CashFlowRE
Sign in Sign up
9873 Alder Ave #32
B- Composite 68.06
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
  • DSCR +10.0/10.0
  • 1% rule +9.0/10.0
  • ARV discount +7.5/15.0
  • Condition / age +4.0/5.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$124,995

9873 Alder Ave #32 · Bloomington, CA 92316
2 bd · 1.0 ba · 632 sqft · Manufactured · 127 Days on market
Built 2024 Good condition $198/sqft · 59% above area ↓ 7% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home to this beautifully crafted BRAND NEW 2 bedroom manufactured home from the sought-after Clayton Tempo Series, built with quality construction and modern finishes throughout. Located in the Miracle Mobile Home Park. This property is designed for comfort and efficiency, this home features Energy Star® rated construction. Step inside to discover 8’ flat ceilings, tape and textured walls with square corners, and durable, stylish Congoleum® luxury vinyl plank flooring. Pre-installed window blinds and LED recessed lighting add a clean, move-in ready touch. The kitchen is both functional and elegant, offering hardwood cabinet doors and face frames, stainless steel appliance package (including refrigerator with ice maker, smooth-top range, dishwasher, and European range hood), brushed nickel fixtures, and recessed lighting — perfect for everyday living and entertaining. The bathroom features a fiberglass shower with glass enclosure, backsplash, and Pfister® fixtures for a polished finish. Inside laundry area with hook ups for stackable full size washer & dryer. Both bedrooms have their own closets and the primary bedroom has a walk in closet. Exterior highlights include Smart Panel siding with house wrap, Low-E thermal pane windows, Kwikset® hardware, craftsman-style front door and 30-year architectural shingles. The home includes a 40-gallon electric water heater, Carrier® Smart Comfort electric furnace, Ecobee® smart thermostat, whole house fan and ceiling fan prep in bedrooms and living areas. Space rent is just $950 per month. This homes central location is great for commuters. Also close to schools, shopping and hospitals including Kaiser hospital.

Key facts

  • 8 flat ceilings
  • Inside laundry area
  • Smart panel siding

Tags

ENERGY STAR RATED CONSTRUCTION8 FLAT CEILINGSHARDWOOD CABINET DOORSINSIDE LAUNDRY AREAWALK IN CLOSETSMART PANEL SIDING

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 $125k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $522 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Recommended offer: $110k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.3% vs local median 3.1% in Bloomington — 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 53/100 on livability (#977 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+, employment B; Watch: commute D, schools F, crime F.
  • Colton Joint Unified (suburban): math 16% / reading 38% proficiency, ranked #373 of 517 in CA (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 44 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; 5,458 units permitted in San Bernardino County in 2024 (1,500 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • San Bernardino County population projected at +15% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 127 days — a 12% lower offer ($110k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $109,995 (12.0% below list)

Questions for the listing agent

  1. It's been on market 127 days. Have you received any prior offers? Is the seller open to a 12% 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 F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  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
1.40%
Cap rate
11.31%
Cash-on-cash
17.91%
DSCR
1.80
GRM
5.9

CMA / ARV

ARV (median comp)
$78,521
List price
$124,995
Delta
59.19%
Verdict
OVERPRICED
Comps
2 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17333 Valley Blvd Unit 140E 0.65mi 2/1.0 720 (+14%) 8mo $58,000 $81 40

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
9.5%
Equity multiple
1.37×
Total profit
$13,046
Equity at exit
$18,637
10-year hold
IRR
18.6%
Equity multiple
2.55×
Total profit
$54,313
Equity at exit
$10,807

Cash invested: $34,999 (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 92316

Home prices YoY
-34.1%
Active inventory
44
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,755 high interval (Pro) →
Mortgage (P&I)
$655
Tax est. 1.5%
$156 /mo · $1,875/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$368
Net cashflow
$522

Break-even live

Break-even rent $1,093
Max offer price $124,995
Occupancy floor 65%

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
$31,249
Closing costs
$3,750
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
17237 Deodar Ave Unit Adu Fontana, CA 1.0 1.0 450 $1,800 $4.00 43d 1 0.70mi
16982 San Bernardino Ave Fontana, CA 1.0 1.0 586 $1,700 $2.90 43d 1 1.00mi
8998 Mango Ave Unit I Fontana, CA 1.0 1.0 692 $1,650 $2.38 21d 1 1.38mi
18355 Courtney Ct Unit 2 Bloomington, CA 1.0 1.0 600 $1,950 $3.25 43d 1 1.40mi
8919 Mango Ave Fontana, CA 1.0 1.0 500 $1,650 $3.30 14d 2 1.41mi

Listing history 16 events

  1. 2026-06-18
    days on market $124,995 Active 127 DOM
  2. 2026-06-17
    days on market $124,995 Active 126 DOM
  3. 2026-06-16
    days on market $124,995 Active 125 DOM
  4. 2026-06-15
    days on market $124,995 Active 124 DOM
  5. 2026-06-13
    days on market $124,995 Active 122 DOM
  6. 2026-06-13
    days on market $124,995 Active 121 DOM
  7. 2026-06-09
    days on market $124,995 Active 118 DOM
  8. 2026-06-08
    days on market $124,995 Active 117 DOM
  9. 2026-06-07
    days on market $124,995 Active 116 DOM
  10. 2026-06-04
    days on market $124,995 Active 113 DOM
  11. 2026-06-03
    days on market $124,995 Active 112 DOM
  12. 2026-06-02
    days on market $124,995 Active 111 DOM
  13. 2026-06-01
    days on market $124,995 Active 110 DOM
  14. 2026-05-31
    days on market $124,995 Active 109 DOM
  15. 2026-04-10
    price $124,995 1729-char remark
    Show marketing remark (1729 chars)

    Welcome home to this beautifully crafted BRAND NEW 2 bedroom manufactured home from the sought-after Clayton Tempo Series, built with quality construction and modern finishes throughout. Located in the Miracle Mobile Home Park. This property is designed for comfort and efficiency, this home features Energy Star® rated construction. Step inside to discover 8’ flat ceilings, tape and textured walls with square corners, and durable, stylish Congoleum® luxury vinyl plank flooring. Pre-installed window blinds and LED recessed lighting add a clean, move-in ready touch. The kitchen is both functional and elegant, offering hardwood cabinet doors and face frames, stainless steel appliance package (including refrigerator with ice maker, smooth-top range, dishwasher, and European range hood), brushed nickel fixtures, and recessed lighting — perfect for everyday living and entertaining. The bathroom features a fiberglass shower with glass enclosure, backsplash, and Pfister® fixtures for a polished finish. Inside laundry area with hook ups for stackable full size washer & dryer. Both bedrooms have their own closets and the primary bedroom has a walk in closet. Exterior highlights include Smart Panel siding with house wrap, Low-E thermal pane windows, Kwikset® hardware, craftsman-style front door and 30-year architectural shingles. The home includes a 40-gallon electric water heater, Carrier® Smart Comfort electric furnace, Ecobee® smart thermostat, whole house fan and ceiling fan prep in bedrooms and living areas. Space rent is just $950 per month. This homes central location is great for commuters. Also close to schools, shopping and hospitals including Kaiser hospital.

  16. 2026-02-11
    listed $134,995 Active 1729-char remark
    Show marketing remark (1729 chars)

    Welcome home to this beautifully crafted BRAND NEW 2 bedroom manufactured home from the sought-after Clayton Tempo Series, built with quality construction and modern finishes throughout. Located in the Miracle Mobile Home Park. This property is designed for comfort and efficiency, this home features Energy Star® rated construction. Step inside to discover 8’ flat ceilings, tape and textured walls with square corners, and durable, stylish Congoleum® luxury vinyl plank flooring. Pre-installed window blinds and LED recessed lighting add a clean, move-in ready touch. The kitchen is both functional and elegant, offering hardwood cabinet doors and face frames, stainless steel appliance package (including refrigerator with ice maker, smooth-top range, dishwasher, and European range hood), brushed nickel fixtures, and recessed lighting — perfect for everyday living and entertaining. The bathroom features a fiberglass shower with glass enclosure, backsplash, and Pfister® fixtures for a polished finish. Inside laundry area with hook ups for stackable full size washer & dryer. Both bedrooms have their own closets and the primary bedroom has a walk in closet. Exterior highlights include Smart Panel siding with house wrap, Low-E thermal pane windows, Kwikset® hardware, craftsman-style front door and 30-year architectural shingles. The home includes a 40-gallon electric water heater, Carrier® Smart Comfort electric furnace, Ecobee® smart thermostat, whole house fan and ceiling fan prep in bedrooms and living areas. Space rent is just $950 per month. This homes central location is great for commuters. Also close to schools, shopping and hospitals including Kaiser hospital.

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥103°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 27 unhealthy d/yr today · 32 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
$21,057
− Mortgage interest
−$7,002
− Property taxes
−$1,875
− Insurance
−$625
− Repairs & maintenance
−$1,685
− Management
−$1,685
− Depreciation
−$3,636
Taxable income
$4,550
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,092
After-tax cash flow
$5,177/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 · 12 photos

Good 80/100 Cosmetic rehab

This beautifully crafted Clayton Tempo Series manufactured home is in excellent condition with modern finishes and energy-efficient construction. It's move-in ready and offers a great value for both resale and rental.

Value-add opportunities

  • Both Paint exterior — Fresh paint can enhance curb appeal and value
  • Both Install outdoor lighting — Enhances safety and curb appeal
  • Both Add a small garden — Improves curb appeal and adds value

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior — Fresh paint can enhance curb appeal and value
  • Both Install outdoor lighting — Enhances safety and curb appeal
  • Both Add a small garden — Improves curb appeal and adds value

ⓘ 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
Colton Joint Unified
NCES district ID
0609390
Math proficiency
16% ▼ -9.00%
Reading proficiency
38% ▼ -1.00%
Median HH income
$51,178
Composite
23.74/100
National rank
#7820
State rank
#373 of 517 in CA

Livability — Bloomington

Score
53/100
State rank
#977
US rank
#24604

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bloomington, CA
City population
31,909
Population (ZIP)
31,909

Population outlook (San Bernardino County) Hauer SSP2

Today (2025)
2,300,329 people
By 2030
2,378,907 · +3.4%
By 2040
2,523,137 · +9.7%
By 2050
2,642,388 · +14.9%
By 2075
2,880,769 · +25.2%
By 2100
2,909,436 · +26.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (82%)
Race & ethnicity
Hispanic / Latino 82% Two or more races 24% White 12% Black 3% Native American 2%
Hispanic origin (detail)
Mexican 76%
Common ancestry
Italian 1% Lithuanian 1%
Foreign-born
25% · Canada, Jamaica
Languages at home
34% English-only · Spanish 64% Arabic 1%

Political lean MEDSL · San Bernardino

2024 margin
Toss-up / Even · D 47.5% · R 49.7% · Other 2.8%
2008→2024 swing
-8.5pp toward R · 2008: 6.3pp · 2024: -2.1pp
All cycles
2024: R+2.1 2020: D+10.7 2016: D+9.8 2012: D+5.4 2008: D+6.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -250.05%
Current HPI
483.5611
Rent YoY
Metro
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

-7.4% since first listed
2 events — show timeline
  • 2026-04-10 Price Changed $124,995 CRMLS
  • 2026-02-11 Listed $134,995 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…