CashFlowRE
Sign in Sign up
6665 Long Bch
B- Composite 69.36
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 +29.6/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.3/10.0
  • ARV discount +7.5/15.0
  • Condition / age +4.0/5.0
  • Schools +3.7/10.0
  • Livability +3.4/5.0
  • Rent growth +3.0/5.0
  • Appreciation +0.0/10.0

$159,000

6665 Long Bch · Long Beach, CA 90805
2 bd · 2.0 ba · 960 sqft · Manufactured public records · 148 Days on market
Built 1988 Good condition $166/sqft · 13% above area ↓ 22% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

6665 Long Beach Blvd. Unit #J12. Beautifully remodeled 2 Bedroom, 2 Bath Home. Move-in ready. Modern home, featuring an open floor plan perfect for your enjoyment! Enjoy a brand-new kitchen with new cabinetry, and upgraded finishes. New plank flooring throughout the whole home. Mini split A/C in every room for those summer days. Fresh new paint exterior and interior of the home. Two parking spaces which is a big plus. Enjoy your easy commute because you are minutes from 91 and 710 Freeway. Family park all ages welcome. Must see to appreciate. More Photos to Follow.

Key facts

  • 2 parking spots
  • Built 1988
  • Listed 148 days

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 $159k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $572 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $159k).
  • Recommended offer: $140k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.6% vs local median 1.9% in Long Beach — 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 67/100 on livability (#319 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment B+; Watch: health & safety C-, crime F, cost of living F.
  • Long Beach Unified (urban): math 34% / reading 50% proficiency, ranked #216 of 517 in CA (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.9%/yr); 100 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 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 ($73k/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 $1k of loan paydown is wiped out by about $5k 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 + 1.9% rent growth), your $45k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 148 days — a 12% lower offer ($140k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago; this cycle's ask has dropped $11k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $139,920 (12.0% below list)

Questions for the listing agent

  1. It's been on market 148 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. 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?
  5. 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.
  6. 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.
  7. 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
1.33%
Cap rate
10.61%
Cash-on-cash
15.41%
DSCR
1.69
GRM
6.3

CMA / ARV

ARV (median comp)
$98,521
List price
$159,000
Delta
61.39%
Verdict
OVERPRICED
Comps
3 within 2.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6665 Long Beach Blvd Unit J25 0.00mi 3/1.0 (+1) 1,056 (+10%) 8mo $144,000 $136 67
6665 Long Beach Blvd Spc D3 0.05mi 3/1.0 (+1) 832 (-13%) 15mo $110,000 $132 54

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 · 1.95% rent growth · sell at horizon

5-year hold
IRR
5.0%
Equity multiple
1.19×
Total profit
$8,463
Equity at exit
$23,707
10-year hold
IRR
13.4%
Equity multiple
2.02×
Total profit
$45,496
Equity at exit
$13,747

Cash invested: $44,520 (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 90805

Rents YoY
1.9%
Active inventory
100
Price-to-rent
6.3×

Monthly cashflow live

Estimated rent
$2,114 high interval (Pro) →
Mortgage (P&I)
$834
Tax est. 1.5%
$199 /mo · $2,385/yr
Insurance
$66
HOA
$0
Vacancy / Maint / Mgmt
$444
Net cashflow
$572

Break-even live

Break-even rent $1,391
Max offer price $159,000
Occupancy floor 68%

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
$39,750
Closing costs
$4,770
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6624 Delta Ave Long Beach, CA 1.0 1.0 600 $1,595 $2.66 25d 1 0.18mi
6843 Delta Ave Long Beach, CA 2.0 1.0 600 $2,600 $4.33 44d 1 0.28mi
169 E 68th Way Unit 1 Long Beach, CA 2.0 1.0 610 $2,400 $3.93 25d 1 0.29mi
171 1/2 E 68th Way Long Beach, CA 2.0 1.0 610 $2,400 $3.93 25d 1 0.29mi
221 E Artesia Blvd Long Beach, CA 1.0 1.0 600 $1,750 $2.92 4d 1 0.32mi
10 W Trafford St Long Beach, CA 1.0 1.0 800 $1,800 $2.25 44d 1 0.57mi
1119 S Chester Ave Unit 1119 Compton, CA 1.0 1.0 650 $1,695 $2.61 7d 1 0.88mi
6479 Atlantic Ave Long Beach, CA 1.0 1.0 526 $1,838 $3.49 3d 5 1.11mi
713 E Cocoa St Unit 713 Compton, CA 2.0 1.0 825 $2,200 $2.67 21d 1 1.13mi
713 E Cocoa St Unit 713 Compton, CA 2.0 1.0 825 $2,200 $2.67 44d 1 1.13mi
713 E Cocoa St Unit 713 Compton, CA 2.0 1.0 825 $2,200 $2.67 25d 1 1.13mi
454 E 63rd St Long Beach, CA 1.0 1.0 630 $2,300 $3.65 19d 1 1.14mi
147 E 59th St Unit 147 A Long Beach, CA 2.0 2.0 740 $2,650 $3.58 4d 1 1.15mi
6067 Jaymills Ave Long Beach, CA 2.0 1.0 781 $2,300 $2.94 44d 1 1.20mi
500 E Poppy St Long Beach, CA 1.0 1.0 551 $1,875 $3.40 15d 1 1.23mi
409 S Harris Ave Unit 409 Compton, CA 3.0 1.0 920 $2,495 $2.71 44d 1 1.23mi
6175 Linden Ave Long Beach, CA 1.0 1.0 562 $1,795 $3.19 10d 1 1.24mi
6151 Linden Ave Long Beach, CA 1.0 1.0 538 $1,795 $3.34 44d 1 1.25mi
15327 S Butler Ave Compton, CA 2.0 1.0 716 $2,875 $4.02 2d 1 1.28mi
195 E Hullett St Long Beach, CA 3.0 1.0 725 $2,595 $3.58 17d 1 1.29mi
247 E Hullett St Unit 8 Long Beach, CA 1.0 1.0 750 $1,895 $2.53 25d 1 1.32mi
77 E Ellis St Unit 79 Long Beach, CA 1.0 1.0 700 $1,850 $2.64 11d 1 1.42mi
5960 Linden Ave #1 Long Beach, CA 2.0 1.0 800 $1,995 $2.49 5d 1 1.42mi
5960 Linden Ave Long Beach, CA 2.0 1.0 800 $1,995 $2.49 5d 1 1.42mi
519 S Tamarind Ave Unit 519 Compton, CA 2.0 1.0 850 $2,575 $3.03 25d 1 1.45mi

Listing history 21 events

  1. 2026-06-18
    days on market $159,000 Active 148 DOM
  2. 2026-06-17
    days on market $159,000 Active 147 DOM
  3. 2026-06-16
    days on market $159,000 Active 146 DOM
  4. 2026-06-15
    days on market $159,000 Active 145 DOM
  5. 2026-06-13
    days on market $159,000 Active 143 DOM
  6. 2026-06-13
    days on market $159,000 Active 142 DOM
  7. 2026-06-09
    days on market $159,000 Active 139 DOM
  8. 2026-06-08
    days on market $159,000 Active 138 DOM
  9. 2026-06-07
    days on market $159,000 Active 137 DOM
  10. 2026-06-04
    days on market $159,000 Active 134 DOM
  11. 2026-06-03
    days on market $159,000 Active 133 DOM
  12. 2026-06-02
    days on market $159,000 Active 132 DOM
  13. 2026-06-01
    days on market $159,000 Active 131 DOM
  14. 2026-05-31
    days on market $159,000 Active 130 DOM
  15. 2026-04-27
    price $159,000 571-char remark
    Show marketing remark (571 chars)

    6665 Long Beach Blvd. Unit #J12. Beautifully remodeled 2 Bedroom, 2 Bath Home. Move-in ready. Modern home, featuring an open floor plan perfect for your enjoyment! Enjoy a brand-new kitchen with new cabinetry, and upgraded finishes. New plank flooring throughout the whole home. Mini split A/C in every room for those summer days. Fresh new paint exterior and interior of the home. Two parking spaces which is a big plus. Enjoy your easy commute because you are minutes from 91 and 710 Freeway. Family park all ages welcome. Must see to appreciate. More Photos to Follow.

  16. 2026-04-24
    status Active 571-char remark
    Show marketing remark (571 chars)

    6665 Long Beach Blvd. Unit #J12. Beautifully remodeled 2 Bedroom, 2 Bath Home. Move-in ready. Modern home, featuring an open floor plan perfect for your enjoyment! Enjoy a brand-new kitchen with new cabinetry, and upgraded finishes. New plank flooring throughout the whole home. Mini split A/C in every room for those summer days. Fresh new paint exterior and interior of the home. Two parking spaces which is a big plus. Enjoy your easy commute because you are minutes from 91 and 710 Freeway. Family park all ages welcome. Must see to appreciate. More Photos to Follow.

  17. 2026-01-19
    listed $170,000 Active 571-char remark
    Show marketing remark (571 chars)

    6665 Long Beach Blvd. Unit #J12. Beautifully remodeled 2 Bedroom, 2 Bath Home. Move-in ready. Modern home, featuring an open floor plan perfect for your enjoyment! Enjoy a brand-new kitchen with new cabinetry, and upgraded finishes. New plank flooring throughout the whole home. Mini split A/C in every room for those summer days. Fresh new paint exterior and interior of the home. Two parking spaces which is a big plus. Enjoy your easy commute because you are minutes from 91 and 710 Freeway. Family park all ages welcome. Must see to appreciate. More Photos to Follow.

  18. 2026-01-14
    historical $170,000 571-char remark
    Show marketing remark (571 chars)

    6665 Long Beach Blvd. Unit #J12. Beautifully remodeled 2 Bedroom, 2 Bath Home. Move-in ready. Modern home, featuring an open floor plan perfect for your enjoyment! Enjoy a brand-new kitchen with new cabinetry, and upgraded finishes. New plank flooring throughout the whole home. Mini split A/C in every room for those summer days. Fresh new paint exterior and interior of the home. Two parking spaces which is a big plus. Enjoy your easy commute because you are minutes from 91 and 710 Freeway. Family park all ages welcome. Must see to appreciate. More Photos to Follow.

  19. 2019-09-19
    historical
  20. 2019-09-03
    price $189,997
  21. 2019-08-19
    listed $205,000 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 · 24% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥90°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 10 unhealthy d/yr today · 10 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
$25,374
− Mortgage interest
−$8,906
− Property taxes
−$2,385
− Insurance
−$795
− Repairs & maintenance
−$2,030
− Management
−$2,030
− Depreciation
−$4,625
Taxable income
$4,602
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,104
After-tax cash flow
$5,755/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 · 11 photos

Good 80/100 Cosmetic rehab

This beautifully remodeled 2-bedroom, 2-bath home is move-in ready with modern finishes and a fresh paint job. It offers a good condition score and is ready for a new owner or tenant.

Value-add opportunities

  • Both Landscaping and curb appeal improvements — Enhances curb appeal and could attract more buyers
  • Both Add smart home features — Improves convenience and could increase rental value
  • Both Add a smart thermostat — Improves comfort and energy efficiency

Renovation cost estimate screening

Value-add ROI direction

  • Both Landscaping and curb appeal improvements — Enhances curb appeal and could attract more buyers
  • Both Add smart home features — Improves convenience and could increase rental value
  • Both Add a smart thermostat — Improves comfort and energy efficiency

ⓘ 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
Long Beach Unified
NCES district ID
0622500
Math proficiency
34% ▼ -11.00%
Reading proficiency
50% ▼ -4.00%
Median HH income
$56,092
Composite
36.67/100
National rank
#4607
State rank
#216 of 517 in CA

Livability — Long Beach

Score
67/100
State rank
#319
US rank
#10758

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Long Beach, CA
County
Los Angeles County · 9,444,647 people
City population
466,088
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
92,402
Household income
$73,415
Rent vs Own
57.9% rent · 42.1% own
Severe rent burden
4834.0

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 0.60)
Race & ethnicity
Hispanic / Latino 59% Black 18% Two or more races 16% Asian 11% White 8% Native American 2%
Hispanic origin (detail)
Mexican 48%
Common ancestry
Lithuanian 1% Slovak 1%
Foreign-born
30% · Canada, Vietnam
Languages at home
41% English-only · Spanish 49% Other Asian/Pacific 5% Tagalog/Filipino 2%

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
▼ -817.43%
Current HPI
456.7913
Rent YoY
▲ 1.95%
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

-22.4% since first listed
7 events — show timeline
  • 2026-04-27 Price Changed $159,000 CRMLS
  • 2026-04-24 Relisted CRMLS
  • 2026-01-19 Listed $170,000 CRMLS
  • 2026-01-14 Coming Soon $170,000 CRMLS
  • 2019-09-19 Listing Removed CRMLS
  • 2019-09-03 Price Changed $189,997 CRMLS
  • 2019-08-19 Listed $205,000 CRMLS

Property tax history

+7.2%/yr

Latest (2025): $302 · +7.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…