CashFlowRE
Sign in Sign up
8250 Lankershim Blvd #112
B- Composite 68.97
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +6.2/15.0
  • Condition / age +4.0/5.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +1.8/5.0
  • Appreciation +0.0/10.0

$215,000

8250 Lankershim Blvd #112 · Los Angeles, CA 91605
3 bd · 2.0 ba · 1,078 sqft · Manufactured · 28 Days on market
Built 2021 Good condition 9.63 ac lot Est $209k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

* Space 112 is labeled as Orange 18 * Discover the perfect blend of comfort and convenience in this delightful 3-bedroom, 2-bathroom manufactured home. Situated in the vibrant North Hollywood community, this cozy home spans over 1,000 square feet, providing plenty of space for living and entertaining. The interior boasts a spacious living area, a modern kitchen with up-to-date appliances, and ample storage space. Retreat to the master bedroom, complete with its own bathroom, for a touch of privacy and relaxation. The additional bedrooms offer flexibility for your family, guests, or a home office. Outside, enjoy the sunny California weather and take advantage of the community amenities incl

Key facts

  • 9.63 acre lot
  • Parking
  • Community pool

Property features AI

Finance

  • Other: Zoning: LARMP; Directions: From the 5 North, take exit 152 to Lankershim; left on Lankershim, park is on the left.
  • Financial info: Monthly lease amount applicable; Annual land lease applicable
  • HOA & community: Clubhouse; Pool; Fitness center; Card room; Pets allowed (per association rules); 120 units in the community

Exterior

  • Parking: Driveway
  • Home design: Residential mobile home; Lease land type
  • Exterior features: Community pool

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator
  • Flooring: Laminate floors
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heat; Central cooling
  • Interior features: Living room; Laminate floors
  • Laundry & utility: Laundry inside; Washer; Dryer

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 $215k. Condition is rated good.

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 $215k).
  • Recommended offer: $212k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.4% vs local median 2.1% in Los Angeles — 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 (#273 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment B; Watch: health & safety C-, schools D+, crime F.
  • Los Angeles Unified (urban): math 29% / reading 54% proficiency, ranked #223 of 517 in CA (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents soft (-3.0%/yr); 75 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • At $3,262/mo this rent would consume 60% of the median local household income ($65k/yr) (locally 3600% 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 + 0.0% rent growth), your $60k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 28 days — a 2% lower offer ($212k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $211,775 (1.5% below list)

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 D-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. 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
1.52%
Cap rate
12.38%
Cash-on-cash
21.75%
DSCR
1.97
GRM
5.5

CMA / ARV

ARV (on-the-fly)
$209,132
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8250 Lankershim Blvd #198 0.07mi 3/2.0 1,056 (-2%) 7mo $250,000 $237 87
8250 Lankershim Blvd Unit Orange 18 0.08mi 3/2.0 1,078 (0%) 22mo $184,950 $172 78
8250 Lankershim Blvd #33 0.07mi 3/2.0 1,224 (+14%) 3mo $225,000 $184 72
8250 Lankershim Blvd #10 0.08mi 3/2.0 980 (-9%) 16mo $189,950 $194 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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
10.9%
Equity multiple
1.42×
Total profit
$25,141
Equity at exit
$32,057
10-year hold
IRR
17.4%
Equity multiple
2.24×
Total profit
$74,630
Equity at exit
$18,589

Cash invested: $60,200 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
0 Strongly Tenant-Friendly
State California
18 Strongly Tenant-Friendly · D+13
County
— inherits STATE
City Los Angeles
0 Strongly Tenant-Friendly · D+22
LARSO + JCEO 2023; relocation for substantial remodel evictions.

ZIP-level market 91605

Rents YoY
-3.0%
Active inventory
75
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$3,262 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax est. 1.5%
$269 /mo · $3,225/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$685
Net cashflow
$1,091

Break-even live

Break-even rent $1,881
Max offer price $215,000
Occupancy floor 62%

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
$53,750
Closing costs
$6,450
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
11836 Rialto St Sun Valley, CA 3.0 2.0 1412 $3,950 $2.80 24d 1 0.44mi
11969 Redbank St Sun Valley, CA 3.0 2.5 1500 $3,600 $2.40 24d 1 0.53mi
11554 Arminta St North Hollywood, CA 2.0 2.0 800 $3,395 $4.24 7d 1 0.53mi
11967 Redbank St Unit 1/2 Sun Valley, CA 2.0 2.0 800 $3,250 $4.06 24d 1 0.54mi
11840 Arminta St North Hollywood, CA 3.0 2.0 1200 $3,500 $2.92 10d 1 0.56mi
11842 Arminta St North Hollywood, CA 2.0 2.5 1020 $3,000 $2.94 7d 1 0.56mi
7834 Beck Ave North Hollywood, CA 3.0 2.5 1500 $4,950 $3.30 43d 1 0.58mi
11911 Stagg St North Hollywood, CA 3.0 2.0 1330 $4,000 $3.01 4d 1 0.68mi
11911 Stagg St North Hollywood, CA 3.0 2.0 1330 $4,000 $3.01 24d 1 0.68mi
8209 Bellingham Ave North Hollywood, CA 2.0 2.0 1050 $3,200 $3.05 7d 1 0.69mi
8391 San Fernando Rd Sun Valley, CA 3.0 2.0 897 $3,000 $3.34 43d 1 0.71mi
11145 Roscoe Blvd Sun Valley, CA 3.0 2.0 1500 $3,250 $2.17 24d 1 0.73mi
8935 Telfair Ave Sun Valley, CA 3.0 2.0 1375 $3,600 $2.62 43d 1 0.77mi
8505 Cranford Ave Sun Valley, CA 2.0 2.5 1200 $3,600 $3.00 43d 1 0.81mi
9031 El Dorado Ave Sun Valley, CA 3.0 2.0 1000 $3,150 $3.15 17d 1 0.82mi
7820 Vantage Ave North Hollywood, CA 3.0 1.0 1028 $3,125 $3.04 43d 1 0.83mi
7739 Laurel Canyon Blvd North Hollywood, CA 2.0 1.0 900 $2,195 $2.44 17d 1 0.88mi
12045 Keswick St North Hollywood, CA 2.0–3.0 2.0 1176 $2,905 $2.47 2d 2 0.89mi
12406 Cantara St North Hollywood, CA 3.0 3.5 1300 $3,850 $2.96 24d 1 0.97mi
11038 Arminta St Sun Valley, CA 2.0–3.0 1.0–2.0 975 $3,200 $3.28 2d 3 1.02mi
8168 Whitsett Ave North Hollywood, CA 2.0 1.0 800 $2,800 $3.50 43d 1 1.03mi
11721 Runnymede St North Hollywood, CA 1.0–3.0 1.0–2.0 954 $3,200 $3.35 15d 2 1.04mi
11731 Runnymede St Unit 3 North Hollywood, CA 3.0 2.0 1120 $3,000 $2.68 16d 1 1.04mi
7719 Rhodes Ave North Hollywood, CA 3.0 2.0 1302 $6,000 $4.61 43d 1 1.06mi
10960 Ratner St Unit 03 Sun Valley, CA 2.0 2.5 1145 $2,595 $2.27 43d 1 1.06mi
11252 Saticoy St Sun Valley, CA 3.0 2.5 1152 $3,800 $3.30 7d 1 1.06mi
7740 Case Ave Sun Valley, CA 3.0 2.0 1180 $3,950 $3.35 43d 1 1.07mi
11246 Saticoy St Sun Valley, CA 3.0 2.0 1235 $3,500 $2.83 43d 1 1.07mi
10938 Olinda St Sun Valley, CA 2.0 2.0 800 $2,700 $3.38 10d 1 1.08mi
11322 Covello St Sun Valley, CA 2.0 2.0 1050 $3,200 $3.05 24d 1 1.08mi
11744 Runnymede St North Hollywood, CA 2.0–3.0 1.0–2.0 950 $2,950 $3.11 5d 2 1.08mi
7401 Lankershim Blvd North Hollywood, CA 1.0–2.0 1.0–2.0 862 $2,850 $3.31 24d 4 1.11mi
11000 Penrose St Sun Valley, CA 2.0 3.0 1401 $3,900 $2.78 13d 1 1.11mi
7418 Farmdale Ave North Hollywood, CA 3.0 2.0 996 $3,800 $3.82 43d 1 1.13mi
7408 Radford Ave North Hollywood, CA 3.0 2.0 1250 $3,350 $2.68 43d 1 1.13mi
10817 White St Sun Valley, CA 2.0 1.0 750 $1,895 $2.53 43d 1 1.13mi
7810 Wilkinson Ave North Hollywood, CA 2.0 1.0 1100 $2,800 $2.55 1d 1 1.14mi
7810 Wilkinson Ave North Hollywood, CA 2.0 1.0 1100 $3,000 $2.73 43d 1 1.14mi
7858 Craner Ave Sun Valley, CA 3.0 2.0 1190 $4,000 $3.36 43d 1 1.15mi
7744 Vineland Ave Sun Valley, CA 3.0 2.0 1260 $3,400 $2.70 43d 1 1.17mi

Listing history 14 events

  1. 2026-06-18
    days on market $215,000 Active 28 DOM
  2. 2026-06-17
    days on market $215,000 Active 27 DOM
  3. 2026-06-16
    days on market $215,000 Active 26 DOM
  4. 2026-06-15
    days on market $215,000 Active 25 DOM
  5. 2026-06-13
    days on market $215,000 Active 23 DOM
  6. 2026-06-09
    days on market $215,000 Active 19 DOM
  7. 2026-06-08
    days on market $215,000 Active 18 DOM
  8. 2026-06-07
    days on market $215,000 Active 17 DOM
  9. 2026-06-04
    days on market $215,000 Active 14 DOM
  10. 2026-06-03
    days on market $215,000 Active 13 DOM
  11. 2026-06-02
    days on market $215,000 Active 12 DOM
  12. 2026-06-01
    days on market $215,000 Active 11 DOM
  13. 2026-05-31
    days on market $215,000 Active 10 DOM
  14. 2026-05-21
    listed $215,000 Active

ⓘ 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 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥96°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 9 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
$39,143
− Mortgage interest
−$12,043
− Property taxes
−$3,225
− Insurance
−$1,075
− Repairs & maintenance
−$3,131
− Management
−$3,131
− Depreciation
−$6,255
Taxable income
$10,282
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,468
After-tax cash flow
$10,625/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 · 21 photos

Good 80/100 Cosmetic rehab

This well-maintained, modern manufactured home in North Hollywood offers a comfortable living space with a good condition score and minimal repairs needed. The property's location and community amenities add significant value.

Value-add opportunities

  • Both paint exterior — enhances curb appeal and value
  • Resale install new flooring in bathrooms — improves aesthetics and functionality
  • Both install smart home features — increases convenience and marketability

Renovation cost estimate screening

Value-add ROI direction

  • Both paint exterior — enhances curb appeal and value
  • Resale install new flooring in bathrooms — improves aesthetics and functionality
  • Both install smart home features — increases convenience and marketability

ⓘ 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
Los Angeles Unified
NCES district ID
0622710
Math proficiency
29% ▼ -4.00%
Reading proficiency
54% ▲ 10.00%
Median HH income
$50,403
Composite
35.67/100
National rank
#4875
State rank
#223 of 517 in CA

Livability — Los Angeles

Score
68/100
State rank
#273
US rank
#9237

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Los Angeles, CA
County
Los Angeles County · 9,444,647 people
City population
3,838,149
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
49,868
Household income
$65,481
Rent vs Own
63.0% rent · 37.0% own
Severe rent burden
3600.0

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
Majority Hispanic (62%)
Race & ethnicity
Hispanic / Latino 62% White 26% Two or more races 22% Asian 8% Black 2% Native American 1%
Hispanic origin (detail)
Mexican 35%
Common ancestry
Lithuanian 1% Romanian 1%
Foreign-born
47% · Canada, South Korea, Vietnam
Languages at home
23% English-only · Spanish 55% Other Indo-European 15% Tagalog/Filipino 3%

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
▼ -991.52%
Current HPI
504.7685
Rent YoY
▼ -2.95%
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

1 event — show timeline
  • 2026-05-21 Listed $215,000 TheMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…