CashFlowRE
Sign in Sign up
16707 Garfield Ave #1806
C- Composite 54.94
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 +27.0/30.0
  • DSCR +9.3/10.0
  • 1% rule +7.3/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Schools +2.1/10.0
  • ARV discount +1.3/15.0
  • Appreciation +0.0/10.0

$199,000

16707 Garfield Ave #1806 · Paramount, CA 90723
2 bd · 1.0 ba · 864 sqft · Manufactured public records · 246 Days on market
Built 1975 $230/sqft · 14% above area Est $175k · 14% over ↓ 3% since listing

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

Listing remarks MLS

Welcome to Cherryfield Village – Your New Home Awaits! Step into comfort and possibility in this charming 2-bedroom, 1-bath mobile home located in the desirable, all-ages community of Cherryfield Village in the City of Paramount. Affordable Living With a space rent of just $1,110/month, this is an incredible opportunity to own a home in a vibrant, family-friendly neighborhood. Ready for Your Personal Touch This home is a blank canvas, waiting for your creativity and imagination to make it truly yours. Whether you envision modern upgrades or cozy charm, the possibilities are endless. Relax & Recharge Enjoy peaceful mornings and tranquil evenings on your private porch—perfect for sunrise coffee or sunset tea. Convenient Features Includes in-unit washer and gas dryer hookups for added ease and comfort. Community Amenities include swimming pool, onsite laundry room, friendly onsite manager, playground, Spacious clubhouse for gatherings and events. Cherryfield Village offers a welcoming atmosphere and a strong sense of community. Don’t miss your chance to make this your next chapter!

Key facts

  • 2 parking spots
  • Community pool
  • Built 1975

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/1.0-bath manufactured listed at $199k.

Deal economics

  • At list price, monthly cash flow is $554 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $199k).
  • Recommended offer: $175k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.6% vs local median 3.3% in Paramount — 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 64/100 on livability (#432 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+; Watch: schools D, crime F, amenities F.
  • Paramount Unified (suburban): math 15% / reading 34% proficiency, ranked #416 of 517 in CA (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents soft (-1.0%/yr); 50 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% 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 39% of the median local income ($75k/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.

Negotiation context

  • It's been on market 246 days — a 12% lower offer ($175k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $175,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 246 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.23%
Cap rate
9.63%
Cash-on-cash
11.93%
DSCR
1.53
GRM
6.8

CMA / ARV

ARV (median comp)
$175,000
List price
$199,000
Delta
13.71%
Verdict
OVERPRICED
Comps
9 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16601 Garfield Ave #110 0.14mi 2/2.0 960 (+11%) 2mo $115,000 $120 69
16601 S Garfield Ave #204 0.17mi 2/1.5 800 (-7%) 21mo $153,000 $191 60

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-2.0%
Equity multiple
0.93×
Total profit
$-4,074
Equity at exit
$29,672
10-year hold
IRR
4.1%
Equity multiple
1.26×
Total profit
$14,387
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 90723

Rents YoY
-1.0%
Active inventory
50
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$2,442 high interval (Pro) →
Mortgage (P&I)
$1,044
Tax est. 1.5%
$249 /mo · $2,985/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$513
Net cashflow
$554

Break-even live

Break-even rent $1,741
Max offer price $199,000
Occupancy floor 72%

Sensitivity live

Price -10% $692 -5% $623 +0% $554 +5% $485 +10% $417
Rent -10% $361 -5% $458 +0% $554 +5% $651 +10% $747
Rate -1.0pp $654 -0.5pp $605 base $554 +0.5pp $503 +1.0pp $450

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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1319 E 68th St Long Beach, CA 2.0 1.0 902 $2,600 $2.88 26d 1 0.38mi
7029 Orange Ave Long Beach, CA 2.0 1.0 700 $2,519 $3.60 45d 1 0.39mi
6663 Gundry Ave Unit 1 Long Beach, CA 2.0 2.0 800 $2,195 $2.74 45d 1 0.52mi
6576 Falcon Ave Long Beach, CA 2.0 1.0 810 $2,195 $2.71 45d 1 0.57mi
6501 Cherry Ave Long Beach, CA 2.0 1.0 915 $1,874 $2.05 16d 1 0.63mi
6890 Paramount Blvd Unit 12 Long Beach, CA 3.0 1.0 1100 $2,695 $2.45 45d 1 0.68mi
6315 Cherry Ave Long Beach, CA 1.0 1.0 750 $1,691 $2.25 18d 1 0.86mi
2921 E Artesia Blvd Long Beach, CA 2.0 1.0 700 $1,495 $2.14 45d 1 0.87mi
2890 E Artesia Blvd Long Beach, CA 2.0 1.0 858 $2,595 $3.02 45d 1 0.87mi
15351 Orange Ave #26 Paramount, CA 2.0 2.0 837 $2,550 $3.05 45d 1 0.87mi
6673 Hammond Ave Long Beach, CA 2.0 2.0 825 $2,295 $2.78 45d 1 0.90mi
6667 Hammond Ave Long Beach, CA 2.0 1.0 800 $2,700 $3.38 45d 1 0.90mi
3101 E Artesia Blvd Long Beach, CA 1.0 1.0 560 $1,950 $3.48 6d 1 0.96mi
6202 Cherry Ave Unit 6202 Long Beach, CA 2.0 1.0 875 $2,175 $2.49 45d 1 1.01mi
2051 E Harding St Long Beach, CA 1.0 1.0 542 $2,300 $4.24 45d 1 1.01mi
7115 Somerset Blvd Unit B Paramount, CA 1.0 1.0 800 $2,250 $2.81 45d 1 1.02mi
7115 Somerset Blvd Unit A Paramount, CA 1.0 1.0 700 $2,250 $3.21 45d 1 1.02mi
2352 E Poppy St Long Beach, CA 2.0 2.5 800 $3,395 $4.24 26d 1 1.03mi
2354 E Poppy St Long Beach, CA 2.0 2.5 800 $3,395 $4.24 26d 1 1.04mi
3301 E Artesia Blvd Long Beach, CA 1.0 1.0 550 $1,595 $2.90 45d 1 1.12mi
3384 E 67th St Apt 2 Long Beach, CA 3.0 1.0 1000 $3,234 $3.23 45d 1 1.12mi
6479 Atlantic Ave Long Beach, CA 1.0 1.0 526 $1,863 $3.54 0d 6 1.13mi
15334 Orizaba Ave Paramount, CA 3.0 1.0 1116 $3,095 $2.77 45d 1 1.14mi
6546 Indiana Ave Unit 6546-O Long Beach, CA 1.0 1.0 535 $1,695 $3.17 45d 1 1.16mi
6045 Cherry Ave Unit 1 Long Beach, CA 3.0 1.0 1095 $2,850 $2.60 14d 1 1.17mi
1310 S Atlantic Dr Unit A Compton, CA 3.0 1.0 869 $3,200 $3.68 0d 1 1.24mi
7303 Exeter St #212 Paramount, CA 2.0 1.0 839 $2,550 $3.04 0d 1 1.25mi
16825 Passage Ave Paramount, CA 2.0 2.5 860 $2,950 $3.43 45d 1 1.26mi
16825 Passage Ave Paramount, CA 2.0 2.5 860 $2,899 $3.37 3d 1 1.26mi
15142 Georgia Ave Paramount, CA 3.0 2.0 864 $3,200 $3.70 8d 1 1.26mi
5948 John Ave Long Beach, CA 2.0 1.0 870 $2,495 $2.87 23d 1 1.27mi
5948 John Ave Unit 5948 Long Beach, CA 2.0 1.0 870 $2,495 $2.87 5d 1 1.27mi
500 E Poppy St Long Beach, CA 1.0 1.0 551 $1,875 $3.40 16d 1 1.29mi
17045 Passage Ave Bellflower, CA 1.0 1.0 740 $2,175 $2.94 26d 1 1.29mi
5933 Gaviota Ave Long Beach, CA 2.0 1.0 800 $2,800 $3.50 6d 1 1.30mi
454 E 63rd St Long Beach, CA 1.0 1.0 630 $2,300 $3.65 20d 1 1.31mi
17050 Passage Ave Bellflower, CA 1.0–2.0 1.0–2.0 828 $2,495 $3.01 22d 2 1.32mi
17114 Passage Ave Bellflower, CA 1.0–2.0 1.0 800 $2,275 $2.84 45d 1 1.36mi
6175 Linden Ave Long Beach, CA 1.0 1.0 562 $1,795 $3.19 11d 1 1.37mi
8633 Park St Unit 1/2 Bellflower, CA 2.0 1.0 536 $2,299 $4.29 45d 1 1.37mi

Listing history 18 events

  1. 2026-06-21
    days on market $199,000 Active 246 DOM
  2. 2026-06-18
    days on market $199,000 Active 243 DOM
  3. 2026-06-17
    days on market $199,000 Active 242 DOM
  4. 2026-06-16
    days on market $199,000 Active 241 DOM
  5. 2026-06-15
    days on market $199,000 Active 240 DOM
  6. 2026-06-13
    days on market $199,000 Active 238 DOM
  7. 2026-06-13
    days on market $199,000 Active 237 DOM
  8. 2026-06-09
    days on market $199,000 Active 234 DOM
  9. 2026-06-08
    days on market $199,000 Active 233 DOM
  10. 2026-06-07
    days on market $199,000 Active 232 DOM
  11. 2026-06-04
    days on market $199,000 Active 229 DOM
  12. 2026-06-03
    days on market $199,000 Active 228 DOM
  13. 2026-06-02
    days on market $199,000 Active 227 DOM
  14. 2026-06-01
    days on market $199,000 Active 226 DOM
  15. 2026-05-31
    days on market $199,000 Active 225 DOM
  16. 2026-05-09
    price $199,000 1119-char remark
    Show marketing remark (1119 chars)

    Welcome to Cherryfield Village – Your New Home Awaits! Step into comfort and possibility in this charming 2-bedroom, 1-bath mobile home located in the desirable, all-ages community of Cherryfield Village in the City of Paramount. Affordable Living With a space rent of just $1,110/month, this is an incredible opportunity to own a home in a vibrant, family-friendly neighborhood. Ready for Your Personal Touch This home is a blank canvas, waiting for your creativity and imagination to make it truly yours. Whether you envision modern upgrades or cozy charm, the possibilities are endless. Relax & Recharge Enjoy peaceful mornings and tranquil evenings on your private porch—perfect for sunrise coffee or sunset tea. Convenient Features Includes in-unit washer and gas dryer hookups for added ease and comfort. Community Amenities include swimming pool, onsite laundry room, friendly onsite manager, playground, Spacious clubhouse for gatherings and events. Cherryfield Village offers a welcoming atmosphere and a strong sense of community. Don’t miss your chance to make this your next chapter!

  17. 2025-10-18
    listed $205,000 Active 1119-char remark
    Show marketing remark (1119 chars)

    Welcome to Cherryfield Village – Your New Home Awaits! Step into comfort and possibility in this charming 2-bedroom, 1-bath mobile home located in the desirable, all-ages community of Cherryfield Village in the City of Paramount. Affordable Living With a space rent of just $1,110/month, this is an incredible opportunity to own a home in a vibrant, family-friendly neighborhood. Ready for Your Personal Touch This home is a blank canvas, waiting for your creativity and imagination to make it truly yours. Whether you envision modern upgrades or cozy charm, the possibilities are endless. Relax & Recharge Enjoy peaceful mornings and tranquil evenings on your private porch—perfect for sunrise coffee or sunset tea. Convenient Features Includes in-unit washer and gas dryer hookups for added ease and comfort. Community Amenities include swimming pool, onsite laundry room, friendly onsite manager, playground, Spacious clubhouse for gatherings and events. Cherryfield Village offers a welcoming atmosphere and a strong sense of community. Don’t miss your chance to make this your next chapter!

  18. 2025-10-13
    historical $205,000 1119-char remark
    Show marketing remark (1119 chars)

    Welcome to Cherryfield Village – Your New Home Awaits! Step into comfort and possibility in this charming 2-bedroom, 1-bath mobile home located in the desirable, all-ages community of Cherryfield Village in the City of Paramount. Affordable Living With a space rent of just $1,110/month, this is an incredible opportunity to own a home in a vibrant, family-friendly neighborhood. Ready for Your Personal Touch This home is a blank canvas, waiting for your creativity and imagination to make it truly yours. Whether you envision modern upgrades or cozy charm, the possibilities are endless. Relax & Recharge Enjoy peaceful mornings and tranquil evenings on your private porch—perfect for sunrise coffee or sunset tea. Convenient Features Includes in-unit washer and gas dryer hookups for added ease and comfort. Community Amenities include swimming pool, onsite laundry room, friendly onsite manager, playground, Spacious clubhouse for gatherings and events. Cherryfield Village offers a welcoming atmosphere and a strong sense of community. Don’t miss your chance to make this your next chapter!

ⓘ 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 · 27% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 4/10 Moderate 5 d/yr ≥90°F today · 16 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
$29,307
− Mortgage interest
−$11,147
− Property taxes
−$2,985
− Insurance
−$995
− Repairs & maintenance
−$2,345
− Management
−$2,345
− Depreciation
−$5,789
Taxable income
$3,702
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$888
After-tax cash flow
$5,761/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
Paramount Unified
NCES district ID
0629850
Math proficiency
15% ▼ -14.00%
Reading proficiency
34% ▼ -7.00%
Median HH income
$46,631
Composite
21.25/100
National rank
#8398
State rank
#416 of 517 in CA

Livability — Paramount

Score
64/100
State rank
#432
US rank
#14664

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Paramount, CA
County
Los Angeles County · 9,444,647 people
City population
52,050
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
52,050
Household income
$75,250
Rent vs Own
57.0% rent · 43.0% own
Severe rent burden
2420.0

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 (82%)
Race & ethnicity
Hispanic / Latino 82% Two or more races 26% Black 9% White 4% Asian 3% Native American 2%
Hispanic origin (detail)
Mexican 71%
Foreign-born
36% · Canada
Languages at home
29% English-only · Spanish 67% Tagalog/Filipino 1% Other Asian/Pacific 1%

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
▼ -459.80%
Current HPI
478.1981
Rent YoY
▼ -0.99%
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

-2.9% since first listed
3 events — show timeline
  • 2026-05-09 Price Changed $199,000 CRMLS
  • 2025-10-18 Listed $205,000 CRMLS
  • 2025-10-13 Coming Soon $205,000 CRMLS

Property tax history

+6.5%/yr

Latest (2025): $282 · +6.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…