CashFlowRE
Sign in Sign up
8250 Lankershim Blvd #130
B Composite 70.23
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 +7.5/15.0
  • 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

$79,000

8250 Lankershim Blvd #130 · Los Angeles, CA 91605
1 bd · 1.0 ba · 420 sqft · Manufactured · 144 Days on market
Built 2020 Good condition 9.63 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover the perfect blend of comfort and convenience in this delightful 1-bedroom, 1-bathroom manufactured home, which can be yours with AS LITTLE AS 5% DOWN! Situated in the vibrant North Hollywood community, this cozy home spans 420 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. Outside, enjoy the sunny California weather and take advantage of the community amenities including a refreshing pool, gym, and clubhouse. With a prime location close to local entertainment, dining, and shopping, this home is a great opportunity to experience the Hollywood lifestyle at its best. Space 130 is labeled Ivy 10 on the home Space rent is an affordable $1495.

Key facts

  • Clubhouse
  • Refreshing pool
  • Gym

Tags

MODERN KITCHENREFRESHING POOLGYMCLUBHOUSEPRIME LOCATION

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 1-bed/1.0-bath manufactured listed at $79k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $679 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $79k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.
  • Cap rate 16.6% 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; 1 comparable units currently listed for rent nearby; 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 $546 of loan paydown is wiped out by about $2k 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 $22k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 144 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 2y ago; this cycle's ask has dropped $10k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $69,520 (12.0% below list)

Questions for the listing agent

  1. It's been on market 144 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.96%
Cap rate
16.60%
Cash-on-cash
36.82%
DSCR
2.64
GRM
4.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
29.2%
Equity multiple
2.17×
Total profit
$25,909
Equity at exit
$11,779
10-year hold
IRR
34.8%
Equity multiple
3.75×
Total profit
$60,763
Equity at exit
$6,830

Cash invested: $22,120 (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
4.2×

Monthly cashflow live

Estimated rent
$1,550 medium interval (Pro) →
Mortgage (P&I)
$414
Tax est. 1.5%
$99 /mo · $1,185/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$326
Net cashflow
$679

Break-even live

Break-even rent $691
Max offer price $79,000
Occupancy floor 51%

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
$19,750
Closing costs
$2,370
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8139 Radford Ave North Hollywood, CA 1.0 1.0 350 $1,000 $2.86 24d 1 0.45mi

Listing history 27 events

  1. 2026-06-18
    days on market $79,000 Active 144 DOM
  2. 2026-06-17
    price $79,000 Active 143 DOM
  3. 2026-06-17
    days on market $82,000 Active 143 DOM
  4. 2026-06-16
    days on market $82,000 Active 142 DOM
  5. 2026-06-15
    days on market $82,000 Active 141 DOM
  6. 2026-06-13
    days on market $82,000 Active 139 DOM
  7. 2026-06-09
    days on market $82,000 Active 135 DOM
  8. 2026-06-08
    days on market $82,000 Active 134 DOM
  9. 2026-06-07
    days on market $82,000 Active 133 DOM
  10. 2026-06-04
    days on market $82,000 Active 130 DOM
  11. 2026-06-03
    days on market $82,000 Active 129 DOM
  12. 2026-06-02
    days on market $82,000 Active 128 DOM
  13. 2026-06-01
    days on market $82,000 Active 127 DOM
  14. 2026-05-31
    days on market $82,000 Active 126 DOM
  15. 2026-03-24
    status Active 789-char remark
    Show marketing remark (789 chars)

    Discover the perfect blend of comfort and convenience in this delightful 1-bedroom, 1-bathroom manufactured home, which can be yours with AS LITTLE AS 5% DOWN! Situated in the vibrant North Hollywood community, this cozy home spans 420 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. Outside, enjoy the sunny California weather and take advantage of the community amenities including a refreshing pool, gym, and clubhouse. With a prime location close to local entertainment, dining, and shopping, this home is a great opportunity to experience the Hollywood lifestyle at its best. Space 130 is labeled Ivy 10 on the home Space rent is an affordable $1495.

  16. 2026-01-20
    listed $89,000 Active 789-char remark
    Show marketing remark (789 chars)

    Discover the perfect blend of comfort and convenience in this delightful 1-bedroom, 1-bathroom manufactured home, which can be yours with AS LITTLE AS 5% DOWN! Situated in the vibrant North Hollywood community, this cozy home spans 420 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. Outside, enjoy the sunny California weather and take advantage of the community amenities including a refreshing pool, gym, and clubhouse. With a prime location close to local entertainment, dining, and shopping, this home is a great opportunity to experience the Hollywood lifestyle at its best. Space 130 is labeled Ivy 10 on the home Space rent is an affordable $1495.

  17. 2025-09-25
    listed Active
  18. 2025-04-23
    soldstatus $99,950 Closed Sale
  19. 2025-04-12
    status Pending Sale
  20. 2025-02-06
    price $99,950
  21. 2025-01-16
    price $104,950
  22. 2024-12-09
    listed $109,950 Active
  23. 2024-11-26
    historical
  24. 2024-11-26
    listed $119,950 Active
  25. 2024-09-23
    price $119,950
  26. 2024-09-23
    historical
  27. 2024-09-23
    listed $11,950 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
$18,603
− Mortgage interest
−$4,425
− Property taxes
−$1,185
− Insurance
−$395
− Repairs & maintenance
−$1,488
− Management
−$1,488
− Depreciation
−$2,298
Taxable income
$7,323
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,758
After-tax cash flow
$6,387/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 · 12 photos

Good 80/100 None rehab

This modern manufactured home in North Hollywood is in excellent condition with minimal repairs needed. It offers a great opportunity for a move-in-ready living space with community amenities.

Value-add opportunities

  • Both landscaping — enhances curb appeal and adds value
  • Both furniture — improves living experience and resale value

Renovation cost estimate screening

Value-add ROI direction

  • Both landscaping — enhances curb appeal and adds value
  • Both furniture — improves living experience and resale 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
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

+644.8% since first listed
13 events — show timeline
  • 2026-03-24 Relisted TheMLS
  • 2026-01-20 Listed $89,000 TheMLS
  • 2025-09-25 Listed TheMLS
  • 2025-04-23 Sold (MLS) $99,950 CRMLS
  • 2025-04-12 Pending CRMLS
  • 2025-02-06 Price Changed $99,950 CRMLS
  • 2025-01-16 Price Changed $104,950 CRMLS
  • 2024-12-09 Listed $109,950 CRMLS
  • 2024-11-26 Listed $119,950 CRMLS
  • 2024-11-26 Listing Removed CRMLS
  • 2024-09-23 Price Changed $119,950 CRMLS
  • 2024-09-23 Listed $11,950 CRMLS
  • 2024-09-23 Listing Removed CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…