CashFlowRE
Sign in Sign up
2755 Arrow Hwy #142 🏷️ Likely Rental
A- Composite 81.46
Why this score? — see what drove the A- 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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +5.9/10.0
  • Livability +3.8/5.0
  • Condition / age +3.8/5.0
  • Rent growth +3.1/5.0
  • Appreciation +0.0/10.0

$124,999

2755 Arrow Hwy #142 · La Verne, CA 91750
2 bd · 2.0 ba · 1,368 sqft · Manufactured · 108 Days on market
Built 1968 Good condition $91/sqft · 24% below area Est $165k · 24% under ↓ 17% since listing

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

Listing remarks MLS

Welcome to Kingsway Gardens! This family friendly mobile home park is located in the city of La Verne close to restaurants, shopping, schools, public transportation, and easy access to the 10 & 210 Freeways. The Pomona North Metro stop is right out the back gate off Fulton Road along with the Metrolink light rail extension to be completed in 2025. The park has recently updated water and gas lines. There is a community pool, 2 spas (1 indoor, 1 outdoor), a clubroom, 2 laundry rooms with washer/dryer, a carport for washing vehicles, and a small dog park and playground for young children. This double wide mobile home consists of 2 bedrooms, 2 baths, living room, dining room, kitchen, and laundry. The outside includes a large porch, storage shed, and recently added awning extenders for the carport. The carport comfortably fits 2 vehicles but may fit up to 3 depending on the size of the vehicles. The primary bedroom is very large encompassing both sides of the double wide with his and hers closets, built in cabinets, ensuite, double sinks, and extra vanity perfect for makeup lovers. The front bathroom is Jack and Jill style off the living room and second bedroom. Landscaping has been added in the back behind the porch with a timer for watering plants. Pet friendly park with 2 pets per household.

Key facts

  • Outdoor spa
  • Clubroom
  • Community pool

Tags

COMMUNITY POOLINDOOR SPAOUTDOOR SPACLUBROOMLAUNDRY ROOMSCARPORT

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $124,999 price doesn't fit this home's estimated sale value (~$165,000) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath manufactured listed at $125k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $2k ($19k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $125k).
  • Recommended offer: $114k (9.0% below list) — sets the bar for market timing.
  • Cap rate 21.1% vs local median 3.0% in La Verne — 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 75/100 on livability (#110 in CA, #3,858 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, employment A+, commute A; Watch: cost of living F, health & safety F.
  • Bonita Unified (suburban): math 59% / reading 70% proficiency, ranked #151 of 1,400 in CA (top 11%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+2.4%/yr); 94 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($104k/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 $864 of loan paydown is wiped out by about $4k 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 + 2.4% rent growth), your $35k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 108 days — a 9% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 5 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: moderate flood risk; extreme-heat days projected 6→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $113,749 (9.0% below list)

Questions for the listing agent

  1. It's been on market 108 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
2.44%
Cap rate
21.15%
Cash-on-cash
53.05%
DSCR
3.36
GRM
3.4

CMA / ARV

ARV (median comp)
$165,000
List price
$124,999
Delta
-24.24%
Verdict
UNDERPRICED
Comps
17 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2755 Arrow Hwy #126 0.01mi 2/2.0 1,440 (+5%) 1mo $137,000 $95 90
2755 Arrow Hwy #13 0.12mi 3/2.0 (+1) 1,344 (-2%) 4mo $208,999 $156 83
2755 Arrow Hwy #106 0.12mi 3/2.0 (+1) 1,321 (-3%) 3mo $165,000 $125 81
2755 Arrow #98 0.12mi 3/2.0 (+1) 1,296 (-5%) 4mo $204,000 $157 77
2755 Arrow Hwy #97 0.12mi 3/2.0 (+1) 1,458 (+7%) 3mo $200,000 $137 76
2755 Arrow Hwy #70 0.12mi 3/2.0 (+1) 1,344 (-2%) 15mo $161,500 $120 74
2755 W Arrow Hwy #95 0.12mi 2/2.0 1,558 (+14%) 3mo $145,000 $93 68
2755 Arrow Hwy #28 0.19mi 2/2.0 1,200 (-12%) 4mo $77,000 $64 67
2717 Arrow #154 0.15mi 3/2.0 (+1) 1,200 (-12%) 1mo $212,000 $177 67
2755 Arrow Hwy #73 0.12mi 3/2.0 (+1) 1,488 (+9%) 10mo $180,000 $121 66
2717 Arrow #96 0.15mi 3/2.0 (+1) 1,200 (-12%) 23mo $120,000 $100 49

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 · 2.35% rent growth · sell at horizon

5-year hold
IRR
50.4%
Equity multiple
3.18×
Total profit
$76,351
Equity at exit
$18,638
10-year hold
IRR
55.5%
Equity multiple
6.30×
Total profit
$185,530
Equity at exit
$10,808

Cash invested: $35,000 (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 91750

Rents YoY
2.4%
Active inventory
94
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$3,052 high interval (Pro) →
Mortgage (P&I)
$656
Tax est. 1.5%
$156 /mo · $1,875/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$641
Net cashflow
$1,547

Break-even live

Break-even rent $1,093
Max offer price $124,999
Occupancy floor 44%

Sensitivity live

Price -10% $1,634 -5% $1,590 +0% $1,547 +5% $1,504 +10% $1,461
Rent -10% $1,306 -5% $1,427 +0% $1,547 +5% $1,668 +10% $1,788
Rate -1.0pp $1,610 -0.5pp $1,579 base $1,547 +0.5pp $1,515 +1.0pp $1,482

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
$31,250
Closing costs
$3,750
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2728 Crozier Ct Pomona, CA 3.0 3.0 1497 $3,295 $2.20 2d 1 0.52mi
2707 Erebus Ct Pomona, CA 3.0 3.0 1497 $3,400 $2.27 44d 1 0.56mi
2771 N Garey Ave Pomona, CA 1.0–3.0 1.0–2.0 1065 $2,930 $2.75 2d 8 0.64mi
2018 Las Vegas Ave #8 Pomona, CA 3.0 2.0 1398 $2,750 $1.97 11d 1 0.70mi
245 E Grevillia St Pomona, CA 2.0 1.0 988 $2,400 $2.43 44d 1 0.70mi
2935 Gayridge St Pomona, CA 3.0 2.0 1507 $3,595 $2.39 2d 1 0.70mi
2958 Gramercy St Pomona, CA 3.0 2.0 1364 $3,350 $2.46 7d 1 0.80mi
2013 Walnut St Unit B La Verne, CA 2.0 1.0 900 $2,800 $3.11 44d 1 0.92mi
3054 Gladstone St #4 Pomona, CA 2.0 1.0 933 $2,500 $2.68 8d 1 0.98mi
235 W Grove St Pomona, CA 1.0–2.0 1.0–2.0 800 $2,576 $3.22 2d 10 1.01mi
340 Cindy Ct Pomona, CA 3.0 2.0 1618 $3,900 $2.41 44d 1 1.03mi
150 Drake St Pomona, CA 2.0 2.0 924 $2,514 $2.72 2d 2 1.11mi
2644 Sycamore Dr La Verne, CA 3.0 2.5 1825 $4,100 $2.25 2d 1 1.11mi
2577 Sycamore Dr La Verne, CA 3.0 2.0 1350 $2,895 $2.14 44d 1 1.16mi
2559 Yorkshire Way Pomona, CA 2.0 2.0 1100 $2,400 $2.18 25d 1 1.18mi
1490 N Park Ave Pomona, CA 3.0 2.0 1376 $3,395 $2.47 44d 1 1.20mi
450 W Foothill Blvd Pomona, CA 2.0 1.0–2.0 773 $2,565 $3.32 2d 8 1.28mi
1574 N Orange Grove Ave Pomona, CA 3.0 2.0 1330 $4,000 $3.01 44d 1 1.30mi
2892 Cedar Ln Pomona, CA 3.0 3.5 1818 $3,300 $1.82 44d 1 1.32mi
795 Hazel Way Pomona, CA 3.0 3.0 1401 $3,100 $2.21 11d 1 1.34mi
2870 N Towne Ave Pomona, CA 2.0 1.0–2.0 725 $2,500 $3.45 5d 4 1.38mi
2064 Evergreen St La Verne, CA 2.0 2.0 960 $2,400 $2.50 18d 1 1.38mi
2063 Evergreen St La Verne, CA 3.0 2.0 1300 $3,200 $2.46 44d 1 1.41mi
2002 Canopy Ln La Verne, CA 3.0 3.0 1759 $3,450 $1.96 45d 1 1.50mi

Listing history 28 events

  1. 2026-06-18
    days on market $124,999 Active 108 DOM
  2. 2026-06-17
    days on market $124,999 Active 107 DOM
  3. 2026-06-16
    days on market $124,999 Active 106 DOM
  4. 2026-06-15
    days on market $124,999 Active 105 DOM
  5. 2026-06-13
    days on market $124,999 Active 103 DOM
  6. 2026-06-13
    days on market $124,999 Active 102 DOM
  7. 2026-06-09
    days on market $124,999 Active 99 DOM
  8. 2026-06-08
    days on market $124,999 Active 98 DOM
  9. 2026-06-07
    days on market $124,999 Active 97 DOM
  10. 2026-06-04
    days on market $124,999 Active 94 DOM
  11. 2026-06-03
    days on market $124,999 Active 93 DOM
  12. 2026-06-02
    days on market $124,999 Active 92 DOM
  13. 2026-06-01
    days on market $124,999 Active 91 DOM
  14. 2026-05-31
    days on market $124,999 Active 90 DOM
  15. 2026-05-05
    price $124,999 1317-char remark
    Show marketing remark (1317 chars)

    Welcome to Kingsway Gardens! This family friendly mobile home park is located in the city of La Verne close to restaurants, shopping, schools, public transportation, and easy access to the 10 & 210 Freeways. The Pomona North Metro stop is right out the back gate off Fulton Road along with the Metrolink light rail extension to be completed in 2025. The park has recently updated water and gas lines. There is a community pool, 2 spas (1 indoor, 1 outdoor), a clubroom, 2 laundry rooms with washer/dryer, a carport for washing vehicles, and a small dog park and playground for young children. This double wide mobile home consists of 2 bedrooms, 2 baths, living room, dining room, kitchen, and laundry. The outside includes a large porch, storage shed, and recently added awning extenders for the carport. The carport comfortably fits 2 vehicles but may fit up to 3 depending on the size of the vehicles. The primary bedroom is very large encompassing both sides of the double wide with his and hers closets, built in cabinets, ensuite, double sinks, and extra vanity perfect for makeup lovers. The front bathroom is Jack and Jill style off the living room and second bedroom. Landscaping has been added in the back behind the porch with a timer for watering plants. Pet friendly park with 2 pets per household.

  16. 2026-03-02
    listed $129,888 Active 1317-char remark
    Show marketing remark (1317 chars)

    Welcome to Kingsway Gardens! This family friendly mobile home park is located in the city of La Verne close to restaurants, shopping, schools, public transportation, and easy access to the 10 & 210 Freeways. The Pomona North Metro stop is right out the back gate off Fulton Road along with the Metrolink light rail extension to be completed in 2025. The park has recently updated water and gas lines. There is a community pool, 2 spas (1 indoor, 1 outdoor), a clubroom, 2 laundry rooms with washer/dryer, a carport for washing vehicles, and a small dog park and playground for young children. This double wide mobile home consists of 2 bedrooms, 2 baths, living room, dining room, kitchen, and laundry. The outside includes a large porch, storage shed, and recently added awning extenders for the carport. The carport comfortably fits 2 vehicles but may fit up to 3 depending on the size of the vehicles. The primary bedroom is very large encompassing both sides of the double wide with his and hers closets, built in cabinets, ensuite, double sinks, and extra vanity perfect for makeup lovers. The front bathroom is Jack and Jill style off the living room and second bedroom. Landscaping has been added in the back behind the porch with a timer for watering plants. Pet friendly park with 2 pets per household.

  17. 2025-10-30
    historical
  18. 2025-08-18
    price $125,000
  19. 2025-05-14
    status Active
  20. 2025-05-14
    price $136,000
  21. 2025-05-06
    status Pending Sale
  22. 2025-03-18
    price $129,999
  23. 2025-01-24
    price $139,999
  24. 2025-01-17
    status Active
  25. 2025-01-14
    status Pending Sale
  26. 2024-12-18
    status Active
  27. 2024-11-20
    status Pending Sale
  28. 2024-11-06
    listed $149,999 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 5/10 Major FEMA zone X (unshaded) · 58% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 6 d/yr ≥99°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 17 unhealthy d/yr today · 21 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
$36,624
− Mortgage interest
−$7,002
− Property taxes
−$1,875
− Insurance
−$625
− Repairs & maintenance
−$2,930
− Management
−$2,930
− Depreciation
−$3,636
Taxable income
$17,626
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,230
After-tax cash flow
$14,336/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 · 6 photos

Good 75/100 Cosmetic rehab

This well-maintained mobile home in Kingsway Gardens is in good condition with minor repairs needed. It offers a good return on investment with updates that can significantly increase its value.

Repairs flagged

  • Minor Carpet in living room — Worn appearance
  • Minor Paint touch-ups — Paint appears fresh but may need touch-ups

Value-add opportunities

  • Both Paint touch-ups — Fresh paint enhances curb appeal and interior aesthetics
  • Both Carpet cleaning — Clean carpet improves comfort and reduces allergens
  • Both Landscaping improvements — Enhanced landscaping increases curb appeal and property value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Carpet in living room · Worn appearance Minor $500–3,000
Paint touch-ups · Paint appears fresh but may need touch-ups Minor $500–3,000
Total estimated repair cost · 2 items $1,000–6,000

Value-add ROI direction

  • Both Paint touch-ups — Fresh paint enhances curb appeal and interior aesthetics
  • Both Carpet cleaning — Clean carpet improves comfort and reduces allergens
  • Both Landscaping improvements — Enhanced landscaping increases curb appeal and property value

ⓘ 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
Bonita Unified
NCES district ID
0605610
Math proficiency
59% ▲ 3.00%
Reading proficiency
70% ▬ 0.00%
Median HH income
$76,196
Composite
58.71/100
National rank
#2001
State rank
#151 of 1400 in CA

Livability — La Verne

Score
75/100
State rank
#110
US rank
#3858

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
La Verne, CA
County
Los Angeles County · 9,444,647 people
City population
32,692
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
32,692
Household income
$104,195
Rent vs Own
30.5% rent · 69.5% own
Severe rent burden
872.0

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 0.67)
Race & ethnicity
White 44% Hispanic / Latino 36% Two or more races 20% Asian 10% Black 4%
Hispanic origin (detail)
Mexican 31%
Common ancestry
Lithuanian 3% Slovak 2% Romanian 1%
Foreign-born
17% · Canada, China, South Korea
Languages at home
75% English-only · Spanish 12% Chinese 3% Other Indo-European 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
▼ -729.79%
Current HPI
373.7761
Rent YoY
▲ 2.35%
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

-16.7% since first listed
14 events — show timeline
  • 2026-05-05 Price Changed $124,999 CRMLS
  • 2026-03-02 Listed $129,888 CRMLS
  • 2025-10-30 Listing Removed CRMLS
  • 2025-08-18 Price Changed $125,000 CRMLS
  • 2025-05-14 Relisted CRMLS
  • 2025-05-14 Price Changed $136,000 CRMLS
  • 2025-05-06 Pending CRMLS
  • 2025-03-18 Price Changed $129,999 CRMLS
  • 2025-01-24 Price Changed $139,999 CRMLS
  • 2025-01-17 Relisted CRMLS
  • 2025-01-14 Pending CRMLS
  • 2024-12-18 Relisted CRMLS
  • 2024-11-20 Pending CRMLS
  • 2024-11-06 Listed $149,999 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…