CashFlowRE
Sign in Sign up
1900 W Artesia #57 🏷️ Likely Rental
A- Composite 81.76
Why this score? — see what drove the A- 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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +5.9/10.0
  • Condition / age +4.0/5.0
  • Livability +3.8/5.0
  • Rent growth +3.1/5.0
  • Appreciation +0.0/10.0

$64,000

1900 W Artesia #57 · Torrance, CA 90504
2 bd · 1.0 ba · 516 sqft · Manufactured · 36 Days on market
Built 1958 Good condition $124/sqft · 45% below area Est $117k · 45% under ↓ 50% since listing

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

Listing remarks

PROPERTY HIGHLIGHTS: A beautiful home for $64K; Low Space Rent $1350/month INVEST IN YOUR LIFE; NOT A MORTGAGE MINIMALISTIC LIVING = MAXIMUM FREEDOM • Get back your time from overworking to pay for high mortgages: Be there for your children before they grow up, instead of working overtime to pay for a house that you’re too tired to enjoy! • Open Concept smaller modern space for Living Life with less yet designed for durability and space saving uniqueness • Metal roof; Modern kitchen with Stainless Steel countertops and durable stainless-steel flooring with laminate overlay! • House made of solid wood & steel, no frail dry walls • Modern white

Key facts

  • 2 parking spots
  • Community pool
  • Built 1958

Property features AI

Finance

  • Other: Park name: Torrance Mobile Home Park; Paved road access via city streets
  • Financial info: Monthly land lease (park) applies
  • HOA & community: Torrance Mobile Home Park with onsite property management; Association amenities include pool and pet rules (call for details); Park rules and weight/pet limits apply; Manager approval required

Exterior

  • Parking: Carport (2 spaces)
  • Security: Onsite resident manager
  • Utilities: Public/district water; Public sewer; Standard electric service; Natural gas available; Cable available; Telephone in street; Water available; Sewer available; Electricity available
  • Home design: Mobile home (model: Castle); Single-story; No interior steps (accessible); Updated/remodeled condition; Mobile home remains in place; Has a view
  • Construction: Metal roof; Siding skirt; Pier jacks foundation; Wood fencing in good condition
  • Exterior features: Front porch; Open patio; Patio; Outdoor lighting; Shed on property; Walkstreet lot feature; Community/in-ground pool (association); Shared community pool

Interior

  • Kitchen: Kitchen open to family room; Refrigerator; Gas range; Range/hood; Freezer; Water heater unit
  • Bedrooms: All bedrooms on main floor; Main floor bedroom; Bonus room and den included
  • Flooring: Laminated flooring
  • Bathrooms: Full bathroom with tub and shower; Shower in tub
  • Interior features: Built-in shelving/cabinetry; Open floor plan; French doors; Blinds on windows; One-level living; Front-door entry; Resident manager onsite
  • Laundry & utility: Laundry area

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $64,000 price doesn't fit this home's estimated sale value (~$116,835) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath manufactured listed at $64k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $64k).
  • Recommended offer: $62k (3.0% below list) — sets the bar for market timing.
  • Cap rate 31.6% vs local median 2.1% in Torrance — 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 76/100 on livability (#95 in CA, #3,501 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, amenities A+, commute A+; Watch: health & safety C-, crime D+, cost of living F.
  • Torrance Unified (urban): math 62% / reading 67% proficiency, ranked #150 of 1,400 in CA (top 11%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 20% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+2.3%/yr); 34 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals lingering (median 45d 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 $442 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 + 2.3% rent growth), your $18k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 3y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $62,080 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. Crime grade is D 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
3.55%
Cap rate
31.61%
Cash-on-cash
90.43%
DSCR
5.02
GRM
2.4

CMA / ARV

ARV (median comp)
$116,835
List price
$64,000
Delta
-45.22%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1900 Artesia Blvd #28 0.00mi 1/1.0 (-1) 552 (+7%) 13mo $99,900 $181 73
17100 Gramercy Pl #25 0.25mi 1/1.0 (-1) 550 (+7%) 0mo $145,000 $264 72
16949 S Western Ave #97 0.40mi 1/1.0 (-1) 512 (-1%) 21mo $88,000 $172 58
17100 Gramercy Pl #2 0.26mi 1/1.0 (-1) 576 (+12%) 22mo $162,400 $282 45

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 · 2.26% rent growth · sell at horizon

5-year hold
IRR
90.3%
Equity multiple
5.13×
Total profit
$73,996
Equity at exit
$9,543
10-year hold
IRR
93.1%
Equity multiple
10.41×
Total profit
$168,544
Equity at exit
$5,534

Cash invested: $17,920 (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 90504

Rents YoY
2.3%
Active inventory
34
Price-to-rent
2.4×

Monthly cashflow live

Estimated rent
$2,269 high interval (Pro) →
Mortgage (P&I)
$336
Tax est. 1.5%
$80 /mo · $960/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$477
Net cashflow
$1,350

Break-even live

Break-even rent $560
Max offer price $64,000
Occupancy floor 35%

Sensitivity live

Price -10% $1,395 -5% $1,373 +0% $1,350 +5% $1,328 +10% $1,306
Rent -10% $1,171 -5% $1,261 +0% $1,350 +5% $1,440 +10% $1,530
Rate -1.0pp $1,383 -0.5pp $1,367 base $1,350 +0.5pp $1,334 +1.0pp $1,317

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
$16,000
Closing costs
$1,920
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
17917 Evelyn Ave Gardena, CA 1.0 1.0 500 $2,175 $4.35 44d 1 0.56mi
1439 W 179th St Unit 03 Gardena, CA 2.0 1.0 650 $2,250 $3.46 44d 1 0.67mi
16416 Brighton Ave Gardena, CA 1.0 1.0 400 $2,195 $5.49 0d 1 0.89mi
16416 Brighton Ave Gardena, CA 1.0 1.0 400 $2,195 $5.49 44d 1 0.89mi
18424 S Normandie Ave Gardena, CA 1.0 1.0 550 $1,900 $3.45 44d 1 0.91mi
16120 Van Ness Ave Unit 6 Torrance, CA 2.0 1.0 690 $2,026 $2.94 19d 1 0.92mi
17901 Crenshaw Blvd Unit 4 Torrance, CA 1.0 1.0 615 $2,495 $4.06 25d 1 0.95mi
16020 Van Ness Ave Torrance, CA 1.0 1.0 550 $1,950 $3.55 44d 2 0.98mi
1321 W 186th St Gardena, CA 1.0 1.0 600 $1,800 $3.00 44d 1 1.03mi
2501 W Redondo Beach Blvd Unit 242 Gardena, CA 1.0 1.0 550 $1,800 $3.27 44d 1 1.09mi
1118 166th St Unit C Gardena, CA 1.0 1.0 389 $1,775 $4.56 44d 1 1.11mi
3313 Artesia Blvd Torrance, CA 1.0 1.0 750 $1,895 $2.53 44d 1 1.15mi
2125 W 157th St Unit 10 Gardena, CA 1.0 1.0 700 $2,050 $2.93 5d 1 1.16mi
15717 Brighton Ave Unit B Gardena, CA 1.0 1.0 650 $2,200 $3.38 25d 1 1.24mi
860 W 165th Pl Unit 103 Gardena, CA 1.0 1.0 589 $1,775 $3.01 44d 1 1.29mi
15702 Brighton Ave Unit 4 Gardena, CA 2.0 1.0 750 $2,500 $3.33 20d 1 1.31mi
844 W 164th St Unit 9402A Gardena, CA 1.0 1.0 615 $2,500 $4.07 44d 1 1.36mi
3444 Redondo Beach Blvd Unit 3 Torrance, CA 1.0 1.0 668 $1,850 $2.77 19d 1 1.38mi
17030 Yukon Ave Torrance, CA 1.0 1.0 600 $2,100 $3.50 44d 1 1.40mi
17035 Yukon Ave Torrance, CA 1.0 1.0 720 $2,195 $3.05 44d 1 1.43mi
16724 Yukon Ave Torrance, CA 1.0 1.0 705 $2,595 $3.68 25d 1 1.45mi

Listing history 21 events

  1. 2026-06-21
    days on market $64,000 Active 36 DOM
  2. 2026-06-18
    days on market $64,000 Active 33 DOM
  3. 2026-06-17
    statusdays on market $64,000 Active 32 DOM
  4. 2026-06-09
    status $64,000 Pending Sale 31 DOM
  5. 2026-06-08
    days on market $64,000 Active 31 DOM
  6. 2026-06-07
    days on market $64,000 Active 30 DOM
  7. 2026-06-04
    days on market $64,000 Active 27 DOM
  8. 2026-06-03
    days on market $64,000 Active 26 DOM
  9. 2026-06-02
    days on market $64,000 Active 25 DOM
  10. 2026-06-01
    days on market $64,000 Active 24 DOM
  11. 2026-05-31
    days on market $64,000 Active 23 DOM
  12. 2026-05-08
    listed $64,000 Active 1894-char remark
  13. 2026-05-07
    historical $64,000 1894-char remark
  14. 2023-10-13
    price $60,000
  15. 2023-10-04
    price $72,000
  16. 2023-10-01
    status Active
  17. 2023-09-26
    historical Active Under Contract
  18. 2023-09-13
    status Active
  19. 2023-09-11
    historical Active Under Contract
  20. 2023-09-05
    price $88,000
  21. 2023-07-19
    listed $129,000 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 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 6 d/yr ≥86°F today · 16 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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$27,231
− Mortgage interest
−$3,585
− Property taxes
−$960
− Insurance
−$320
− Repairs & maintenance
−$2,178
− Management
−$2,178
− Depreciation
−$1,862
Taxable income
$16,147
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,875
After-tax cash flow
$12,330/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 · 1 photo

Good 80/100 Cosmetic rehab

This beautifully maintained manufactured home is in excellent condition with modern updates and a great location, making it an attractive investment for both resale and rental.

Value-add opportunities

  • Both Landscaping improvements — Enhances curb appeal and adds value for both resale and rental.
  • Both Add smart home features — Improves convenience and adds modern appeal, attracting more buyers and renters.
  • Both Upgrade lighting fixtures — Modernizes the home and enhances curb appeal, making it more attractive to potential buyers and renters.

Renovation cost estimate screening

Value-add ROI direction

  • Both Landscaping improvements — Enhances curb appeal and adds value for both resale and rental.
  • Both Add smart home features — Improves convenience and adds modern appeal, attracting more buyers and renters.
  • Both Upgrade lighting fixtures — Modernizes the home and enhances curb appeal, making it more attractive to potential buyers and renters.

ⓘ 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
Torrance Unified
NCES district ID
0639420
Math proficiency
62% ▲ 2.00%
Reading proficiency
67% ▬ 0.00%
Median HH income
$78,640
Composite
58.96/100
National rank
#1969
State rank
#150 of 1400 in CA

Livability — Torrance

Score
76/100
State rank
#95
US rank
#3501

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Torrance, CA
County
Los Angeles County · 9,444,647 people
City population
153,473
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
33,084
Household income
$107,552
Rent vs Own
39.8% rent · 60.2% own
Severe rent burden
1335.0

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
Highly diverse neighborhood (Simpson 0.72)
Race & ethnicity
Asian 39% Hispanic / Latino 26% White 24% Two or more races 16% Black 4%
Hispanic origin (detail)
Mexican 18%
Common ancestry
Lithuanian 1% Slovak 1% Portuguese 1%
Foreign-born
29% · Canada, South Korea, Vietnam
Languages at home
57% English-only · Spanish 14% Other Asian/Pacific 6% Korean 5%

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
▼ -940.72%
Current HPI
387.9811
Rent YoY
▲ 2.26%
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

-50.4% since first listed
12 events — show timeline
  • 2026-06-17 Relisted CRMLS
  • 2026-06-09 Pending CRMLS
  • 2026-05-08 Listed $64,000 CRMLS
  • 2026-05-07 Coming Soon $64,000 CRMLS
  • 2023-10-13 Price Changed $60,000 CRMLS
  • 2023-10-04 Price Changed $72,000 CRMLS
  • 2023-10-01 Relisted CRMLS
  • 2023-09-26 Contingent CRMLS
  • 2023-09-13 Relisted CRMLS
  • 2023-09-11 Contingent CRMLS
  • 2023-09-05 Price Changed $88,000 CRMLS
  • 2023-07-19 Listed $129,000 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…