CashFlowRE
Sign in Sign up
10701 Cedar Ave #124
D+ Composite 48.27
Why this score? — see what drove the D+ 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 +19.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.1/10.0
  • 1% rule +5.2/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$177,000

10701 Cedar Ave #124 · Bloomington, CA 92316
3 bd · 2.0 ba · 576 sqft · Manufactured public records · 8 Days on market
Built 1990 3,200 sqft lot

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

Listing remarks

Beautiful and well maintained 3-bedroom, 2-bath home featuring upgrades completed about a year and a half ago including double-pane windows, laminate flooring, updated kitchen and bathroom cabinetry, fresh interior/exterior paint, and central A/C and heating. Outside, enjoy covered parking for 2–3 vehicles and a privacy fence surrounding the property. It also has a new storage unit and new gazebo. The community is desirable, affordable, and safe, located near parks, schools, shopping centers, and major highways.

Key facts

  • Laminate flooring
  • Updated kitchen
  • Fresh interior paint

Tags

DOUBLE-PANE WINDOWSLAMINATE FLOORINGUPDATED KITCHENUPDATED BATHROOM CABINETRYFRESH INTERIOR PAINTFRESH EXTERIOR PAINT

Property features AI

Finance

  • Other: Living area source: Seller; Lot size source: Assessor's data; Elevation measured in feet; Located between Santa Ana Ave and Slover Ave
  • HOA & community: Land lease at $930; Located in Cedar Village Mobile Home Park

Exterior

  • Parking: Attached garage; Three garage spaces; Two carport spaces; Covered parking (total 5 parking spaces)
  • Utilities: Public sewer; District/Public water
  • Home design: Single-family mobile home; Single story; Mobile home remains on site; Entry facing front
  • Construction: Mobile home dimensions approximately 23 ft by 48 ft; Year built source: Assessor
  • Exterior features: Community pool; Close to clubhouse; Street lighting in the community

Interior

  • Kitchen: Microwave; Gas range
  • Bathrooms: Two full bathrooms; Master bathroom remodeled with double sinks and shower-in-tub
  • Heating & cooling: Central cooling; Central furnace heating
  • Interior features: One-level home with front entry; Double-pane windows with blinds; Remodeled master bathroom features; Shower-in-tub and double sinks in master bath
  • Laundry & utility: Laundry available; Gas dryer 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 $177k.

Deal economics

  • At list price, monthly cash flow is $199 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $177k).
  • Cap rate 7.6% vs local median 3.1% in Bloomington — 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 53/100 on livability (#977 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+, employment B; Watch: commute D, crime F, amenities F.
  • Colton Joint Unified (suburban): math 16% / reading 38% proficiency, ranked #373 of 517 in CA (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Crestmore Elementary (638 students, 90% FRL); Joe Baca (math 17% / reading 34%, grade F, #260 of 498 statewide, top 54%, 753 students, 91% FRL); Bloomington High (math 24% / reading 52%, grade F, #571 of 1,170 statewide, top 49%, 1,976 students, 77% FRL) — zoned schools average 86% FRL vs 70% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 45 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 5,458 units permitted in San Bernardino County in 2024 (1,500 in 5+ unit buildings).

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.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 2y 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.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $177,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
1.02%
Cap rate
7.64%
Cash-on-cash
4.81%
DSCR
1.21
GRM
8.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-8.8%
Equity multiple
0.68×
Total profit
$-15,993
Equity at exit
$26,391
10-year hold
IRR
0.7%
Equity multiple
1.05×
Total profit
$2,487
Equity at exit
$15,304

Cash invested: $49,560 (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 92316

Home prices YoY
-34.1%
Active inventory
45
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,800 medium interval (Pro) →
Mortgage (P&I)
$928
Tax est. 1.5%
$221 /mo · $2,655/yr
Insurance
$74
HOA
$0
Vacancy / Maint / Mgmt
$378
Net cashflow
$199

Break-even live

Break-even rent $1,548
Max offer price $177,000
Occupancy floor 84%

Sensitivity live

Price -10% $321 -5% $260 +0% $199 +5% $138 +10% $76
Rent -10% $57 -5% $128 +0% $199 +5% $270 +10% $341
Rate -1.0pp $288 -0.5pp $244 base $199 +0.5pp $153 +1.0pp $106

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
$44,250
Closing costs
$5,310
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18348 10th St Unit 2 Bloomington, CA 2.0 1.0 600 $1,800 $3.00 45d 1 1.14mi

Listing history 6 events

  1. 2026-06-21
    days on market $177,000 Active 8 DOM
  2. 2026-06-18
    days on market $177,000 Active 5 DOM
  3. 2026-06-17
    days on market $177,000 Active 4 DOM
  4. 2026-06-16
    days on market $177,000 Active 3 DOM
  5. 2026-06-15
    remarks 517-char remark
  6. 2026-06-15
    listed $177,000 Active 2 DOM

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥103°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 27 unhealthy d/yr today · 32 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
$21,600
− Mortgage interest
−$9,915
− Property taxes
−$2,655
− Insurance
−$885
− Repairs & maintenance
−$1,728
− Management
−$1,728
− Depreciation
−$5,149
Taxable loss
−$460
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$110
After-tax cash flow
$2,496/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
Colton Joint Unified
NCES district ID
0609390
Math proficiency
16% ▼ -9.00%
Reading proficiency
38% ▼ -1.00%
Median HH income
$51,178
Composite
23.74/100
National rank
#7820
State rank
#373 of 517 in CA

Livability — Bloomington

Score
53/100
State rank
#977
US rank
#24604

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bloomington, CA
City population
31,909
Population (ZIP)
31,909

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
Predominantly Hispanic (82%)
Race & ethnicity
Hispanic / Latino 82% Two or more races 24% White 12% Black 3% Native American 2%
Hispanic origin (detail)
Mexican 76%
Common ancestry
Italian 1% Lithuanian 1%
Foreign-born
25% · Canada, Jamaica
Languages at home
34% English-only · Spanish 64% Arabic 1%

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
▼ -250.05%
Current HPI
483.5611
Rent YoY
Metro
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+1.1% since first listed
6 events — show timeline
  • 2026-06-13 Listed $177,000 CRMLS
  • 2025-03-18 Listing Removed CRMLS
  • 2025-03-17 Relisted CRMLS
  • 2025-03-06 Pending CRMLS
  • 2025-01-04 Relisted CRMLS
  • 2024-09-30 Listed $175,000 CRMLS

Property tax history

+1.9%/yr

Latest (2025): $152 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…