CashFlowRE
Sign in Sign up
1401 W 9th #103
B- Composite 66.19
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 +5.9/15.0
  • Rent growth +2.9/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$189,900

1401 W 9th #103 · Pomona, CA 91766
4 bd · 2.0 ba · 1,568 sqft · Manufactured public records · 6 Days on market
Built 2004 Est $183k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Come see this spacious home with 4 bedrooms and 2 bathrooms! Kitchen has an island, a pantry with a skylight. The LARGE Master bedroom (WHOA!) has 2 closets and a very SPACIOUS master bathroom with a skylight. Plenty of closet space all around including a laundry room and 2 linen closets. Also has a shed unit outside with a carport that fits two cars easily. Fully fenced to have your adorable pets roam around. This is a MUST SEE!!!

Key facts

  • Island in kitchen
  • Stores
  • Restaurants

Tags

GATEDCLOSE TO MAIN FREEWAYSSTORESRESTAURANTSISLAND IN KITCHEN

Property features AI

Finance

  • Other: Living area source: Assessor's data; Directions: S. Dudley St. / Vejar St.
  • Financial info: Land lease amount: $1,312.50 monthly (park source)
  • HOA & community: Land lease in park (monthly); Park name: Westland Estates Pomona Mobile Home Park; Rent includes pool and sewer; Manager approval required

Exterior

  • Parking: Carport; Has parking; Located in Westland Estates Pomona Mobile Home Park
  • Security: Automatic gate; Carbon monoxide detector(s); Smoke detector
  • Utilities: Private and district/public water available; Private sewer and public sewer available
  • Home design: Mobile home (2004 model); Double-body mobile home; Single-story; Entry level: 1
  • Construction: Mobile home remains on site; Model year 2004
  • Exterior features: In-ground community pool; Walkstreet lot feature; Street lighting in community

Interior

  • Kitchen: Gas oven; Dishwasher
  • Bedrooms: Primary bedroom
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central furnace
  • Interior features: One-level interior; Entry accessed via stair; Automatic gate; Carbon monoxide detector(s); Smoke detector
  • Laundry & utility: Laundry inside in an individual room

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 4-bed/2.0-bath manufactured listed at $190k.

Deal economics

  • At list price, monthly cash flow is $2k ($21k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $190k).
  • Cap rate 17.3% vs local median 2.8% in Pomona — 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 58/100 on livability (#676 in CA) — a working-class tenant base; expect higher turnover. Strengths: commute A+; Watch: schools D, crime F, amenities F.
  • Pomona Unified (suburban): math 12% / reading 31% proficiency, ranked #444 of 517 in CA (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.7%/yr); 110 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 47% 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).
  • At $3,645/mo this rent would consume 53% of the median local household income ($82k/yr) (locally 2479% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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 + 1.7% rent growth), your $53k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 20y 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.
  • Current owner paid $148k; 28% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $189,900

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 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.92%
Cap rate
17.31%
Cash-on-cash
39.34%
DSCR
2.75
GRM
4.3

CMA / ARV

ARV (on-the-fly)
$183,456
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1401 W 9th #59 0.00mi 4/2.0 1,536 (-2%) 2mo $180,000 $117 95
1401 W 9th St #75 0.00mi 4/2.0 1,440 (-8%) 6mo $156,000 $108 82

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 · 1.66% rent growth · sell at horizon

5-year hold
IRR
34.1%
Equity multiple
2.42×
Total profit
$75,337
Equity at exit
$28,315
10-year hold
IRR
40.3%
Equity multiple
4.55×
Total profit
$188,961
Equity at exit
$16,419

Cash invested: $53,172 (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 91766

Rents YoY
1.7%
Active inventory
110
Price-to-rent
4.3×

Monthly cashflow live

Estimated rent
$3,645 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$62 /mo · $743/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$766
Net cashflow
$1,743

Break-even live

Break-even rent $1,439
Max offer price $189,900
Occupancy floor 47%

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
$47,475
Closing costs
$5,697
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1543 Mc Comas St Pomona, CA 3.0 2.0 1199 $3,500 $2.92 17d 1 0.27mi
1325 W Grand Ave Unit 3 Pomona, CA 3.0 2.5 1628 $3,350 $2.06 43d 1 0.35mi
1036 W Fernleaf Ave Pomona, CA 3.0 3.0 1605 $3,200 $1.99 43d 1 0.71mi
761 Lewis St Pomona, CA 3.0 2.5 1726 $7,000 $4.06 20d 1 0.88mi
642 W Grand Ave Pomona, CA 4.0 3.0 1689 $3,495 $2.07 17d 1 0.94mi
1908 Grier St Pomona, CA 3.0 1.0 1106 $3,200 $2.89 2d 1 0.97mi
1010 W Wilson St Pomona, CA 4.0 3.5 2013 $3,250 $1.61 43d 1 0.97mi
1333 S Park Ave Pomona, CA 4.0 2.0 1200 $3,395 $2.83 24d 1 1.01mi
1333 S Park Ave Pomona, CA 4.0 2.0 1200 $3,500 $2.92 43d 1 1.01mi
1331 S Park Ave Unit 1333 Pomona, CA 4.0 2.0 1200 $2,959 $2.47 11d 1 1.01mi
1331 S Park Ave Unit 1333 Pomona, CA 4.0 2.0 1200 $3,395 $2.83 43d 1 1.01mi
998 Rodeo Rd Pomona, CA 4.0 3.0 2019 $3,695 $1.83 24d 1 1.21mi
1741 Warwick St Pomona, CA 3.0 2.0 1200 $4,500 $3.75 43d 1 1.21mi
417 W Franklin Ave Pomona, CA 3.0 2.0 1181 $3,300 $2.79 43d 1 1.29mi
1318 Jacqueline Dr Pomona, CA 3.0 2.0 1328 $3,500 $2.64 1d 1 1.38mi
1339 Nimbus Ct Pomona, CA 3.0 3.0 1500 $3,320 $2.21 10d 1 1.38mi
1501 Stratus Dr Pomona, CA 3.0 3.5 1791 $3,150 $1.76 43d 1 1.44mi

Listing history 6 events

  1. 2026-06-18
    days on market $189,900 Active 6 DOM
  2. 2026-06-17
    days on market $189,900 Active 5 DOM
  3. 2026-06-16
    days on market $189,900 Active 4 DOM
  4. 2026-06-15
    days on market $189,900 Active 3 DOM
  5. 2026-06-13
    remarks 365-char remark
  6. 2026-06-13
    listed $189,900 Active 1 DOM

ⓘ 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
$743 · $62/mo
Projected year-2 tax
$1,443 · $120/mo
Expected delta
+$701/yr (+$58/mo · 94.3%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 18% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 7 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
$43,745
− Mortgage interest
−$10,637
− Property taxes
−$743
− Insurance
−$950
− Repairs & maintenance
−$3,500
− Management
−$3,500
− Depreciation
−$5,524
Taxable income
$18,892
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,534
After-tax cash flow
$16,382/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
Pomona Unified
NCES district ID
0631320
Math proficiency
12% ▼ -15.00%
Reading proficiency
31% ▼ -10.00%
Median HH income
$54,839
Composite
19.54/100
National rank
#8761
State rank
#444 of 517 in CA

Livability — Pomona

Score
58/100
State rank
#676
US rank
#20782

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pomona, CA
County
Los Angeles County · 9,444,647 people
City population
152,679
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
69,327
Household income
$81,991
Rent vs Own
45.6% rent · 54.4% own
Severe rent burden
2479.0

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
Predominantly Hispanic (72%)
Race & ethnicity
Hispanic / Latino 72% Two or more races 20% Asian 13% White 8% Black 5% Native American 2%
Hispanic origin (detail)
Mexican 62%
Foreign-born
37% · Canada, China, South Korea
Languages at home
31% English-only · Spanish 57% Chinese 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
▼ -691.41%
Current HPI
405.6315
Rent YoY
▲ 1.66%
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

+58.9% since first listed
20 events — show timeline
  • 2026-06-12 Listed $189,900 CRMLS
  • 2026-05-11 Listing Removed CRMLS
  • 2026-05-09 Listed $180,000 CRMLS
  • 2022-10-05 Sold (MLS) $148,000 CRMLS
  • 2022-09-10 Contingent CRMLS
  • 2022-09-07 Pending CRMLS
  • 2022-08-24 Listed $135,000 CRMLS
  • 2022-08-18 Coming Soon $135,000 CRMLS
  • 2009-09-10 Sold (MLS) $64,500 CRMLS
  • 2009-08-25 Pending CRMLS
  • 2009-07-02 Listed $75,000 CRMLS
  • 2007-11-01 Listing Removed CRMLS
  • 2007-10-04 Price Changed $105,000 CRMLS
  • 2007-08-10 Price Changed $110,000 CRMLS
  • 2007-06-07 Price Changed $115,000 CRMLS
  • 2007-05-14 Listed $120,000 CRMLS
  • 2006-09-15 Sold (MLS) $109,000 CRMLS
  • 2006-07-26 Listing Removed CRMLS
  • 2006-07-14 Listed $109,000 CRMLS
  • 2006-04-26 Listed $119,500 CRMLS

Property tax history

+27.4%/yr

Latest (2025): $743 · +27.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…