CashFlowRE
Sign in Sign up
17350 Temple Ave #71
B- Composite 65.13
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
  • Rent growth +5.0/5.0
  • Schools +4.5/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$230,000

17350 Temple Ave #71 · South San Jose Hills, CA 91744
4 bd · 2.0 ba · 1,440 sqft · Manufactured public records · 182 Days on market
Built 1972 $160/sqft · 43% above area Est $161k · 43% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Spacious and rare 4-bedroom, 2-bath double-wide located in the highly desirable Covina Hills Mobile Home Community. Very few homes in the park offer four true bedrooms, making this a standout opportunity. One bedroom has a private exterior entrance, perfect for guests, extended family, or a home office setup. Enjoy peaceful views of the San Gabriel Mountains from the back patio area. The home features central A/C and heating, washer and dryer included in a dedicated laundry/pantry room with built-in cabinetry, plus two large storage sheds for extra space. Covina Hills offers resort-style amenities including two heated pools, infant pool, spa, sauna, fitness center, basketball court, and two clubhouses available to reserve. Motivated seller. Buyer to verify all information, space rent, park rules, and amenities to their own satisfaction.

Key facts

  • Heated pools
  • Fitness center
  • Large storage sheds

Tags

PRIVATE EXTERIOR ENTRANCEDEDICATED LAUNDRY PANTRY ROOMLARGE STORAGE SHEDSRESORT STYLE AMENITIESHEATED POOLSFITNESS CENTER

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 4-bed/2.0-bath manufactured listed at $230k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $230k).
  • Recommended offer: $202k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.3% vs local median 3.2% in South San Jose Hills — 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 63/100 on livability (#449 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A, employment A-; Watch: crime F, amenities F, cost of living F.
  • Rowland Unified (suburban): math 40% / reading 62% proficiency, ranked #134 of 517 in CA (top 26%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+13.2%/yr); 70 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • This rent runs 45% of the median local income ($94k/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 + 8.0% rent growth), your $64k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 182 days — a 12% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 23y ago; this cycle's ask has dropped $20k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $95k; list at $230k implies a 142% gain — meaningful room to come down on a strong offer.

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 $202,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 182 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — 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 B-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. 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?
  7. 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.
  8. 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.
  9. 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
12.30%
Cash-on-cash
21.46%
DSCR
1.95
GRM
5.5

CMA / ARV

ARV (median comp)
$161,000
List price
$230,000
Delta
42.86%
Verdict
OVERPRICED
Comps
11 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17350 Temple #288 0.00mi 3/2.0 (-1) 1,440 (0%) 3mo $145,000 $101 92
17350 Temple Ave #383 0.00mi 3/2.0 (-1) 1,431 (-1%) 8mo $187,000 $131 87
17350 Temple Ave #214 0.00mi 3/2.0 (-1) 1,456 (+1%) 13mo $219,000 $150 82
17350 Temple 237 0.00mi 3/2.0 (-1) 1,320 (-8%) 2mo $189,000 $143 79
17350 E Temple Ave #84 0.00mi 3/2.0 (-1) 1,344 (-7%) 6mo $180,000 $134 79
17350 Temple Ave #484 0.00mi 3/2.0 (-1) 1,344 (-7%) 12mo $276,000 $205 74
17350 Temple Ave #397 0.00mi 3/2.0 (-1) 1,344 (-7%) 12mo $140,000 $104 74
17350 Temple #411 0.00mi 3/2.0 (-1) 1,632 (+13%) 2mo $295,000 $181 71
17350 E Temple Ave #451 0.00mi 3/2.0 (-1) 1,566 (+9%) 11mo $274,000 $175 71
17350 Temple Ave #320 0.25mi 3/2.0 (-1) 1,500 (+4%) 7mo $126,500 $84 71
17350 E Temple Ave #405 0.00mi 3/2.0 (-1) 1,344 (-7%) 18mo $170,000 $126 69
17350 Temple Ave #434 0.00mi 3/2.0 (-1) 1,344 (-7%) 18mo $219,000 $163 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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
19.6%
Equity multiple
1.85×
Total profit
$54,469
Equity at exit
$34,294
10-year hold
IRR
31.1%
Equity multiple
4.50×
Total profit
$225,551
Equity at exit
$19,886

Cash invested: $64,400 (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 91744

Rents YoY
13.2%
Active inventory
70
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$3,470 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax est. 1.5%
$288 /mo · $3,450/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$729
Net cashflow
$1,152

Break-even live

Break-even rent $2,012
Max offer price $230,000
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
$57,500
Closing costs
$6,900
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2600 S Azusa Ave West Covina, CA 1.0–3.0 1.0–2.0 934 $3,214 $3.44 5d 12 0.44mi
2442 S Nancy St Unit 1 West Covina, CA 3.0 1.5 1165 $3,345 $2.87 43d 1 0.58mi
2100 S Lark Ellen Ave West Covina, CA 1.0–3.0 1.0–2.0 967 $3,200 $3.31 5d 8 0.98mi
2452 E Brenda St West Covina, CA 4.0 2.0 1460 $4,095 $2.80 1d 1 1.00mi
3424 S Rachel Ave West Covina, CA 4.0 2.0 1445 $3,500 $2.42 7d 1 1.02mi
2013 S Brentwood Dr West Covina, CA 4.0 2.0 1568 $3,650 $2.33 1d 1 1.10mi
2316 Cravath Ct West Covina, CA 3.0 2.0 1335 $3,050 $2.28 17d 1 1.13mi
2622 E Marlena St West Covina, CA 4.0 2.0 1579 $3,650 $2.31 43d 1 1.19mi
856 Francesca Dr Walnut, CA 3.0 3.0 1594 $3,900 $2.45 43d 1 1.31mi
1366 Oahu St West Covina, CA 3.0 3.0 1596 $3,475 $2.18 43d 1 1.35mi
1511 Wailea St West Covina, CA 3.0 2.5 1509 $3,400 $2.25 24d 1 1.36mi
684 Panorama Ln La Puente, CA 3.0 3.5 1683 $3,600 $2.14 17d 1 1.38mi
684 Panorama Ln La Puente, CA 3.0 3.5 1683 $3,600 $2.14 20d 1 1.38mi
1818 Bauer Dr West Covina, CA 3.0 2.0 1125 $3,000 $2.67 6d 1 1.46mi

Listing history 40 events

  1. 2026-06-18
    days on market $230,000 Active 182 DOM
  2. 2026-06-17
    days on market $230,000 Active 181 DOM
  3. 2026-06-16
    days on market $230,000 Active 180 DOM
  4. 2026-06-15
    days on market $230,000 Active 179 DOM
  5. 2026-06-13
    days on market $230,000 Active 177 DOM
  6. 2026-06-13
    days on market $230,000 Active 176 DOM
  7. 2026-06-09
    days on market $230,000 Active 173 DOM
  8. 2026-06-08
    days on market $230,000 Active 172 DOM
  9. 2026-06-07
    days on market $230,000 Active 171 DOM
  10. 2026-06-04
    days on market $230,000 Active 168 DOM
  11. 2026-06-03
    days on market $230,000 Active 167 DOM
  12. 2026-06-02
    days on market $230,000 Active 166 DOM
  13. 2026-06-01
    days on market $230,000 Active 165 DOM
  14. 2026-05-31
    days on market $230,000 Active 164 DOM
  15. 2026-01-26
    price $230,000 848-char remark
    Show marketing remark (848 chars)

    Spacious and rare 4-bedroom, 2-bath double-wide located in the highly desirable Covina Hills Mobile Home Community. Very few homes in the park offer four true bedrooms, making this a standout opportunity. One bedroom has a private exterior entrance, perfect for guests, extended family, or a home office setup. Enjoy peaceful views of the San Gabriel Mountains from the back patio area. The home features central A/C and heating, washer and dryer included in a dedicated laundry/pantry room with built-in cabinetry, plus two large storage sheds for extra space. Covina Hills offers resort-style amenities including two heated pools, infant pool, spa, sauna, fitness center, basketball court, and two clubhouses available to reserve. Motivated seller. Buyer to verify all information, space rent, park rules, and amenities to their own satisfaction.

  16. 2025-12-18
    listed $250,000 Active 848-char remark
    Show marketing remark (848 chars)

    Spacious and rare 4-bedroom, 2-bath double-wide located in the highly desirable Covina Hills Mobile Home Community. Very few homes in the park offer four true bedrooms, making this a standout opportunity. One bedroom has a private exterior entrance, perfect for guests, extended family, or a home office setup. Enjoy peaceful views of the San Gabriel Mountains from the back patio area. The home features central A/C and heating, washer and dryer included in a dedicated laundry/pantry room with built-in cabinetry, plus two large storage sheds for extra space. Covina Hills offers resort-style amenities including two heated pools, infant pool, spa, sauna, fitness center, basketball court, and two clubhouses available to reserve. Motivated seller. Buyer to verify all information, space rent, park rules, and amenities to their own satisfaction.

  17. 2019-12-23
    soldstatus $95,000 Closed Sale 429-char remark
    Show marketing remark (429 chars)

    You can bring the family to this unique Mobil Park this unit has a beautiful back yard that overlooks the whole valley, great for those family BBQs. Come take a look at this 4-bedroom 2-bath. It has a newer Air Conditioner and Water Heater. The park has a variety of activities for the whole family with two swimming pools, basketball courts, tetherball, pool tables, several table games, yoga, Zumba classes. This is a must-see!

  18. 2019-12-09
    status Pending Sale 429-char remark
    Show marketing remark (429 chars)

    You can bring the family to this unique Mobil Park this unit has a beautiful back yard that overlooks the whole valley, great for those family BBQs. Come take a look at this 4-bedroom 2-bath. It has a newer Air Conditioner and Water Heater. The park has a variety of activities for the whole family with two swimming pools, basketball courts, tetherball, pool tables, several table games, yoga, Zumba classes. This is a must-see!

  19. 2019-10-14
    listed $97,000 Active 429-char remark
    Show marketing remark (429 chars)

    You can bring the family to this unique Mobil Park this unit has a beautiful back yard that overlooks the whole valley, great for those family BBQs. Come take a look at this 4-bedroom 2-bath. It has a newer Air Conditioner and Water Heater. The park has a variety of activities for the whole family with two swimming pools, basketball courts, tetherball, pool tables, several table games, yoga, Zumba classes. This is a must-see!

  20. 2013-07-31
    soldstatus $36,000 Closed
  21. 2013-07-12
    status Pending
  22. 2013-06-30
    soldstatus $36,000 Closed
  23. 2013-05-20
    status Pending
  24. 2012-10-04
    listed $39,900 Active
  25. 2012-09-13
    historical
  26. 2012-03-14
    listed $39,000 Active
  27. 2009-11-01
    price $75,900 Expired
  28. 2008-11-12
    historical
  29. 2008-11-05
    listed $68,900
  30. 2008-08-07
    historical
  31. 2008-03-06
    listed $74,900
  32. 2007-11-01
    historical
  33. 2007-09-29
    price $79,900
  34. 2007-05-17
    historical
  35. 2007-04-21
    listed $85,000
  36. 2006-11-16
    listed $85,000
  37. 2004-09-16
    soldstatus $52,900
  38. 2004-07-01
    listed $52,900
  39. 2003-05-20
    soldstatus $43,000
  40. 2003-03-24
    listed $48,000

ⓘ 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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥99°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 7/10 Severe 13 unhealthy d/yr today · 14 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
$41,637
− Mortgage interest
−$12,884
− Property taxes
−$3,450
− Insurance
−$1,150
− Repairs & maintenance
−$3,331
− Management
−$3,331
− Depreciation
−$6,691
Taxable income
$10,801
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,592
After-tax cash flow
$11,228/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
Rowland Unified
NCES district ID
0633750
Math proficiency
40% ▼ -1.00%
Reading proficiency
62% ▲ 11.00%
Median HH income
$63,667
Composite
44.83/100
National rank
#2733
State rank
#134 of 517 in CA

Livability — South San Jose Hills

Score
63/100
State rank
#449
US rank
#15206

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
South San Jose Hills, CA
County
Los Angeles County · 9,444,647 people
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
76,942
Household income
$93,557
Rent vs Own
30.9% rent · 69.1% own
Severe rent burden
1299.0

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
Predominantly Hispanic (79%)
Race & ethnicity
Hispanic / Latino 79% Two or more races 18% Asian 14% White 4% Native American 2% Black 1%
Hispanic origin (detail)
Mexican 69%
Foreign-born
39% · Canada, China, Vietnam
Languages at home
26% English-only · Spanish 62% Chinese 6% 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
▼ -953.57%
Current HPI
447.0241
Rent YoY
▲ 13.19%
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

+379.2% since first listed
26 events — show timeline
  • 2026-01-26 Price Changed $230,000 TheMLS
  • 2025-12-18 Listed $250,000 TheMLS
  • 2019-12-23 Sold (MLS) $95,000 CRMLS
  • 2019-12-09 Pending CRMLS
  • 2019-10-14 Listed $97,000 CRMLS
  • 2013-07-31 Sold (MLS) $36,000 CRMLS
  • 2013-07-12 Pending CRMLS
  • 2013-06-30 Sold (MLS) $36,000 CRMLS
  • 2013-05-20 Pending CRMLS
  • 2012-10-04 Listed $39,900 CRMLS
  • 2012-09-13 Listing Removed CRMLS
  • 2012-03-14 Listed $39,000 CRMLS
  • 2009-11-01 Price Changed $75,900 CRMLS
  • 2008-11-12 Listing Removed CRMLS
  • 2008-11-05 Listed $68,900 CRMLS
  • 2008-08-07 Listing Removed CRMLS
  • 2008-03-06 Listed $74,900 CRMLS
  • 2007-11-01 Listing Removed CRMLS
  • 2007-09-29 Price Changed $79,900 CRMLS
  • 2007-05-17 Listing Removed CRMLS
  • 2007-04-21 Listed $85,000 CRMLS
  • 2006-11-16 Listed $85,000 CRMLS
  • 2004-09-16 Sold (MLS) $52,900 CRMLS
  • 2004-07-01 Listed $52,900 CRMLS
  • 2003-05-20 Sold (MLS) $43,000 CRMLS
  • 2003-03-24 Listed $48,000 CRMLS

Property tax history

+8.2%/yr

Latest (2025): $314 · +8.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…