CashFlowRE
Sign in Sign up
3800 Bradford St #138
C Composite 55.36
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 +18.3/30.0
  • ARV discount +11.6/15.0
  • DSCR +6.0/10.0
  • Schools +5.9/10.0
  • 1% rule +5.3/10.0
  • Livability +3.8/5.0
  • Condition / age +3.8/5.0
  • Rent growth +3.1/5.0
  • Appreciation +2.5/10.0
  • Manufactured-home adj. -4.8

$234,900

3800 Bradford St #138 · La Verne, CA 91750
2 bd · 2.0 ba · 1,560 sqft · Manufactured public records · 155 Days on market
Manufactured home 55+ age-restricted Built 1977 Good condition $151/sqft · 9% below area Est $258k · 9% under ↓ 12% since listing

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

Listing remarks MLS

Your next chapter deserves comfort, community, and a home that feels right the moment you walk in. Welcome to Twin Oaks — a premier 55+ community where lifestyle leads and maintenance takes a back seat. This beautifully remodeled double-wide was designed for easy living and effortless entertaining. The open layout flows naturally into a show-stopping 11-foot black granite island, the kind of centerpiece that turns everyday mornings into moments and holidays into memories. With a Viking gas stove and refrigerator included, abundant cabinetry, and updated finishes throughout, this kitchen delivers both function and flair. Fresh interior paint, laminate flooring, modern fixtures, and updated dual-pane windows create a clean, move-in-ready feel. French doors open to an enclosed lanai with electricity, perfect for a hobby room, office, or peaceful retreat. The oversized laundry room offers direct access to an extended carport with space for up to three vehicles, plus two storage sheds for added convenience. Out back, enjoy your own private yard with peach and apricot trees — because this season of life should feel just as sweet. Twin Oaks residents enjoy resort-style amenities including a pool, spa, fitness center, billiards, card room, and vibrant community events — all close to shopping, dining, medical facilities, and freeway access. Homes with this level of remodeling, storage, and lifestyle appeal in Twin Oaks don’t sit long. If you’ve been waiting for the right home to step confidently into your next chapter, this is the one to see before it’s gone.

Key facts

  • 3 parking spots
  • Community pool
  • Built 1977

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath manufactured listed at $235k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $360 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $235k).
  • Recommended offer: $207k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.1% vs local median 2.8% 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.
  • Zoned schools: J. Marion Roynon Elementary (841 students, 44% FRL); Ramona Middle (1,304 students, 35% FRL); Bonita High (1,883 students, 28% FRL).
  • Market conditions: Rents rising (+2.4%/yr); 120 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals lingering (median 47d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% 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).

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.

Negotiation context

  • It's been on market 155 days — a 12% lower offer ($207k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $206,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 155 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 1977 — 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
1.07%
Cap rate
8.13%
Cash-on-cash
6.58%
DSCR
1.29
GRM
7.8

CMA / ARV

ARV (median comp)
$258,205
List price
$234,900
Delta
-9.03%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3800 Bradford St #182 0.02mi 2/2.0 1,560 (0%) 4mo $260,000 $167 96
3800 Bradford #28 0.00mi 2/2.0 1,620 (+4%) 1mo $318,000 $196 93
3800 Bradford #233 0.20mi 3/2.0 (+1) 1,576 (+1%) 4mo $399,000 $253 81
3800 Bradford #26 0.00mi 2/3.0 1,440 (-8%) 4mo $275,000 $191 80
3945 Bradford #111 0.10mi 2/2.0 1,440 (-8%) 4mo $155,000 $108 79
3800 Bradford St #311 0.11mi 2/2.0 1,440 (-8%) 4mo $280,000 $194 79
3800 Bradford St #265 0.13mi 2/2.0 1,440 (-8%) 5mo $275,000 $191 77
3800 Bradford St #314 0.00mi 2/2.0 1,736 (+11%) 6mo $225,000 $130 76
3800 Bradford St #270 0.11mi 2/2.0 1,338 (-14%) 1mo $209,000 $156 70
4095 Fruit St #324 0.61mi 2/2.0 1,440 (-8%) 2mo $135,000 $94 57
4095 Fruit St #852 0.61mi 2/2.0 1,400 (-10%) 4mo $155,000 $111 51
4095 Fruit St #114 0.60mi 2/2.0 1,344 (-14%) 2mo $145,000 $108 48

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
-6.9%
Equity multiple
0.75×
Total profit
$-16,697
Equity at exit
$35,024
10-year hold
IRR
1.9%
Equity multiple
1.13×
Total profit
$8,570
Equity at exit
$20,310

Cash invested: $65,772 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
18 active · 7 under contract
Months of supply
7.2 mo (14%/mo absorbed)
Median asking
$212,500 ($136/sqft)
Median days on market
64 d
This list price
67% of active listings are priced below it
ARV vs active asking
+21.8% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 91750

Rents YoY
2.4%
Active inventory
120
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$2,511 high interval (Pro) →
Mortgage (P&I)
$1,232
Tax est. 1.5%
$294 /mo · $3,524/yr
Insurance
$98
HOA
$0
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$527
Net cashflow
$360

Break-even live

Break-even rent $2,055
Max offer price $234,900
Occupancy floor 81%

Sensitivity live

Price -10% $523 -5% $442 +0% $360 +5% $279 +10% $198
Rent -10% $162 -5% $261 +0% $360 +5% $460 +10% $559
Rate -1.0pp $479 -0.5pp $420 base $360 +0.5pp $300 +1.0pp $238

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
$58,725
Closing costs
$7,047
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 32 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3816 Verdana Cir La Verne, CA 2.0 2.5 1243 $3,300 $2.65 68d 1 0.31mi
3727 Mesa Oak Ln Pomona, CA 3.0 3.0 1497 $3,350 $2.24 0d 1 0.34mi
3836 Verdana Cir La Verne, CA 2.0 2.5 1243 $3,500 $2.82 93d 1 0.35mi
3748 Verdana Cir La Verne, CA 3.0 3.0 1493 $4,500 $3.01 12d 1 0.38mi
2577 Sycamore Dr La Verne, CA 3.0 2.0 1350 $2,895 $2.14 93d 1 0.40mi
2644 Sycamore Dr La Verne, CA 3.0 2.5 1825 $3,950 $2.16 38d 1 0.43mi
235 W Grove St Pomona, CA 2.0 1.0–2.0 1004 $2,554 $2.54 0d 8 0.66mi
2063 Evergreen St La Verne, CA 3.0 2.0 1300 $3,200 $2.46 93d 1 0.72mi
2002 Canopy Ln La Verne, CA 3.0 3.0 1759 $3,450 $1.96 93d 1 0.79mi
3636 Sumner Ave #210 Pomona, CA 2.0 2.0 1290 $2,400 $1.86 55d 1 0.84mi
3636 Sumner Ave #210 Pomona, CA 2.0 2.0 1290 $2,350 $1.82 8d 1 0.84mi
3636 Sumner Ave #210 Pomona, CA 2.0 2.0 1290 $2,350 $1.82 28d 1 0.84mi
3636 Sumner Ave #210 Pomona, CA 2.0 2.0 1290 $2,350 $1.82 30d 1 0.84mi
1825 Foothill Blvd La Verne, CA 1.0–3.0 1.0 926 $2,709 $2.93 0d 8 0.86mi
1220 Shepherd Way Claremont, CA 3.0 2.0 1636 $3,300 $2.02 7d 1 0.87mi
2963 Glencrest St Pomona, CA 3.0 2.0 1546 $3,595 $2.33 46d 1 0.87mi
2935 Gayridge St Pomona, CA 3.0 2.0 1507 $3,595 $2.39 51d 1 0.88mi
2958 Gramercy St Pomona, CA 3.0 2.0 1364 $3,350 $2.46 55d 1 0.88mi
3807 Abbey Way La Verne, CA 3.0 2.0 1159 $3,150 $2.72 93d 1 1.06mi
1623 Heather Dr La Verne, CA 3.0 1.5 1121 $3,250 $2.90 68d 1 1.06mi
1090 Foothill Blvd Claremont, CA 3.0 4.0 2231 $3,850 $1.73 93d 1 1.15mi
135 Evergreen Ln Claremont, CA 3.0 3.5 1777 $3,700 $2.08 0d 1 1.19mi
135 Evergreen Ln Claremont, CA 3.0 3.5 1777 $3,700 $2.08 7d 1 1.19mi
1051 Amador St Claremont, CA 3.0 2.0 1469 $4,200 $2.86 46d 1 1.21mi
2109 N White Ave La Verne, CA 3.0 4.0 1911 $3,975 $2.08 93d 1 1.22mi
3327 Duke Ave Claremont, CA 3.0 2.0 1892 $4,150 $2.19 20d 1 1.23mi
2728 Crozier Ct Pomona, CA 3.0 3.0 1497 $3,100 $2.07 37d 1 1.23mi
2960 Sterling St Pomona, CA 3.0 2.0 1242 $3,700 $2.98 17d 1 1.26mi
2771 N Garey Ave Pomona, CA 1.0–2.0 1.0–2.0 951 $3,381 $3.56 0d 12 1.26mi
2707 Erebus Ct Pomona, CA 3.0 3.0 1497 $3,400 $2.27 93d 1 1.27mi
2892 Cedar Ln Pomona, CA 3.0 3.5 1818 $3,300 $1.82 93d 1 1.39mi
795 Hazel Way Pomona, CA 3.0 3.0 1401 $3,100 $2.21 59d 1 1.46mi

Listing history 50 events

  1. 2026-08-08
    days on market $234,900 Active 155 DOM
  2. 2026-08-06
    days on market $234,900 Active 153 DOM
  3. 2026-08-05
    days on market $234,900 Active 152 DOM
  4. 2026-08-04
    days on market $234,900 Active 151 DOM
  5. 2026-08-03
    days on market $234,900 Active 150 DOM
  6. 2026-07-31
    days on market $234,900 Active 147 DOM
  7. 2026-07-30
    days on market $234,900 Active 146 DOM
  8. 2026-07-30
    days on market $234,900 Active 145 DOM
  9. 2026-07-28
    days on market $234,900 Active 144 DOM
  10. 2026-07-26
    days on market $234,900 Active 142 DOM
  11. 2026-07-24
    days on market $234,900 Active 140 DOM
  12. 2026-07-23
    days on market $234,900 Active 139 DOM
  13. 2026-07-22
    days on market $234,900 Active 138 DOM
  14. 2026-07-21
    days on market $234,900 Active 137 DOM
  15. 2026-07-20
    days on market $234,900 Active 136 DOM
  16. 2026-07-18
    days on market $234,900 Active 134 DOM
  17. 2026-07-18
    pricedays on market $234,900 Active 133 DOM
  18. 2026-07-16
    days on market $249,900 Active 132 DOM
  19. 2026-07-15
    days on market $249,900 Active 131 DOM
  20. 2026-07-14
    days on market $249,900 Active 130 DOM
  21. 2026-07-13
    days on market $249,900 Active 129 DOM
  22. 2026-07-13
    days on market $249,900 Active 128 DOM
  23. 2026-07-11
    days on market $249,900 Active 127 DOM
  24. 2026-07-10
    days on market $249,900 Active 126 DOM
  25. 2026-07-09
    days on market $249,900 Active 125 DOM
  26. 2026-07-07
    days on market $249,900 Active 123 DOM
  27. 2026-07-06
    days on market $249,900 Active 122 DOM
  28. 2026-07-06
    days on market $249,900 Active 121 DOM
  29. 2026-07-05
    days on market $249,900 Active 120 DOM
  30. 2026-07-03
    days on market $249,900 Active 119 DOM
  31. 2026-07-02
    days on market $249,900 Active 118 DOM
  32. 2026-07-01
    days on market $249,900 Active 117 DOM
  33. 2026-06-30
    days on market $249,900 Active 116 DOM
  34. 2026-06-29
    days on market $249,900 Active 115 DOM
  35. 2026-06-28
    days on market $249,900 Active 114 DOM
  36. 2026-06-27
    days on market $249,900 Active 113 DOM
  37. 2026-06-26
    days on market $249,900 Active 112 DOM
  38. 2026-06-24
    days on market $249,900 Active 110 DOM
  39. 2026-06-22
    days on market $249,900 Active 108 DOM
  40. 2026-06-21
    days on market $249,900 Active 107 DOM
  41. 2026-06-18
    days on market $249,900 Active 104 DOM
  42. 2026-06-17
    days on market $249,900 Active 103 DOM
  43. 2026-06-16
    days on market $249,900 Active 102 DOM
  44. 2026-06-15
    days on market $249,900 Active 101 DOM
  45. 2026-06-13
    days on market $249,900 Active 99 DOM
  46. 2026-06-13
    days on market $249,900 Active 98 DOM
  47. 2026-06-09
    days on market $249,900 Active 95 DOM
  48. 2026-06-08
    days on market $249,900 Active 94 DOM
  49. 2026-06-07
    days on market $249,900 Active 93 DOM
  50. 2026-06-04
    days on market $249,900 Active 90 DOM

ⓘ 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 8/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥98°F today · 19 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
$30,134
− Mortgage interest
−$13,158
− Property taxes
−$3,524
− Insurance
−$1,174
− Repairs & maintenance
−$2,411
− Management
−$2,411
− Depreciation
−$6,833
Taxable income
$623
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$150
After-tax cash flow
$4,176/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 · 13 photos

Good 75/100 Cosmetic rehab Est. rehab $7,800–$23,400 screening

This remodeled double-wide manufactured home is in good condition with updated finishes and a well-maintained exterior. It offers a good investment opportunity with potential for value increase through exterior painting and HVAC upgrades.

Value-add opportunities

  • Resale Paint the exterior siding — Painting the exterior siding can enhance the home's curb appeal and increase its resale value.
  • Rental Upgrade the HVAC system — Upgrading the HVAC system can improve energy efficiency and comfort, making the home more attractive to renters.

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

Zoned Schools

Elementary J. Marion Roynon Elementary Middle Ramona Middle High Bonita High

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
B Composite livability gradescore 75/100

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 · 10,940,515 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
7% of renters

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

Price history

-12.3% since first listed
4 events — show timeline
  • 2026-03-06 Listed $249,900 CRMLS
  • 2026-02-18 Coming Soon $249,900 CRMLS
  • 2025-10-12 Price Changed $275,000 CRMLS
  • 2025-08-29 Listed $285,000 CRMLS

Property tax history

-9.4%/yr

Latest (2025): $420 · -9.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…