10880 Ca-67 #6 · Eucalyptus Hills, CA 92040

$257,000

3 bd · 2.0 ba · 1,248 sqft · Manufactured public records · 21 Days on market

Built 1976 Est $195k · 32% over

---

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 +25.6/30.0
• DSCR +8.5/10.0
• 1% rule +5.4/10.0
• Schools +4.4/10.0
• Rent growth +3.4/5.0
• Livability +2.7/5.0
• Condition / age +2.5/5.0
• ARV discount +0.0/15.0
• Appreciation +0.0/10.0

Listing remarks

Fully remodeled home offering modern farmhouse-inspired finishes in a peaceful semi-rural setting with beautiful surrounding hillside views. Nearly every surface of this home has been upgraded. The kitchen featuring an oversized island with built-in stainless cooktop, suspended range hood, built-in wall oven, all-new shaker cabinetry, stone countertops, matte black hardware, stainless-steel appliances, and recessed coffered ceilings. The open-concept living area is anchored by a striking shiplap fireplace entertainment wall and beautiful luxury vinyl plank flooring throughout the main living spaces. Both bathrooms have been beautifully renovated with designer tile showers, updated vanities,

Key facts

• Suspended range hood
• Stone countertops
• Shaker cabinetry

Tags

• OVERSIZED ISLAND
• BUILT-IN STAINLESS COOKTOP
• SUSPENDED RANGE HOOD
• BUILT-IN WALL OVEN
• SHAKER CABINETRY
• STONE COUNTERTOPS

Property features AI

Finance

• HOA & community: Community amenities include pool, playground and clubhouse; Located in Lakeside View Estates

Exterior

• Parking: Tandem parking for 2 vehicles
• Utilities: Sewer connected
• Home design: Residential mobile home; Single-story; Has a view
• Construction: Aluminum siding; Built as a mobile home
• Exterior features: Partial fencing; Community pool; Community playground; Community clubhouse; Automatic irrigation

Interior

• Kitchen: Dishwasher; Self-cleaning oven; Gas range; Range hood; Refrigerator; Ice maker; Disposal
• Bedrooms: Up to 3 bedrooms possible
• Flooring: Carpet; Laminate
• Bathrooms: 2 full bathrooms
• Heating & cooling: Central air conditioning; Forced air heating (natural gas)
• Interior features: Dishwasher; Disposal; Refrigerator; Ice maker; Self-cleaning oven; Gas range; Range hood; Carpet and laminate flooring

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $257k.

Deal economics

• At list price, monthly cash flow is $605 ($7k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($3k rent vs $257k).
• Recommended offer: $253k (1.5% below list) — sets the bar for market timing.

Location & tenants

• Location reads 53/100 on livability (#970 in CA) — a working-class tenant base; expect higher turnover. Strengths: employment A+, housing A-; Watch: schools C-, amenities F, commute F.
• Lakeside Union Elementary (suburban): math 41% / reading 52% proficiency, ranked #480 of 1,400 in CA (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Market conditions: Rents rising (+3.6%/yr); 148 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 11,759 units permitted in San Diego County in 2024 (7,244 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 $8k of value loss. Plan a longer hold.
• San Diego County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (-3.0% appreciation + 3.6% rent growth), your $72k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

• It's been on market 21 days — a 2% lower offer ($253k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $253,145 (1.5% below list)

Questions for the listing agent

1. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
3. 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.
4. 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.
5. 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: 1.04% ✓
• Cap rate: 9.12%
• Cash-on-cash: 10.09%
• DSCR: 1.45
• GRM: 8.0

CMA / ARV

• ARV (on-the-fly): $194,688
• Comps found: 3

Show comp detail 3 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
10880 Hwy 67 #118	0.00mi	3/2.0	1,344 (+8%)	8mo	$188,000	$140	80
10880 Highway 67 Spc 126	0.00mi	3/2.0	1,344 (+8%)	16mo	$210,000	$156	74
10880 Highway 67 Spc 13	0.00mi	4/2.0 (+1)	1,344 (+8%)	16mo	$237,000	$176	69

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 · 3.56% rent growth · sell at horizon

5-year hold

• IRR: -0.6%
• Equity multiple: 0.98×
• Total profit: $-1,718
• Equity at exit: $38,320

10-year hold

• IRR: 9.5%
• Equity multiple: 1.75×
• Total profit: $53,879
• Equity at exit: $22,221

Cash invested: $71,960 (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.

Methodology + full state rankings →

ZIP-level market 92040

• Rents YoY: 3.6%
• Active inventory: 148
• Price-to-rent: 8.0×

Monthly cashflow live

• Estimated rent: $2,665 high
• Mortgage (P&I): −$1,348
• Tax from tax record: −$45 /mo · $539/yr
• Insurance: −$107
• HOA: −$0
• Vacancy / Maint / Mgmt: −$560
• Net cashflow: $605

Break-even live

Break-even rent $1,898

Max offer price $257,000

Occupancy floor 72%

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: $64,250
• Closing costs: $7,710
• Reserves months: —
• Total cash needed: —

Rent comps 11 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
12156 Lakeside Ave Lakeside, CA	3.0	2.0	1424	$3,500	$2.46	1d	1	0.64mi
12840 Mapleview St Lakeside, CA	2.0	2.0	880	$2,100	$2.39	1d	3	1.01mi
10112 Ashwood St Lakeside, CA	2.0	1.0–2.0	763	$1,944	$2.55	1d	8	1.03mi
12618 Laurel St Unit 12618 C Lakeside, CA	3.0	1.0	1100	$2,390	$2.17	1d	1	1.05mi
12645 Laurel St Lakeside, CA	2.0	2.0	900	$1,950	$2.17	10d	1	1.10mi
12645 Laurel St Apt 13 Lakeside, CA	2.0	2.0	900	$1,950	$2.17	1d	1	1.10mi
12905 Mapleview St Lakeside, CA	2.0	1.5	800	$2,244	$2.80	1d	3	1.13mi
12370 Parkside St Lakeside, CA	2.0	2.0	944	$1,925	$2.04	7d	1	1.20mi
12738 Lakeshore Dr Lakeside, CA	3.0	2.5	1368	$4,300	$3.14	7d	1	1.24mi
12225 Woodside Ave Unit 12225 B Lakeside, CA	2.0	1.0	860	$2,150	$2.50	1d	1	1.37mi
12403 Julian Ave #206 Lakeside, CA	2.0	1.0	806	$2,850	$3.54	1d	1	1.50mi

Listing history 14 events

1. 2026-06-18
   days on market $257,000 Active 21 DOM
2. 2026-06-17
   days on market $257,000 Active 20 DOM
3. 2026-06-16
   days on market $257,000 Active 19 DOM
4. 2026-06-15
   days on market $257,000 Active 18 DOM
5. 2026-06-13
   days on market $257,000 Active 16 DOM
6. 2026-06-09
   days on market $257,000 Active 12 DOM
7. 2026-06-08
   days on market $257,000 Active 11 DOM
8. 2026-06-07
   days on market $257,000 Active 10 DOM
9. 2026-06-04
   days on market $257,000 Active 7 DOM
10. 2026-06-03
    days on market $257,000 Active 6 DOM
11. 2026-06-02
    days on market $257,000 Active 5 DOM
12. 2026-06-01
    days on market $257,000 Active 4 DOM
13. 2026-05-31
    days on market $257,000 Active 3 DOM
14. 2026-05-28
    listed $257,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast CA · Resets to sale price

• Current annual tax: $539 · $45/mo
• Projected year-2 tax: $1,953 · $163/mo
• Expected delta: +$1,414/yr (+$118/mo · 262.4%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

• 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 7/10 Severe
• 🌡 Heat 6/10 Major 7 d/yr ≥97°F today · 20 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 7 by 30 yrs out

Taxation est. · year 1

• Rental income: $31,974
• − Mortgage interest: −$14,396
• − Property taxes: −$539
• − Insurance: −$1,285
• − Repairs & maintenance: −$2,558
• − Management: −$2,558
• − Depreciation: −$7,476
• Taxable income: $3,162
• Est. tax owed @ 24.0%: −$759
• After-tax cash flow: $6,504/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: Lakeside Union Elementary
• NCES district ID: 0620790
• Math proficiency: 41% ▬ 0.00%
• Reading proficiency: 52% ▼ -1.00%
• Median HH income: $65,574
• Composite: 43.51/100
• National rank: #6453
• State rank: #480 of 1400 in CA

Livability — Eucalyptus Hills

• Score: 53/100
• State rank: #970
• US rank: #24571

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Eucalyptus Hills, CA
• County: San Diego County · 3,178,799 people
• Metro: San Diego-Chula Vista-Carlsbad, CA
• Population (ZIP): 46,216
• Household income: $107,937
• Rent vs Own: 32.3% rent · 67.7% own
• Severe rent burden: 1147.0

Population outlook (San Diego County) Hauer SSP2

• Today (2025): 3,678,185 people
• By 2030: 3,856,546 · +4.8%
• By 2040: 4,171,407 · +13.4%
• By 2050: 4,421,607 · +20.2%
• By 2075: 4,831,599 · +31.4%
• By 2100: 4,832,502 · +31.4%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (69%)
• Race & ethnicity: White 69% Hispanic / Latino 22% Two or more races 11% Black 2% Asian 2% Native American 1%
• Hispanic origin (detail): Mexican 19%
• Common ancestry: Lithuanian 3% Italian 3% Slovak 2%
• Foreign-born: 8% · Canada
• Languages at home: 86% English-only · Spanish 10% Arabic 1% Other Indo-European 1%

Political lean MEDSL · San Diego

• 2024 margin: D (+16.8) · D 56.9% · R 40.1% · Other 2.9%
• 2008→2024 swing: +6.6pp toward D · 2008: 10.2pp · 2024: 16.8pp
• All cycles: 2024: D+16.8 2020: D+22.8 2016: D+17.8 2012: D+5.1 2008: D+10.2

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -622.09%
• Current HPI: 344.8263
• Rent YoY: ▲ 3.56%
• Metro: San Diego-Chula Vista-Carlsbad, CA
• State GDP YoY: ▲ 3.21%
• F500 in state: 116

Industry mix (Fortune 500 HQ in CA)

Industry	F500 HQs	Revenue
▸Technology	27	$1,492B
▸Financial Services	3	$174B
▸Retail	3	$44B
▸Insurance	3	$26B
▸Media / Entertainment	2	$115B
▸Pharmaceuticals / Biotech	2	$62B

Price history

1 event — show timeline

• 2026-05-28 Listed $257,000 SDMLS

Property tax history

+3.4%/yr

Latest (2013): $539 · +3.7% YoY. Source: county tax records.