Lancaster, CA 3.0 2.0 1800 $950 $0.53 22d 1 1.43mi
44709 26th St E Lancaster, CA 3.0 2.0 1316 $2,300 $1.75 18d 1 1.46mi

Listing history 24 events

  1. 2026-06-18
    days on market $200,000 Active 63 DOM
  2. 2026-06-17
    days on market $200,000 Active 62 DOM
  3. 2026-06-16
    days on market $200,000 Active 61 DOM
  4. 2026-06-15
    days on market $200,000 Active 60 DOM
  5. 2026-06-13
    days on market $200,000 Active 58 DOM
  6. 2026-06-13
    days on market $200,000 Active 57 DOM
  7. 2026-06-09
    days on market $200,000 Active 54 DOM
  8. 2026-06-08
    days on market $200,000 Active 53 DOM
  9. 2026-06-07
    days on market $200,000 Active 52 DOM
  10. 2026-06-04
    days on market $200,000 Active 49 DOM
  11. 2026-06-03
    days on market $200,000 Active 48 DOM
  12. 2026-06-02
    days on market $200,000 Active 47 DOM
  13. 2026-06-01
    days on market $200,000 Active 46 DOM
  14. 2026-05-31
    days on market $200,000 Active 45 DOM
  15. 2026-04-16
    listed $200,000 Active
  16. 2026-03-03
    historical
  17. 2025-11-04
    price $190,000
  18. 2025-09-09
    listed $200,000 Active
  19. 2023-01-16
    soldstatus $140,000 Closed 345-char remark
    Show marketing remark (345 chars)

    Beautiful 3 bedroom 2 bath mobile home in the Sherwood Mobile Home Park. Well maintained mobile home in a quiet park. Covered porch with a nice sized deck, covered carport, New Awning over Carport, shed. All appliances included in the sale. The park has lots of amenities, pool and community room. Space rent includes Electricity, Gas and Water.

  20. 2023-01-10
    soldstatus $140,000 Closed Sale
  21. 2022-10-30
    status Pending Sale
    Show marketing remark (345 chars)

    Beautiful 3 bedroom 2 bath mobile home in the Sherwood Mobile Home Park. Well maintained mobile home in a quiet park. Covered porch with a nice sized deck, covered carport, New Awning over Carport, shed. All appliances included in the sale. The park has lots of amenities, pool and community room. Space rent includes Electricity, Gas and Water.

  22. 2022-10-30
    status Pending 345-char remark
    Show marketing remark (345 chars)

    Beautiful 3 bedroom 2 bath mobile home in the Sherwood Mobile Home Park. Well maintained mobile home in a quiet park. Covered porch with a nice sized deck, covered carport, New Awning over Carport, shed. All appliances included in the sale. The park has lots of amenities, pool and community room. Space rent includes Electricity, Gas and Water.

  23. 2022-07-19
    listed $150,000 Active 345-char remark
    Show marketing remark (345 chars)

    Beautiful 3 bedroom 2 bath mobile home in the Sherwood Mobile Home Park. Well maintained mobile home in a quiet park. Covered porch with a nice sized deck, covered carport, New Awning over Carport, shed. All appliances included in the sale. The park has lots of amenities, pool and community room. Space rent includes Electricity, Gas and Water.

  24. 2022-07-15
    listed $155,000 Active

ⓘ 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
$445 · $37/mo
Projected year-2 tax
$1,520 · $127/mo
Expected delta
+$1,075/yr (+$90/mo · 241.4%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (shaded) · 21% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 7/10 Severe 5 d/yr ≥101°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 16 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
$36,355
− Mortgage interest
−$11,203
− Property taxes
−$445
− Insurance
−$1,000
− Repairs & maintenance
−$2,908
− Management
−$2,908
− Depreciation
−$5,818
Taxable income
$12,072
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,897
After-tax cash flow
$11,792/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 · 13 photos

Fair 45/100 Moderate rehab

This mobile home requires significant repairs and maintenance, but has potential for substantial value increase with exterior and interior updates.

Repairs flagged

  • Major exterior siding — Significant peeling and wear, likely structural issues
  • Major roof — Aged appearance, potential leaks or damage
  • Major flooring — Worn carpet, potential water damage
  • Major paint — Dull and peeling paint, needs touch-ups or repainting

Value-add opportunities

  • Both exterior siding and roof repair — Improves curb appeal and structural integrity
  • Both flooring replacement — Enhances living space and reduces maintenance costs
  • Both paint refresh — Enhances interior aesthetics and reduces maintenance costs

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior siding · Significant peeling and wear, likely structural issues Major $15,000–50,000
roof · Aged appearance, potential leaks or damage Major $15,000–50,000
flooring · Worn carpet, potential water damage Major $15,000–50,000
paint · Dull and peeling paint, needs touch-ups or repainting Major $15,000–50,000
Total estimated repair cost · 4 items $60,000–200,000

Value-add ROI direction

  • Both exterior siding and roof repair — Improves curb appeal and structural integrity
  • Both flooring replacement — Enhances living space and reduces maintenance costs
  • Both paint refresh — Enhances interior aesthetics and reduces maintenance costs

ⓘ 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
Eastside Union Elementary
NCES district ID
0611910
Math proficiency
15% ▲ 1.00%
Reading proficiency
27% ▲ 3.00%
Median HH income
$44,840
Composite
21.43/100
National rank
#13636
State rank
#1226 of 1400 in CA

Livability — Lancaster

Score
68/100
State rank
#282
US rank
#9504

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lancaster, CA
County
Los Angeles County · 9,444,647 people
City population
194,251
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
79,409
Household income
$70,360
Rent vs Own
33.6% rent · 66.4% own
Severe rent burden
2494.0

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 0.63)
Race & ethnicity
Hispanic / Latino 55% Two or more races 25% Black 21% White 17% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 42%
Common ancestry
Romanian 1% Italian 1% Lithuanian 1%
Foreign-born
13% · Canada
Languages at home
60% English-only · Spanish 37% Tagalog/Filipino 1% Other Indo-European 1%

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
▼ -144.13%
Current HPI
449.4494
Rent YoY
▲ 0.14%
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

+29.0% since first listed
10 events — show timeline
  • 2026-04-16 Listed $200,000 CRMLS
  • 2026-03-03 Listing Removed CRMLS
  • 2025-11-04 Price Changed $190,000 CRMLS
  • 2025-09-09 Listed $200,000 CRMLS
  • 2023-01-16 Sold (MLS) $140,000 SBMLS
  • 2023-01-10 Sold (MLS) $140,000 CRMLS
  • 2022-10-30 Pending CRMLS
  • 2022-10-30 Pending SBMLS
  • 2022-07-19 Listed $150,000 SBMLS
  • 2022-07-15 Listed $155,000 CRMLS

Property tax history

+6.5%/yr

Latest (2025): $445 · +6.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…