CashFlowRE
Sign in Sign up
1550 Rimpau #147
C+ Composite 63.26
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.5/10.0
  • Schools +5.1/10.0
  • Rent growth +4.1/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$229,900

1550 Rimpau #147 · Corona, CA 92881
3 bd · 2.0 ba · 1,568 sqft · Manufactured public records · 64 Days on market
Built 1999 $147/sqft · 31% above area Est $175k · 31% over ↓ 2% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this charming mobile home located in the desirable Villa Corona gated community! This well maintained residence offers an open floor plan with plenty of natural light and new flooring, adding a fresh, modern touch to the interior. The living area flows seamlessly into the newly remodeled kitchen, which features ample cabinetry and functional counter space - ideal for everyday living and entertaining. The bedrooms are generously sized and the primary bedroom offers an en-suite bathroom that includes a separate soaking tub and walk-in shower. Step outside to enjoy a fantastic outdoor bar and BBQ area, perfect for entertaining family and friends. The home also offers convenient covered parking and is situated in a well-kept community with amenities, including a sparkling pool and spa, clubhouse, billiards, and EV charging stations. Conveniently located near shopping, dining, award winning schools, and easy freeway access. Don't miss your chance to own an affordable home in a great location!

Key facts

  • Gated community
  • Outdoor bar
  • Covered parking

Tags

GATED COMMUNITYNEW FLOORINGREMODELED KITCHENOUTDOOR BARBBQ AREACOVERED PARKING

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 $230k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $230k).
  • Recommended offer: $216k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.0% vs local median 2.9% in Corona — 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 63/100 on livability (#461 in CA) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A-; Watch: commute C-, health & safety D, amenities F.
  • Corona-Norco Unified (suburban): math 46% / reading 61% proficiency, ranked #312 of 1,400 in CA (top 22%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+6.2%/yr); 76 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 9,195 units permitted in Riverside County in 2024 (1,512 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 $7k of value loss. Plan a longer hold.
  • Riverside County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 6.2% rent growth), your $64k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 64 days — a 6% lower offer ($216k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe 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 $216,106 (6.0% below list)

Questions for the listing agent

  1. It's been on market 64 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-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. 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.
  6. 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.
  7. 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
1.35%
Cap rate
11.97%
Cash-on-cash
20.28%
DSCR
1.90
GRM
6.2

CMA / ARV

ARV (median comp)
$174,900
List price
$229,900
Delta
31.45%
Verdict
OVERPRICED
Comps
13 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1550 Rimpau Ave #42 0.00mi 4/2.0 (+1) 1,620 (+3%) 4mo $315,000 $194 86
1550 Rimpau #125 0.00mi 3/2.0 1,456 (-7%) 3mo $222,500 $153 86
1550 Rimpau Ave #18 0.00mi 3/2.0 1,680 (+7%) 8mo $185,000 $110 82
1550 Rimpau Ave #159 0.00mi 2/2.0 (-1) 1,440 (-8%) 5mo $174,900 $121 77
1550 Rimpau Ave #138 0.00mi 3/2.0 1,344 (-14%) 1mo $170,000 $126 75
1550 Rimpau #37 0.00mi 3/2.0 1,344 (-14%) 3mo $150,000 $112 73
1550 Rimpau Ave Spc 4 0.00mi 4/2.0 (+1) 1,440 (-8%) 11mo $218,000 $151 72
1550 Rimpau Ave #93 0.09mi 3/2.0 1,440 (-8%) 12mo $192,000 $133 72
1550 Rimpau Ave #52 0.00mi 2/2.0 (-1) 1,344 (-14%) 4mo $140,000 $104 68
1550 Rimpau Ave #39 0.00mi 2/2.0 (-1) 1,344 (-14%) 9mo $135,000 $100 64
1550 Rimpau Ave #144 0.00mi 2/2.0 (-1) 1,344 (-14%) 13mo $175,000 $130 60
1550 Rimpau Ave #99 0.00mi 2/2.0 (-1) 1,800 (+15%) 14mo $168,000 $93 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 · 6.22% rent growth · sell at horizon

5-year hold
IRR
15.8%
Equity multiple
1.66×
Total profit
$42,306
Equity at exit
$34,279
10-year hold
IRR
26.5%
Equity multiple
3.66×
Total profit
$171,141
Equity at exit
$19,878

Cash invested: $64,372 (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 92881

Rents YoY
6.2%
Active inventory
76
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$3,101 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$60 /mo · $724/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$651
Net cashflow
$1,088

Break-even live

Break-even rent $1,724
Max offer price $229,900
Occupancy floor 60%

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
$57,475
Closing costs
$6,897
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1710 Maxwell Ln Unit A Corona, CA 3.0 2.5 1254 $3,300 $2.63 43d 1 0.29mi
1710 Maxwell Ln Unit A Corona, CA 3.0 2.5 1254 $3,100 $2.47 24d 1 0.29mi
876 Tangerine St Corona, CA 2.0 1.0 1054 $2,700 $2.56 24d 1 0.37mi
855 Tangerine St Corona, CA 2.0 1.0 1054 $2,400 $2.28 43d 1 0.40mi
823 Aspen St Corona, CA 3.0 2.0 1342 $3,200 $2.38 43d 1 0.55mi
2050 Napoli Ct #102 Corona, CA 3.0 2.5 1385 $2,995 $2.16 15d 1 0.66mi
2050 Napoli Ct #102 Corona, CA 3.0 2.5 1385 $3,200 $2.31 24d 1 0.66mi
2050 Napoli Ct #102 Corona, CA 3.0 2.5 1385 $2,995 $2.16 16d 1 0.66mi
1925 S Starfire Ave Corona, CA 3.0 2.0 1549 $3,000 $1.94 5d 1 0.84mi
547 Magnolia Ave Corona, CA 3.0 2.5 1751 $4,000 $2.28 43d 1 0.92mi
929 E Grand Blvd Corona, CA 2.0 1.5 1425 $2,800 $1.96 2d 1 1.09mi

Listing history 16 events

  1. 2026-06-18
    days on market $229,900 Active 64 DOM
  2. 2026-06-17
    days on market $229,900 Active 63 DOM
  3. 2026-06-16
    days on market $229,900 Active 62 DOM
  4. 2026-06-15
    days on market $229,900 Active 61 DOM
  5. 2026-06-13
    days on market $229,900 Active 59 DOM
  6. 2026-06-13
    days on market $229,900 Active 58 DOM
  7. 2026-06-09
    days on market $229,900 Active 55 DOM
  8. 2026-06-08
    days on market $229,900 Active 54 DOM
  9. 2026-06-07
    days on market $229,900 Active 53 DOM
  10. 2026-06-04
    days on market $229,900 Active 50 DOM
  11. 2026-06-03
    days on market $229,900 Active 49 DOM
  12. 2026-06-02
    days on market $229,900 Active 48 DOM
  13. 2026-06-01
    days on market $229,900 Active 47 DOM
  14. 2026-05-31
    days on market $229,900 Active 46 DOM
  15. 2026-05-08
    price $229,900 1013-char remark
    Show marketing remark (1013 chars)

    Welcome to this charming mobile home located in the desirable Villa Corona gated community! This well maintained residence offers an open floor plan with plenty of natural light and new flooring, adding a fresh, modern touch to the interior. The living area flows seamlessly into the newly remodeled kitchen, which features ample cabinetry and functional counter space - ideal for everyday living and entertaining. The bedrooms are generously sized and the primary bedroom offers an en-suite bathroom that includes a separate soaking tub and walk-in shower. Step outside to enjoy a fantastic outdoor bar and BBQ area, perfect for entertaining family and friends. The home also offers convenient covered parking and is situated in a well-kept community with amenities, including a sparkling pool and spa, clubhouse, billiards, and EV charging stations. Conveniently located near shopping, dining, award winning schools, and easy freeway access. Don't miss your chance to own an affordable home in a great location!

  16. 2026-04-15
    listed $235,000 Active 1013-char remark
    Show marketing remark (1013 chars)

    Welcome to this charming mobile home located in the desirable Villa Corona gated community! This well maintained residence offers an open floor plan with plenty of natural light and new flooring, adding a fresh, modern touch to the interior. The living area flows seamlessly into the newly remodeled kitchen, which features ample cabinetry and functional counter space - ideal for everyday living and entertaining. The bedrooms are generously sized and the primary bedroom offers an en-suite bathroom that includes a separate soaking tub and walk-in shower. Step outside to enjoy a fantastic outdoor bar and BBQ area, perfect for entertaining family and friends. The home also offers convenient covered parking and is situated in a well-kept community with amenities, including a sparkling pool and spa, clubhouse, billiards, and EV charging stations. Conveniently located near shopping, dining, award winning schools, and easy freeway access. Don't miss your chance to own an affordable home in a great location!

ⓘ 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
$724 · $60/mo
Projected year-2 tax
$1,747 · $146/mo
Expected delta
+$1,023/yr (+$85/mo · 141.4%)

ⓘ 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 8/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥101°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 19 unhealthy d/yr today · 23 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
$37,208
− Mortgage interest
−$12,878
− Property taxes
−$724
− Insurance
−$1,150
− Repairs & maintenance
−$2,977
− Management
−$2,977
− Depreciation
−$6,688
Taxable income
$9,816
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,356
After-tax cash flow
$10,698/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
Corona-Norco Unified
NCES district ID
0609850
Math proficiency
46% ▲ 1.00%
Reading proficiency
61% ▬ 0.00%
Median HH income
$83,380
Composite
50.72/100
National rank
#3920
State rank
#312 of 1400 in CA

Livability — Corona

Score
63/100
State rank
#461
US rank
#15787

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Corona, CA
County
Riverside County · 2,287,001 people
City population
188,369
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
30,347
Household income
$134,932
Rent vs Own
17.5% rent · 82.5% own
Severe rent burden
383.0

Population outlook (Riverside County) Hauer SSP2

Today (2025)
2,664,475 people
By 2030
2,802,692 · +5.2%
By 2040
3,050,904 · +14.5%
By 2050
3,256,783 · +22.2%
By 2075
3,655,058 · +37.2%
By 2100
3,766,594 · +41.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.69)
Race & ethnicity
White 41% Hispanic / Latino 34% Two or more races 17% Asian 14% Black 4%
Hispanic origin (detail)
Mexican 29% Cuban 1%
Common ancestry
Italian 5% Portuguese 1% Lithuanian 1%
Foreign-born
24% · Canada, South Korea, Vietnam
Languages at home
61% English-only · Spanish 22% Other Indo-European 5% Arabic 3%

Political lean MEDSL · Riverside

2024 margin
Toss-up / Even · D 48.0% · R 49.3% · Other 2.6%
2008→2024 swing
-3.6pp toward R · 2008: 2.3pp · 2024: -1.3pp
All cycles
2024: R+1.3 2020: D+8.0 2016: D+4.3 2012: R+0.4 2008: D+2.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -239.86%
Current HPI
351.8447
Rent YoY
▲ 6.22%
Metro
Riverside-San Bernardino-Ontario, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

-2.2% since first listed
2 events — show timeline
  • 2026-05-08 Price Changed $229,900 CRMLS
  • 2026-04-15 Listed $235,000 CRMLS

Property tax history

-0.1%/yr

Latest (2025): $724 · +6.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…