CashFlowRE
Sign in Sign up
2755 Arrow Hwy #61
B- Composite 65.21
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
  • Schools +5.9/10.0
  • Livability +3.8/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$199,000

2755 Arrow Hwy #61 · La Verne, CA 91750
3 bd · 2.0 ba · 1,152 sqft · Manufactured public records · 22 Days on market
Built 2004 Est $157k · 27% over

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

Listing remarks MLS

Back on Market and Wont Last Long!! Check out this Rare Find! a 2004 3bedroom 2bathroom in an All Age Community in La Verne- AVAILABLE! This lovely home features an island kitchen layout with a walk in pantry and tons of cabinets and counter space for cooking, baking, and entertaining. 3 bedrooms are spacious and can accommodate full sized furnishings. Home features central A/C and heating throughout. Driveway can accommodate 2-3 car parking. Nice sized front porch with small side yard. Community features full amenities including: Spacious lots, 2 greenbelts, playground for kids, pet run, RV storage, Pool with Outdoor Jacuzzi, Indoor Jacuzzi, Car Wash and is conveniently located close to entertainment, restaurants, and activities. Zoned for Bonita Unified School District (San Dimas/ La Verne).

Key facts

  • 3 parking spots
  • Community pool
  • Built 2004

Property features AI

Finance

  • Other: Manager approval required
  • Financial info: Land lease amount: $1,725
  • HOA & community: Land lease community (Kingsway Gardens)

Exterior

  • Parking: Carport with 3 covered spaces; 3 total parking spaces
  • Utilities: Public sewer; District/Public water
  • Home design: Single-story home; Mobile home model: Festival; Mobile home remains on site; Entry faces front
  • Construction: 24 ft wide by 48 ft long mobile unit; Total of 1 story; Year built source: Assessor
  • Exterior features: Patio; In-ground pool; Community pool access; One shed on the property; Property located in a suburban setting; Dog park and street lighting in the community

Interior

  • Kitchen: Remodeled kitchen with Formica counters; Kitchen island; 6-burner stove; Gas range; Free-standing range; Microwave; Refrigerator; Dishwasher
  • Bedrooms: Primary bedroom on the main floor
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (central furnace); Central cooling
  • Interior features: One-level home with front entry; Main-floor primary bedroom; All bedrooms on the main floor; Living room
  • Laundry & utility: Dedicated laundry room; Washer hookup; Gas dryer hookup

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 3-bed/2.0-bath manufactured listed at $199k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $199k).
  • Recommended offer: $196k (1.5% below list) — sets the bar for market timing.
  • Cap rate 13.8% vs local median 2.9% 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); 95 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 44% 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).
  • This rent runs 35% of the median local income ($104k/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 $6k 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 + 2.4% rent growth), your $56k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($196k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 19y ago; this cycle's ask is 11% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $170k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; extreme-heat days projected 6→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $196,015 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  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
1.53%
Cap rate
13.77%
Cash-on-cash
26.72%
DSCR
2.19
GRM
5.4

CMA / ARV

ARV (on-the-fly)
$156,672
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2717 E Arrow Hwy #21 0.17mi 3/2.0 1,152 (0%) 2mo $225,000 $195 90
2755 Arrow Hwy #3 0.03mi 2/2.0 (-1) 1,152 (0%) 8mo $130,900 $114 87
2717 Arrow #154 0.17mi 3/2.0 1,200 (+4%) 1mo $212,000 $177 84
2717 Arrow #130 0.17mi 3/2.0 1,152 (0%) 12mo $217,500 $189 82
2755 Arrow Highway #38 #38 0.12mi 2/2.0 (-1) 1,100 (-4%) 2mo $150,000 $136 80
2755 Arrow Hwy #88 0.00mi 2/1.0 (-1) 1,080 (-6%) 1mo $61,000 $56 80
2755 Arrow Hwy #28 0.09mi 2/2.0 (-1) 1,200 (+4%) 4mo $77,000 $64 80
2755 Arrow #98 0.00mi 3/2.0 1,296 (+12%) 4mo $204,000 $157 76
2755 Arrow Hwy #106 0.00mi 3/2.0 1,321 (+15%) 3mo $165,000 $125 73
2755 Arrow Hwy #19 0.00mi 2/2.0 (-1) 1,040 (-10%) 9mo $82,500 $79 72
2755 Arrow Hwy #130 0.12mi 2/2.0 (-1) 1,100 (-4%) 19mo $175,000 $159 66
2755 Arrow Hwy #175 0.12mi 2/2.0 (-1) 1,000 (-13%) 10mo $40,000 $40 59

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
19.9%
Equity multiple
1.80×
Total profit
$44,713
Equity at exit
$29,672
10-year hold
IRR
27.7%
Equity multiple
3.38×
Total profit
$132,336
Equity at exit
$17,206

Cash invested: $55,720 (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 91750

Rents YoY
2.4%
Active inventory
95
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$3,047 high interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$40 /mo · $476/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$640
Net cashflow
$1,241

Break-even live

Break-even rent $1,476
Max offer price $199,000
Occupancy floor 54%

Sensitivity live

Price -10% $1,353 -5% $1,297 +0% $1,241 +5% $1,184 +10% $1,128
Rent -10% $1,000 -5% $1,120 +0% $1,241 +5% $1,361 +10% $1,481
Rate -1.0pp $1,341 -0.5pp $1,291 base $1,241 +0.5pp $1,189 +1.0pp $1,137

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
$49,750
Closing costs
$5,970
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
2728 Crozier Ct Pomona, CA 3.0 3.0 1497 $3,295 $2.20 2d 1 0.39mi
2707 Erebus Ct Pomona, CA 3.0 3.0 1497 $3,400 $2.27 45d 1 0.43mi
2771 N Garey Ave Pomona, CA 1.0–3.0 1.0–2.0 1065 $3,522 $3.31 0d 7 0.51mi
245 E Grevillia St Pomona, CA 2.0 1.0 988 $2,400 $2.43 45d 1 0.58mi
2958 Gramercy St Pomona, CA 3.0 2.0 1364 $3,350 $2.46 7d 1 0.68mi
2018 Las Vegas Ave #8 Pomona, CA 3.0 2.0 1398 $2,750 $1.97 12d 1 0.68mi
3054 Gladstone St #4 Pomona, CA 2.0 1.0 933 $2,500 $2.68 8d 1 0.86mi
235 W Grove St Pomona, CA 1.0–2.0 1.0–2.0 800 $2,576 $3.22 0d 9 0.90mi
2408 Pepper St La Verne, CA 2.0 1.0 836 $2,650 $3.17 26d 1 0.95mi
2013 Walnut St Unit B La Verne, CA 2.0 1.0 900 $2,800 $3.11 45d 1 0.99mi
150 Drake St Pomona, CA 2.0 2.0 924 $2,554 $2.76 0d 2 1.00mi
2366 Lomeli Ln La Verne, CA 2.0 1.0 836 $2,470 $2.95 45d 1 1.05mi
2559 Yorkshire Way Pomona, CA 2.0 2.0 1100 $2,400 $2.18 26d 1 1.06mi
2429 College Ln La Verne, CA 2.0 1.0 836 $2,350 $2.81 45d 1 1.08mi
2577 Sycamore Dr La Verne, CA 3.0 2.0 1350 $2,895 $2.14 45d 1 1.09mi
450 W Foothill Blvd Pomona, CA 2.0 1.0–2.0 773 $2,565 $3.32 0d 9 1.19mi
795 Hazel Way Pomona, CA 3.0 3.0 1401 $3,100 $2.21 12d 1 1.21mi
1886 Bonita Ave La Verne, CA 2.0 1.0 777 $2,895 $3.73 45d 1 1.21mi
2870 N Towne Ave Pomona, CA 2.0 1.0–2.0 725 $2,500 $3.45 0d 5 1.25mi
1490 N Park Ave Pomona, CA 3.0 2.0 1376 $3,395 $2.47 45d 1 1.25mi
1574 N Orange Grove Ave Pomona, CA 3.0 2.0 1330 $4,000 $3.01 45d 1 1.32mi
2064 Evergreen St La Verne, CA 2.0 2.0 960 $2,400 $2.50 19d 1 1.36mi
2042 Evergreen St La Verne, CA 2.0 1.0 825 $2,150 $2.61 45d 1 1.38mi
2063 Evergreen St La Verne, CA 3.0 2.0 1300 $3,200 $2.46 45d 1 1.39mi
3636 Sumner Ave #210 Pomona, CA 2.0 2.0 1290 $2,400 $1.86 7d 1 1.42mi

Listing history 29 events

  1. 2026-06-21
    days on market $199,000 Active 22 DOM
  2. 2026-06-18
    days on market $199,000 Active 19 DOM
  3. 2026-06-17
    days on market $199,000 Active 18 DOM
  4. 2026-06-16
    days on market $199,000 Active 17 DOM
  5. 2026-06-15
    days on market $199,000 Active 16 DOM
  6. 2026-06-13
    days on market $199,000 Active 14 DOM
  7. 2026-06-13
    days on market $199,000 Active 13 DOM
  8. 2026-06-09
    days on market $199,000 Active 10 DOM
  9. 2026-06-08
    days on market $199,000 Active 9 DOM
  10. 2026-06-07
    days on market $199,000 Active 8 DOM
  11. 2026-06-04
    days on market $199,000 Active 5 DOM
  12. 2026-06-03
    days on market $199,000 Active 4 DOM
  13. 2026-06-02
    days on market $199,000 Active 3 DOM
  14. 2026-06-01
    days on market $199,000 Active 2 DOM
  15. 2026-05-27
    historical $199,000
  16. 2022-11-10
    soldstatus $170,000 Closed Sale 804-char remark
    Show marketing remark (804 chars)

    Back on Market and Wont Last Long!! Check out this Rare Find! a 2004 3bedroom 2bathroom in an All Age Community in La Verne- AVAILABLE! This lovely home features an island kitchen layout with a walk in pantry and tons of cabinets and counter space for cooking, baking, and entertaining. 3 bedrooms are spacious and can accommodate full sized furnishings. Home features central A/C and heating throughout. Driveway can accommodate 2-3 car parking. Nice sized front porch with small side yard. Community features full amenities including: Spacious lots, 2 greenbelts, playground for kids, pet run, RV storage, Pool with Outdoor Jacuzzi, Indoor Jacuzzi, Car Wash and is conveniently located close to entertainment, restaurants, and activities. Zoned for Bonita Unified School District (San Dimas/ La Verne).

  17. 2022-10-19
    historical Active Under Contract 804-char remark
    Show marketing remark (804 chars)

    Back on Market and Wont Last Long!! Check out this Rare Find! a 2004 3bedroom 2bathroom in an All Age Community in La Verne- AVAILABLE! This lovely home features an island kitchen layout with a walk in pantry and tons of cabinets and counter space for cooking, baking, and entertaining. 3 bedrooms are spacious and can accommodate full sized furnishings. Home features central A/C and heating throughout. Driveway can accommodate 2-3 car parking. Nice sized front porch with small side yard. Community features full amenities including: Spacious lots, 2 greenbelts, playground for kids, pet run, RV storage, Pool with Outdoor Jacuzzi, Indoor Jacuzzi, Car Wash and is conveniently located close to entertainment, restaurants, and activities. Zoned for Bonita Unified School District (San Dimas/ La Verne).

  18. 2022-10-14
    status Active 804-char remark
    Show marketing remark (804 chars)

    Back on Market and Wont Last Long!! Check out this Rare Find! a 2004 3bedroom 2bathroom in an All Age Community in La Verne- AVAILABLE! This lovely home features an island kitchen layout with a walk in pantry and tons of cabinets and counter space for cooking, baking, and entertaining. 3 bedrooms are spacious and can accommodate full sized furnishings. Home features central A/C and heating throughout. Driveway can accommodate 2-3 car parking. Nice sized front porch with small side yard. Community features full amenities including: Spacious lots, 2 greenbelts, playground for kids, pet run, RV storage, Pool with Outdoor Jacuzzi, Indoor Jacuzzi, Car Wash and is conveniently located close to entertainment, restaurants, and activities. Zoned for Bonita Unified School District (San Dimas/ La Verne).

  19. 2022-09-17
    historical Active Under Contract 804-char remark
    Show marketing remark (804 chars)

    Back on Market and Wont Last Long!! Check out this Rare Find! a 2004 3bedroom 2bathroom in an All Age Community in La Verne- AVAILABLE! This lovely home features an island kitchen layout with a walk in pantry and tons of cabinets and counter space for cooking, baking, and entertaining. 3 bedrooms are spacious and can accommodate full sized furnishings. Home features central A/C and heating throughout. Driveway can accommodate 2-3 car parking. Nice sized front porch with small side yard. Community features full amenities including: Spacious lots, 2 greenbelts, playground for kids, pet run, RV storage, Pool with Outdoor Jacuzzi, Indoor Jacuzzi, Car Wash and is conveniently located close to entertainment, restaurants, and activities. Zoned for Bonita Unified School District (San Dimas/ La Verne).

  20. 2022-08-04
    status Active 804-char remark
    Show marketing remark (804 chars)

    Back on Market and Wont Last Long!! Check out this Rare Find! a 2004 3bedroom 2bathroom in an All Age Community in La Verne- AVAILABLE! This lovely home features an island kitchen layout with a walk in pantry and tons of cabinets and counter space for cooking, baking, and entertaining. 3 bedrooms are spacious and can accommodate full sized furnishings. Home features central A/C and heating throughout. Driveway can accommodate 2-3 car parking. Nice sized front porch with small side yard. Community features full amenities including: Spacious lots, 2 greenbelts, playground for kids, pet run, RV storage, Pool with Outdoor Jacuzzi, Indoor Jacuzzi, Car Wash and is conveniently located close to entertainment, restaurants, and activities. Zoned for Bonita Unified School District (San Dimas/ La Verne).

  21. 2022-06-22
    status Active 804-char remark
    Show marketing remark (804 chars)

    Back on Market and Wont Last Long!! Check out this Rare Find! a 2004 3bedroom 2bathroom in an All Age Community in La Verne- AVAILABLE! This lovely home features an island kitchen layout with a walk in pantry and tons of cabinets and counter space for cooking, baking, and entertaining. 3 bedrooms are spacious and can accommodate full sized furnishings. Home features central A/C and heating throughout. Driveway can accommodate 2-3 car parking. Nice sized front porch with small side yard. Community features full amenities including: Spacious lots, 2 greenbelts, playground for kids, pet run, RV storage, Pool with Outdoor Jacuzzi, Indoor Jacuzzi, Car Wash and is conveniently located close to entertainment, restaurants, and activities. Zoned for Bonita Unified School District (San Dimas/ La Verne).

  22. 2022-06-20
    status Active 804-char remark
    Show marketing remark (804 chars)

    Back on Market and Wont Last Long!! Check out this Rare Find! a 2004 3bedroom 2bathroom in an All Age Community in La Verne- AVAILABLE! This lovely home features an island kitchen layout with a walk in pantry and tons of cabinets and counter space for cooking, baking, and entertaining. 3 bedrooms are spacious and can accommodate full sized furnishings. Home features central A/C and heating throughout. Driveway can accommodate 2-3 car parking. Nice sized front porch with small side yard. Community features full amenities including: Spacious lots, 2 greenbelts, playground for kids, pet run, RV storage, Pool with Outdoor Jacuzzi, Indoor Jacuzzi, Car Wash and is conveniently located close to entertainment, restaurants, and activities. Zoned for Bonita Unified School District (San Dimas/ La Verne).

  23. 2022-05-10
    price $179,400 804-char remark
    Show marketing remark (804 chars)

    Back on Market and Wont Last Long!! Check out this Rare Find! a 2004 3bedroom 2bathroom in an All Age Community in La Verne- AVAILABLE! This lovely home features an island kitchen layout with a walk in pantry and tons of cabinets and counter space for cooking, baking, and entertaining. 3 bedrooms are spacious and can accommodate full sized furnishings. Home features central A/C and heating throughout. Driveway can accommodate 2-3 car parking. Nice sized front porch with small side yard. Community features full amenities including: Spacious lots, 2 greenbelts, playground for kids, pet run, RV storage, Pool with Outdoor Jacuzzi, Indoor Jacuzzi, Car Wash and is conveniently located close to entertainment, restaurants, and activities. Zoned for Bonita Unified School District (San Dimas/ La Verne).

  24. 2022-05-06
    price $179,490 804-char remark
    Show marketing remark (804 chars)

    Back on Market and Wont Last Long!! Check out this Rare Find! a 2004 3bedroom 2bathroom in an All Age Community in La Verne- AVAILABLE! This lovely home features an island kitchen layout with a walk in pantry and tons of cabinets and counter space for cooking, baking, and entertaining. 3 bedrooms are spacious and can accommodate full sized furnishings. Home features central A/C and heating throughout. Driveway can accommodate 2-3 car parking. Nice sized front porch with small side yard. Community features full amenities including: Spacious lots, 2 greenbelts, playground for kids, pet run, RV storage, Pool with Outdoor Jacuzzi, Indoor Jacuzzi, Car Wash and is conveniently located close to entertainment, restaurants, and activities. Zoned for Bonita Unified School District (San Dimas/ La Verne).

  25. 2022-04-15
    listed $179,500 Active 804-char remark
    Show marketing remark (804 chars)

    Back on Market and Wont Last Long!! Check out this Rare Find! a 2004 3bedroom 2bathroom in an All Age Community in La Verne- AVAILABLE! This lovely home features an island kitchen layout with a walk in pantry and tons of cabinets and counter space for cooking, baking, and entertaining. 3 bedrooms are spacious and can accommodate full sized furnishings. Home features central A/C and heating throughout. Driveway can accommodate 2-3 car parking. Nice sized front porch with small side yard. Community features full amenities including: Spacious lots, 2 greenbelts, playground for kids, pet run, RV storage, Pool with Outdoor Jacuzzi, Indoor Jacuzzi, Car Wash and is conveniently located close to entertainment, restaurants, and activities. Zoned for Bonita Unified School District (San Dimas/ La Verne).

  26. 2008-11-16
    historical
  27. 2008-11-05
    listed $125,000
  28. 2007-11-01
    historical
  29. 2007-10-17
    listed $130,000

ⓘ 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
$476 · $40/mo
Projected year-2 tax
$1,512 · $126/mo
Expected delta
+$1,036/yr (+$86/mo · 217.7%)

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

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 58% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 6 d/yr ≥99°F today · 18 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
$36,560
− Mortgage interest
−$11,147
− Property taxes
−$476
− Insurance
−$995
− Repairs & maintenance
−$2,925
− Management
−$2,925
− Depreciation
−$5,789
Taxable income
$12,303
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,953
After-tax cash flow
$11,936/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
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

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 · 9,444,647 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
872.0

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 0.67)
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

Market trends

HPI YoY
▼ -729.79%
Current HPI
373.7761
Rent YoY
▲ 2.35%
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

+53.1% since first listed
15 events — show timeline
  • 2026-05-27 Coming Soon $199,000 CRMLS
  • 2022-11-10 Sold (MLS) $170,000 CRMLS
  • 2022-10-19 Contingent CRMLS
  • 2022-10-14 Relisted CRMLS
  • 2022-09-17 Contingent CRMLS
  • 2022-08-04 Relisted CRMLS
  • 2022-06-22 Relisted CRMLS
  • 2022-06-20 Relisted CRMLS
  • 2022-05-10 Price Changed $179,400 CRMLS
  • 2022-05-06 Price Changed $179,490 CRMLS
  • 2022-04-15 Listed $179,500 CRMLS
  • 2008-11-16 Listing Removed CRMLS
  • 2008-11-05 Listed $125,000 CRMLS
  • 2007-11-01 Listing Removed CRMLS
  • 2007-10-17 Listed $130,000 CRMLS

Property tax history

+6.7%/yr

Latest (2025): $476 · +6.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…