CashFlowRE
Sign in Sign up
10767 Jamacha Blvd #1
C+ Composite 61.96
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
  • Schools +4.0/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$149,900

10767 Jamacha Blvd #1 · Spring Valley, CA 91978
2 bd · 2.0 ba · 747 sqft · Manufactured public records · 22 Days on market
Built 2012 Est $126k · 19% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

'BANK OWNED' 2000 3bd 2ba Spacious for Single Wide. Split floor plan, drywall, vaulted ceilings, new carpet & paint. New Stove & dishwasher stay! Laminate kitchen counters & island. Inside Laundry room. Forced AC/Heat. Corner lot with big shade trees, tall bushes in front yard for privacy. Shed & wide carport.

Key facts

  • Covered parking
  • Outdoor space
  • Open-concept layout

Tags

OPEN-CONCEPT LAYOUTPRIVATE PRIMARY SUITECOVERED PARKINGOUTDOOR SPACE

Property features AI

Finance

  • Other: Lot density approximately 6–10 units per acre; Elevation measured in feet
  • HOA & community: Land lease: $1,750

Exterior

  • Parking: Located in Lamplight Village (park name)
  • Utilities: Public sewer; District/public water
  • Home design: Single-story; Entry level: 1; Model: ELS-5614A; Mobile home remains on site
  • Construction: Mobile home 14 ft by 56 ft; Living area source: public records; Year built source: public records
  • Exterior features: Community pool; Dog park and community park nearby; Located in a community (Lamplight Village)

Interior

  • Bathrooms: 2 full bathrooms
  • Interior features: Ceiling fan; Main street entry
  • Laundry & utility: Laundry in closet; Community laundry

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 $150k.

Deal economics

  • At list price, monthly cash flow is $912 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.
  • Cap rate 13.6% vs local median 2.9% in Spring Valley — 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 59/100 on livability (#627 in CA) — a working-class tenant base; expect higher turnover. Strengths: commute A+, employment A, housing B+; Watch: schools D+, crime F, amenities F.
  • Grossmont Union High (suburban): math 31% / reading 60% proficiency, ranked #173 of 517 in CA (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 17% free/reduced lunch — higher-income household profile.
  • Market conditions: 20 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 11,759 units permitted in San Diego County in 2024 (7,244 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 $4k of value loss. Plan a longer hold.
  • San Diego County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $42k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 19y 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 $28k; list at $150k implies a 435% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $147,651 (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
1.51%
Cap rate
13.60%
Cash-on-cash
26.08%
DSCR
2.16
GRM
5.5

CMA / ARV

ARV (on-the-fly)
$126,243
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10767 Jamacha Blvd #217 0.00mi 2/1.0 800 (+7%) 2mo $135,000 $169 82
10707 Jamacha Blvd #72 0.20mi 3/1.0 (+1) 792 (+6%) 4mo $125,000 $158 68
10707 Jamacha Blvd Spc 55 0.12mi 2/1.0 784 (+5%) 22mo $172,500 $220 64

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
19.8%
Equity multiple
1.80×
Total profit
$33,745
Equity at exit
$22,351
10-year hold
IRR
28.0%
Equity multiple
3.48×
Total profit
$103,943
Equity at exit
$12,961

Cash invested: $41,972 (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 91978

Active inventory
20
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$2,268 medium interval (Pro) →
Mortgage (P&I)
$786
Tax from tax record
$31 /mo · $375/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$476
Net cashflow
$912

Break-even live

Break-even rent $1,114
Max offer price $149,900
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
$37,475
Closing costs
$4,497
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10850 Jamacha Blvd Spring Valley, CA 1.0–2.0 1.0–2.0 865 $2,510 $2.90 2d 8 0.26mi
2956 Elm Tree Ct Spring Valley, CA 1.0 1.0 700 $2,045 $2.92 2d 1 0.27mi
2904 Anawood Way Spring Valley, CA 1.0 1.0 700 $2,250 $3.21 3d 1 0.41mi

Listing history 25 events

  1. 2026-06-18
    days on market $149,900 Active 22 DOM
  2. 2026-06-17
    days on market $149,900 Active 21 DOM
  3. 2026-06-16
    days on market $149,900 Active 20 DOM
  4. 2026-06-15
    days on market $149,900 Active 19 DOM
  5. 2026-06-13
    days on market $149,900 Active 17 DOM
  6. 2026-06-13
    days on market $149,900 Active 16 DOM
  7. 2026-06-09
    days on market $149,900 Active 13 DOM
  8. 2026-06-08
    days on market $149,900 Active 12 DOM
  9. 2026-06-07
    days on market $149,900 Active 11 DOM
  10. 2026-06-04
    days on market $149,900 Active 8 DOM
  11. 2026-06-03
    days on market $149,900 Active 7 DOM
  12. 2026-06-02
    days on market $149,900 Active 6 DOM
  13. 2026-06-01
    days on market $149,900 Active 5 DOM
  14. 2026-05-31
    days on market $149,900 Active 4 DOM
  15. 2026-05-27
    listed $149,900 Active
  16. 2025-02-01
    historical
  17. 2025-01-04
    price $150,000
  18. 2025-01-04
    status Active
  19. 2025-01-02
    status Pending Sale
  20. 2024-12-13
    price $148,000
  21. 2024-11-05
    status Active
  22. 2024-09-25
    status Pending Sale
  23. 2024-08-27
    listed $150,000 Active
  24. 2008-02-27
    soldstatus $28,000 335-char remark
    Show marketing remark (335 chars)

    'BANK OWNED' 2000 3bd 2ba Spacious for Single Wide. Split floor plan, drywall, vaulted ceilings, new carpet & paint. New Stove & dishwasher stay! Laminate kitchen counters & island. Inside Laundry room. Forced AC/Heat. Corner lot with big shade trees, tall bushes in front yard for privacy. Shed & wide carport.

  25. 2007-08-02
    listed $35,000 335-char remark
    Show marketing remark (335 chars)

    'BANK OWNED' 2000 3bd 2ba Spacious for Single Wide. Split floor plan, drywall, vaulted ceilings, new carpet & paint. New Stove & dishwasher stay! Laminate kitchen counters & island. Inside Laundry room. Forced AC/Heat. Corner lot with big shade trees, tall bushes in front yard for privacy. Shed & wide carport.

ⓘ 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
$375 · $31/mo
Projected year-2 tax
$1,139 · $95/mo
Expected delta
+$764/yr (+$64/mo · 203.8%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥96°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$27,220
− Mortgage interest
−$8,397
− Property taxes
−$375
− Insurance
−$750
− Repairs & maintenance
−$2,178
− Management
−$2,178
− Depreciation
−$4,361
Taxable income
$8,983
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,156
After-tax cash flow
$8,790/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
Grossmont Union High
NCES district ID
0616230
Math proficiency
31% ▼ -1.00%
Reading proficiency
60% ▲ 5.00%
Median HH income
$61,801
Composite
40.07/100
National rank
#3810
State rank
#173 of 517 in CA

Livability — Spring Valley

Score
59/100
State rank
#627
US rank
#19882

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Spring Valley, CA
City population
61,064
Population (ZIP)
10,511

Population outlook (San Diego County) Hauer SSP2

Today (2025)
3,678,185 people
By 2030
3,856,546 · +4.8%
By 2040
4,171,407 · +13.4%
By 2050
4,421,607 · +20.2%
By 2075
4,831,599 · +31.4%
By 2100
4,832,502 · +31.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.70)
Race & ethnicity
White 39% Hispanic / Latino 37% Two or more races 19% Black 11% Asian 6%
Hispanic origin (detail)
Mexican 28% Dominican 4%
Common ancestry
Arab 4% Romanian 1% Portuguese 1%
Foreign-born
22% · Canada, South Korea
Languages at home
57% English-only · Spanish 30% Arabic 3% Other Asian/Pacific 3%

Political lean MEDSL · San Diego

2024 margin
D (+16.8) · D 56.9% · R 40.1% · Other 2.9%
2008→2024 swing
+6.6pp toward D · 2008: 10.2pp · 2024: 16.8pp
All cycles
2024: D+16.8 2020: D+22.8 2016: D+17.8 2012: D+5.1 2008: D+10.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -341.95%
Current HPI
330.6808
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

+328.3% since first listed
11 events — show timeline
  • 2026-05-27 Listed $149,900 CRMLS
  • 2025-02-01 Listing Removed CRMLS
  • 2025-01-04 Price Changed $150,000 CRMLS
  • 2025-01-04 Relisted CRMLS
  • 2025-01-02 Pending CRMLS
  • 2024-12-13 Price Changed $148,000 CRMLS
  • 2024-11-05 Relisted CRMLS
  • 2024-09-25 Pending CRMLS
  • 2024-08-27 Listed $150,000 CRMLS
  • 2008-02-27 Sold (MLS) $28,000 CRMLS
  • 2007-08-02 Listed $35,000 CRMLS

Property tax history

-8.2%/yr

Latest (2013): $375 · +5.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…