CashFlowRE
Sign in Sign up
10701 Cedar Ave #46
C+ Composite 64.38
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
  • ARV discount +4.4/15.0
  • 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

$129,000

10701 Cedar Ave #46 · Bloomington, CA 92316
2 bd · 1.0 ba · 880 sqft · Manufactured public records · 31 Days on market
Built 1981 $147/sqft · 7% above area Est $121k · 7% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

beautiful upgraded and remodeled double wide mobile home. Perfect home for that starter family. Home is beautifully designed with upgraded Grey laminate flooring throughout, fantastic new modern kitchen with sparkly quartz counter tops, real glass tile back splashes, Grey shaker cabinets with plenty of room for storage. . very large living areas, large living room, perfect dining room, and huge master bedroom. Kid s room is perfect for 2 twin beds if needed. Bathrooms are elegantly remodeled with favorable 12x24 ceramic tile floors, big granite vanities and master bath has elegant white and very subway tiles for one's enjoyment. Need to cool down for the summer, each room has split systems for heat and cooling. Last but not least the back yard has more than enough room for that big family and kids to celebrate holidays or birthdays. Come see your future new home. Also park had a swimming pool for summer play, it's a family park for your children to make life long friends.

Key facts

  • Grey shaker cabinets
  • Large living areas
  • Modern kitchen

Tags

MODERN KITCHENQUARTZ COUNTER TOPSGLASS TILE BACK SPLASHESGREY SHAKER CABINETSLARGE LIVING AREASELEGANTLY REMODELED BATHROOMS

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 2-bed/1.0-bath manufactured listed at $129k.

Deal economics

  • At list price, monthly cash flow is $687 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $129k).
  • Recommended offer: $125k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.7% 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, schools F, crime 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.
  • Market conditions: 44 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $892 of loan paydown is wiped out by about $4k 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 + 3.0% rent growth), your $36k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($125k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 19y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $125,130 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.55%
Cap rate
12.69%
Cash-on-cash
22.84%
DSCR
2.02
GRM
5.4

CMA / ARV

ARV (median comp)
$120,569
List price
$129,000
Delta
24.33%
Verdict
OVERPRICED
Comps
4 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10701 Cedar Ave #47 0.09mi 2/2.0 960 (+9%) 16mo $135,000 $141 63
10701 Cedar #138 0.09mi 3/2.0 (+1) 950 (+8%) 22mo $130,000 $137 55

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
15.8%
Equity multiple
1.63×
Total profit
$22,910
Equity at exit
$19,234
10-year hold
IRR
24.4%
Equity multiple
3.12×
Total profit
$76,451
Equity at exit
$11,154

Cash invested: $36,120 (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
44
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$1,999 high interval (Pro) →
Mortgage (P&I)
$676
Tax est. 1.5%
$161 /mo · $1,935/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$420
Net cashflow
$687

Break-even live

Break-even rent $1,128
Max offer price $129,000
Occupancy floor 61%

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
$32,250
Closing costs
$3,870
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18355 Courtney Ct Unit 2 Bloomington, CA 1.0 1.0 600 $1,950 $3.25 44d 1 0.57mi
10026 Portola Ave Bloomington, CA 2.0 1.0 900 $1,850 $2.06 44d 1 0.97mi
18181 Valley Blvd Bloomington, CA 2.0 1.5 814 $1,960 $2.41 44d 2 1.09mi
18348 10th St Bloomington, CA 3.0 1.0 1073 $2,500 $2.33 44d 1 1.14mi
18348 10th St Unit 2 Bloomington, CA 2.0 1.0 600 $1,800 $3.00 44d 1 1.14mi

Listing history 23 events

  1. 2026-06-18
    days on market $129,000 Active 31 DOM
  2. 2026-06-18
    price $129,000 Active 30 DOM
  3. 2026-06-17
    days on market $139,000 Active 30 DOM
  4. 2026-06-16
    days on market $139,000 Active 29 DOM
  5. 2026-06-15
    days on market $139,000 Active 28 DOM
  6. 2026-06-13
    days on market $139,000 Active 26 DOM
  7. 2026-06-13
    days on market $139,000 Active 25 DOM
  8. 2026-06-09
    days on market $139,000 Active 22 DOM
  9. 2026-06-08
    days on market $139,000 Active 21 DOM
  10. 2026-06-07
    days on market $139,000 Active 20 DOM
  11. 2026-06-04
    days on market $139,000 Active 17 DOM
  12. 2026-06-03
    days on market $139,000 Active 16 DOM
  13. 2026-06-02
    days on market $139,000 Active 15 DOM
  14. 2026-06-01
    days on market $139,000 Active 14 DOM
  15. 2026-05-31
    days on market $139,000 Active 13 DOM
  16. 2026-05-18
    listed $139,000 Active 987-char remark
    Show marketing remark (987 chars)

    beautiful upgraded and remodeled double wide mobile home. Perfect home for that starter family. Home is beautifully designed with upgraded Grey laminate flooring throughout, fantastic new modern kitchen with sparkly quartz counter tops, real glass tile back splashes, Grey shaker cabinets with plenty of room for storage. . very large living areas, large living room, perfect dining room, and huge master bedroom. Kid s room is perfect for 2 twin beds if needed. Bathrooms are elegantly remodeled with favorable 12x24 ceramic tile floors, big granite vanities and master bath has elegant white and very subway tiles for one's enjoyment. Need to cool down for the summer, each room has split systems for heat and cooling. Last but not least the back yard has more than enough room for that big family and kids to celebrate holidays or birthdays. Come see your future new home. Also park had a swimming pool for summer play, it's a family park for your children to make life long friends.

  17. 2026-05-15
    historical
  18. 2025-08-06
    price $149,900
  19. 2025-06-26
    listed $157,000 Active
  20. 2007-06-23
    historical
  21. 2007-06-20
    listed $40,000
  22. 2007-04-27
    historical
  23. 2007-04-21
    listed $68,000

ⓘ 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 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
$23,984
− Mortgage interest
−$7,226
− Property taxes
−$1,935
− Insurance
−$645
− Repairs & maintenance
−$1,919
− Management
−$1,919
− Depreciation
−$3,753
Taxable income
$6,588
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,581
After-tax cash flow
$6,668/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

+104.4% since first listed
8 events — show timeline
  • 2026-05-18 Listed $139,000 CRMLS
  • 2026-05-15 Listing Removed CRMLS
  • 2025-08-06 Price Changed $149,900 CRMLS
  • 2025-06-26 Listed $157,000 CRMLS
  • 2007-06-23 Listing Removed CRMLS
  • 2007-06-20 Listed $40,000 CRMLS
  • 2007-04-27 Listing Removed CRMLS
  • 2007-04-21 Listed $68,000 CRMLS

Property tax history

+8.7%/yr

Latest (2025): $175 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…