CashFlowRE
Sign in Sign up
2550 Pacific Coast Hwy #152
C+ Composite 63.79
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
  • DSCR +10.0/10.0
  • 1% rule +8.0/10.0
  • Schools +5.9/10.0
  • Livability +3.8/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$239,000

2550 Pacific Coast Hwy #152 · Torrance, CA 90505
2 bd · 2.0 ba · 1,040 sqft · Manufactured public records · 3 Days on market
Built 1999 Est $185k · 29% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Very Nice 2 bedroom 2 bath Manufactured home built in 1999.

Key facts

  • Laundry room
  • Panoramic views
  • Eat-in kitchen

Tags

PANORAMIC VIEWSEAT-IN KITCHENLAUNDRY ROOMWRAPAROUND DECKTANDEM COVERED CARPORTHEATED POOL

Property features AI

Finance

  • Other: Body type: Double; Living area source: Assessor's data
  • Financial info: Land lease of $2,600 per month (seller-provided); rent includes water
  • HOA & community: Association amenities include pool, spa, multipurpose room, security, and pet rules; Community features include street lighting; Manager approval required for residency; Pets allowed with size and number limits

Exterior

  • Parking: Covered tandem parking; Park name: Skyline
  • Security: Guarded community; Association security
  • Utilities: Public sewer; District/public water; Natural gas connected; Electricity connected; Water connected
  • Home design: Single-story; Entry on main level; Mobile home model W-4465 (20 x 48); mobile home remains
  • Construction: Year built (as reported by assessor)
  • Exterior features: Covered patio/porch; Front porch; Rear porch; Community pool; Down slope from street; Has view

Interior

  • Kitchen: Microwave; Gas range; Dishwasher; Pantry
  • Bedrooms: Primary bedroom with walk-in closet
  • Flooring: Carpet
  • Bathrooms: Two full bathrooms; Double sinks in primary bath; Shower; Shower in tub
  • Interior features: High ceilings (9 feet+); Ceiling fan; Pantry; One-level living; Community spa; Guarded community
  • Laundry & utility: Inside laundry in a dedicated room; Washer included; Dryer included

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/2.0-bath manufactured listed at $239k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $239k).
  • Cap rate 11.6% vs local median 2.1% in Torrance — 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 76/100 on livability (#95 in CA, #3,501 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment A+; Watch: health & safety C-, crime D+, cost of living F.
  • Torrance Unified (urban): math 62% / reading 67% proficiency, ranked #150 of 1,400 in CA (top 11%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 20% free/reduced lunch — higher-income household profile.
  • Zoned schools: Walteria Elementary (626 students, 15% FRL); Edward J. Richardson Middle (661 students, 16% FRL); South High (math 24% / reading 24%, grade F, #826 of 1,170 statewide, top 80%, 1,841 students, 16% FRL) — zoned schools at 16% FRL track the district average.
  • Zoned-school proficiency averages 24% at this address vs 64% district-wide (-40 pts) — the specific schools serving this property underperform the Torrance Unified average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising fast (+4.5%/yr); 63 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($116k/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 $2k of loan paydown is wiped out by about $7k 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 + 4.5% rent growth), your $67k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 6y 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.
Recommended offer $239,000

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 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?
  3. Crime grade is D 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. 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
1.30%
Cap rate
11.57%
Cash-on-cash
18.85%
DSCR
1.84
GRM
6.4

CMA / ARV

ARV (on-the-fly)
$185,120
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2550 Pacific Cost Hwy. #36 0.00mi 2/2.0 1,040 (0%) 3mo $185,000 $178 97
2550 Pacific Coast Hwy. #63A 0.04mi 2/2.0 1,080 (+4%) 6mo $135,000 $125 86
2550 Pacific Coast Hwy #47 0.05mi 2/2.0 1,100 (+6%) 5mo $110,000 $100 84
2550 Pacific Coast Hwy #150 0.00mi 2/2.0 1,056 (+2%) 21mo $279,000 $264 80
2550 Pacific Coast Hwy. #146 0.00mi 2/2.0 1,095 (+5%) 15mo $240,000 $219 79
2550 Pacific Coast Hwy #169 0.20mi 2/2.0 1,080 (+4%) 9mo $125,000 $116 77
2550 Pacific Coast Hwy #114 0.16mi 2/1.0 1,000 (-4%) 10mo $125,000 $125 74
2550 Pacific Coast Hwy #31 0.19mi 2/2.0 1,000 (-4%) 16mo $99,500 $100 72
2550 Pacific Coast Hwy #1 0.00mi 3/2.0 (+1) 1,104 (+6%) 20mo $275,000 $249 68
2550 Pacific Coast Highway #104 0.16mi 2/2.0 1,080 (+4%) 22mo $257,500 $238 68

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 · 4.55% rent growth · sell at horizon

5-year hold
IRR
12.2%
Equity multiple
1.49×
Total profit
$33,006
Equity at exit
$35,636
10-year hold
IRR
22.2%
Equity multiple
3.02×
Total profit
$135,263
Equity at exit
$20,664

Cash invested: $66,920 (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 90505

Rents YoY
4.5%
Active inventory
63
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$3,098 high interval (Pro) →
Mortgage (P&I)
$1,253
Tax from tax record
$43 /mo · $518/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$650
Net cashflow
$1,051

Break-even live

Break-even rent $1,767
Max offer price $239,000
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
$59,750
Closing costs
$7,170
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
26015 Crest Rd Torrance, CA 3.0 2.0 1214 $4,300 $3.54 17d 1 0.22mi
25829 Viana Ave Lomita, CA 2.0 1.5 1160 $3,149 $2.71 3d 2 0.38mi
25930 Rolling Hills Rd Torrance, CA 1.0–2.0 1.0–1.5 1055 $2,950 $2.80 2d 5 0.52mi
25925 Narbonne Ave #3 Lomita, CA 2.0 1.0 805 $2,550 $3.17 24d 1 0.59mi
25925 Narbonne Ave Lomita, CA 1.0–2.0 1.0 805 $2,550 $3.17 44d 2 0.59mi
26110 Narbonne Ave Unit 10 Lomita, CA 2.0 1.0 975 $2,307 $2.37 44d 1 0.67mi
26110 Narbonne Ave Unit 16 Lomita, CA 1.0 1.0 700 $1,779 $2.54 44d 1 0.67mi
26110 Narbonne Ave Apt 9 Lomita, CA 2.0 2.0 1100 $2,399 $2.18 44d 1 0.67mi
26205 Oak St Lomita, CA 3.0 2.0 1430 $4,000 $2.80 44d 1 0.74mi
25205 Cypress St Unit 3 Lomita, CA 3.0 2.5 1397 $3,395 $2.43 44d 1 0.75mi
26019 Oak St Lomita, CA 2.0 1.0 711 $1,925 $2.71 1d 2 0.75mi
25907 Oak St Unit 19 Lomita, CA 2.0 1.5 1014 $2,795 $2.76 44d 1 0.77mi
25907 Oak St Unit 19 Lomita, CA 2.0 1.5 1014 $2,795 $2.76 8d 1 0.77mi
15 Lantana Pl Unit A Rolling Hills Estates, CA 1.0 1.0 1000 $4,500 $4.50 1d 1 0.77mi
25846 Oak St Unit 13 Lomita, CA 2.0 1.0 992 $2,495 $2.52 5d 1 0.81mi
3142 Newton St Torrance, CA 2.0 1.5 975 $2,752 $2.82 8d 1 0.92mi
25326 Oak St Unit 1 Lomita, CA 3.0 2.0 1300 $3,650 $2.81 44d 1 0.95mi
3305 Dalemead St Torrance, CA 2.0 2.5 1000 $4,150 $4.15 44d 1 1.02mi
24836 Narbonne Ave Lomita, CA 2.0 1.0 740 $2,995 $4.05 44d 1 1.03mi
2222 248th St Unit 2228 Lomita, CA 3.0 2.0 1199 $3,200 $2.67 8d 1 1.04mi
25021 Oak St Lomita, CA 3.0 2.0 1281 $3,995 $3.12 8d 1 1.06mi
25822 Walnut St Lomita, CA 2.0 1.0 900 $2,350 $2.61 44d 1 1.11mi
2110 Palos Verdes Dr N #103 Lomita, CA 2.0 2.0 1357 $3,250 $2.39 44d 1 1.13mi
24410 Crenshaw Blvd Torrance, CA 2.0 2.0 1010 $2,795 $2.77 4d 1 1.17mi
25110 Eshelman Ave Lomita, CA 2.0 1.5 800 $2,245 $2.81 10d 1 1.19mi
1918 252nd St Lomita, CA 3.0 2.0 1488 $3,900 $2.62 44d 1 1.21mi
25018 Eshelman Ave Lomita, CA 2.0 2.5 1400 $3,295 $2.35 44d 1 1.23mi
25018 Eshelman Ave Unit 9 Lomita, CA 2.0 2.5 1400 $3,295 $2.35 24d 1 1.23mi
1800 255th St Unit 1812-A Lomita, CA 2.0 1.0 750 $2,145 $2.86 44d 1 1.28mi
1724 260th St Lomita, CA 2.0 2.0 1000 $3,350 $3.35 8d 1 1.29mi
3650 Newton St Torrance, CA 2.0 1.5 950 $3,400 $3.58 24d 1 1.31mi
2457 Lomita Blvd Lomita, CA 2.0 1.0–2.0 878 $5,036 $5.74 2d 14 1.34mi
24510 Park St Torrance, CA 2.0 1.0 878 $3,500 $3.99 8d 1 1.34mi
24638 Eshelman Ave Unit 1/4 Lomita, CA 2.0 1.0 950 $2,950 $3.11 44d 1 1.37mi
24636 Eshelman Ave Lomita, CA 2.0 1.0 950 $2,950 $3.11 5d 1 1.37mi
1676 259th St Harbor City, CA 2.0 1.0 1250 $2,795 $2.24 16d 1 1.38mi
25109 Ebony Ln Lomita, CA 1.0 1.0 700 $1,839 $2.63 44d 1 1.39mi
1661 259th St Harbor City, CA 1.0 1.0 800 $1,995 $2.49 15d 1 1.43mi
1732 251st St Lomita, CA 3.0 1.0 1200 $4,000 $3.33 44d 1 1.44mi
2217 Estribo Dr Rolling Hills Estates, CA 3.0 2.0 1000 $6,600 $6.60 44d 1 1.48mi

Listing history 4 events

  1. 2026-06-18
    days on market $239,000 Active 3 DOM
  2. 2026-06-17
    days on market $239,000 Active 2 DOM
  3. 2026-06-16
    remarks 699-char remark
  4. 2026-06-16
    listed $239,000 Active 1 DOM

ⓘ 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
$518 · $43/mo
Projected year-2 tax
$1,816 · $151/mo
Expected delta
+$1,298/yr (+$108/mo · 250.7%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥86°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 7 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
$37,171
− Mortgage interest
−$13,388
− Property taxes
−$518
− Insurance
−$1,195
− Repairs & maintenance
−$2,974
− Management
−$2,974
− Depreciation
−$6,953
Taxable income
$9,170
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,201
After-tax cash flow
$10,411/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
Torrance Unified
NCES district ID
0639420
Math proficiency
62% ▲ 2.00%
Reading proficiency
67% ▬ 0.00%
Median HH income
$78,640
Composite
58.96/100
National rank
#1969
State rank
#150 of 1400 in CA

Livability — Torrance

Score
76/100
State rank
#95
US rank
#3501

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Torrance, CA
County
Los Angeles County · 9,444,647 people
City population
153,473
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
35,148
Household income
$115,593
Rent vs Own
44.2% rent · 55.8% own
Severe rent burden
1527.0

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 0.69)
Race & ethnicity
Asian 41% White 35% Hispanic / Latino 14% Two or more races 12% Black 3%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Romanian 2% Portuguese 1% Slovak 1%
Foreign-born
31% · South Korea, Canada, China
Languages at home
60% English-only · Other Asian/Pacific 11% Korean 8% Spanish 7%

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
▼ -906.04%
Current HPI
352.4976
Rent YoY
▲ 4.55%
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

+14.4% since first listed
5 events — show timeline
  • 2026-06-15 Listed $239,000 CRMLS
  • 2020-03-26 Sold (MLS) $209,000 CRMLS
  • 2020-03-18 Pending CRMLS
  • 2020-03-18 Contingent CRMLS
  • 2020-03-15 Listed $209,000 CRMLS

Property tax history

+4.1%/yr

Latest (2025): $518 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…