CashFlowRE
Sign in Sign up
15111 Pipeline Ave #203
B+ Composite 78.41
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +5.0/10.0
  • Livability +3.4/5.0
  • Rent growth +2.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,999

15111 Pipeline Ave #203 · Chino Hills, CA 91709
3 bd · 2.0 ba · 1,248 sqft · Manufactured public records · 13 Days on market
Built 1978 Est $266k · 36% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to Lake Los Serranos Club, one of Chino Hills' premier 55+ communities! This beautifully refreshed 2-bedroom, 2-bath home offers approximately 1,278 square feet of comfortable living space and is ideally located just a short distance from the lake, clubhouse, pool, and community amenities. Recent improvements include fresh interior and exterior paint, stylish new black hardware throughout, and new luxury vinyl plank flooring that creates a bright, modern feel. The spacious floor plan features a large primary suite with an oversized walk-in closet and private bath, generous living areas, and plenty of natural light. Enjoy outdoor living on the large covered front porch or relax in th

Key facts

  • Screened patio
  • Lake views
  • Updated roof

Tags

LARGE COVERED FRONT PORCHSCREENED PATIOSTORAGE SHED WORKSHOPUPDATED ROOFLAKE VIEWS

Property features AI

Finance

  • Other: Private road frontage on a maintained, paved road; Directions: Enter park from Pipeline to the furthest east street in the park
  • Financial info: Monthly land lease of $1,500 (park-provided)
  • HOA & community: Located in a senior community; Park name: Lake Los Serranos Club; Community amenities include fishing, lake access, park areas, and street lighting; Manager approval required; Pets allowed with breed restrictions

Exterior

  • Parking: Concrete driveway; Covered parking; Carport; Parking available
  • Security: Guarded community; Resident manager on site
  • Utilities: District/public water; Public sewer; Natural gas connected; Electricity connected (standard); Cable connected
  • Home design: Mobile home (model: SHERWOOD); Single-story; Faces west; Mobile home remains on site; Turnkey condition with minor cosmetic repairs noted
  • Construction: Frame and lap siding construction; Shingle roof; Permanent foundation with pier jacks; One shed
  • Exterior features: Covered and enclosed porch areas with screened patio; Front and rear porch; Deck; Awning; Rain gutters; Siding skirt; Fenced, in-ground community pool (gunite); In-ground community gunite spa; One storage shed on the property; Sprinkler drip system; Front yard and yard space

Interior

  • Kitchen: Gas cooktop; Dishwasher; Garbage disposal; Refrigerator; Water line to refrigerator; Kitchen island; Formica countertops
  • Bedrooms: Primary suite; Walk-in closet
  • Flooring: Vinyl flooring; Laminate flooring
  • Bathrooms: Two full bathrooms; Shower in tub
  • Heating & cooling: Central air conditioning; Natural gas heating; Forced air / central furnace
  • Interior features: Built-in shelving/storage; Unfurnished; Living room with attached deck; Storage space; Formica counters; Blinds and window screens; One-level living (single story); Street-level entry
  • Laundry & utility: Private laundry room; Washer and dryer included; Washer hookup; Gas and electric dryer hookup

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 $170k.

Deal economics

  • At list price, monthly cash flow is $2k ($20k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $170k).
  • Cap rate 18.0% vs local median 2.1% in Chino Hills — 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 68/100 on livability (#299 in CA) — a middle-class / working-renter tenant base. Strengths: employment A+, schools A, crime A; Watch: health & safety D, commute F, cost of living F.
  • Chino Valley Unified (suburban): math 46% / reading 58% proficiency, ranked #334 of 1,400 in CA (top 24%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents flat; 187 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 5,458 units permitted in San Bernardino County in 2024 (1,500 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($126k/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 $5k 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 + 0.2% rent growth), your $48k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 21y 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

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 6→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $169,999

Questions for the listing agent

  1. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
2.11%
Cap rate
17.99%
Cash-on-cash
41.77%
DSCR
2.86
GRM
4.0

CMA / ARV

ARV (on-the-fly)
$265,824
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15111 Pipeline #64 0.00mi 3/2.0 1,245 (-0%) 3mo $280,000 $225 97
15111 Pipeline Ave #274 0.00mi 3/2.0 1,336 (+7%) 3mo $260,000 $195 86
15111 Pipeline Ave #158 0.00mi 3/2.0 1,344 (+8%) 4mo $260,000 $193 84
15111 Pipeline Ave #115 0.00mi 2/2.0 (-1) 1,220 (-2%) 11mo $260,000 $213 82
15111 Pipeline Ave #125 0.00mi 2/2.0 (-1) 1,200 (-4%) 10mo $220,000 $183 80
15111 Pipeline Ave #75 0.00mi 2/2.0 (-1) 1,283 (+3%) 15mo $255,000 $199 78
15111 PIPELINE Unit SP 281 0.00mi 2/2.0 (-1) 1,344 (+8%) 7mo $119,900 $89 76
15111 Pipeline Ave #196 0.00mi 3/2.0 1,420 (+14%) 2mo $285,000 $201 75
15111 Pipeline Ave #66 0.00mi 3/2.0 1,404 (+12%) 12mo $319,000 $227 69
15111 Pipeline Ave #259 0.00mi 3/2.0 1,378 (+10%) 16mo $295,500 $214 69
15111 Pipeline Ave #86 0.11mi 2/2.0 (-1) 1,200 (-4%) 19mo $285,000 $238 68
15111 Pipeline Ave #114 0.00mi 3/2.0 1,416 (+14%) 20mo $320,000 $226 61

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 · 0.2% rent growth · sell at horizon

5-year hold
IRR
35.2%
Equity multiple
2.43×
Total profit
$68,222
Equity at exit
$25,347
10-year hold
IRR
40.5%
Equity multiple
4.31×
Total profit
$157,407
Equity at exit
$14,698

Cash invested: $47,600 (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 91709

Home prices YoY
-28.5%
Rents YoY
0.2%
Active inventory
187
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$3,585 high interval (Pro) →
Mortgage (P&I)
$891
Tax est. 1.5%
$212 /mo · $2,550/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$753
Net cashflow
$1,657

Break-even live

Break-even rent $1,487
Max offer price $169,999
Occupancy floor 49%

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
$42,500
Closing costs
$5,100
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4361 Los Serranos Blvd Chino Hills, CA 3.0 2.0 1256 $3,200 $2.55 16d 1 0.42mi
4628 Bird Farm Rd Chino Hills, CA 3.0 2.0 1152 $3,250 $2.82 43d 1 0.57mi
4186 Val Verde Ave Chino Hills, CA 2.0 2.0 1000 $8,000 $8.00 43d 1 0.63mi
3724 Alder Pl Chino Hills, CA 3.0 2.0 1240 $3,600 $2.90 21d 1 0.81mi
15101 Fairfield Ranch Rd Chino Hills, CA 1.0–3.0 1.0–2.0 1053 $3,600 $3.42 1d 19 0.96mi
15447 Pomona Rincon Rd Chino Hills, CA 3.0 2.5 1397 $3,350 $2.40 14d 2 1.01mi
16169 Singing Hills Dr Chino Hills, CA 3.0 2.5 1478 $3,600 $2.44 43d 1 1.26mi
3100 Chino Hills Pkwy Chino Hills, CA 1.0–3.0 1.0–2.0 1025 $4,033 $3.93 1d 18 1.40mi
15773 High Knoll Dr Chino Hills, CA 1.0–2.0 1.0–2.0 778 $2,999 $3.85 1d 15 1.43mi

Listing history 9 events

  1. 2026-06-18
    days on market $169,999 Active 13 DOM
  2. 2026-06-17
    days on market $169,999 Active 12 DOM
  3. 2026-06-16
    days on market $169,999 Active 11 DOM
  4. 2026-06-15
    days on market $169,999 Active 10 DOM
  5. 2026-06-13
    days on market $169,999 Active 8 DOM
  6. 2026-06-09
    days on market $169,999 Active 4 DOM
  7. 2026-06-08
    days on market $169,999 Active 3 DOM
  8. 2026-06-07
    remarks 699-char remark
  9. 2026-06-07
    listed $169,999 Active 2 DOM

ⓘ 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 5/10 Major
  • 🌡 Heat 7/10 Severe 6 d/yr ≥100°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 7/10 Severe 15 unhealthy d/yr today · 17 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
$43,016
− Mortgage interest
−$9,523
− Property taxes
−$2,550
− Insurance
−$850
− Repairs & maintenance
−$3,441
− Management
−$3,441
− Depreciation
−$4,945
Taxable income
$18,265
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,384
After-tax cash flow
$15,501/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
Chino Valley Unified
NCES district ID
0608460
Math proficiency
46% ▲ 1.00%
Reading proficiency
58% ▲ 1.00%
Median HH income
$83,575
Composite
49.56/100
National rank
#4275
State rank
#334 of 1400 in CA

Livability — Chino Hills

Score
68/100
State rank
#299
US rank
#9993

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chino Hills, CA
County
San Bernardino County · 2,030,291 people
City population
78,006
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
78,006
Household income
$126,350
Rent vs Own
30.8% rent · 69.2% own
Severe rent burden
1964.0

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
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
Asian 40% Hispanic / Latino 28% White 24% Two or more races 14% Black 5%
Hispanic origin (detail)
Mexican 22%
Common ancestry
Italian 2% Lithuanian 1% Romanian 1%
Foreign-born
33% · China, Canada, South Korea
Languages at home
52% English-only · Chinese 18% Spanish 14% Tagalog/Filipino 5%

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
▼ -152.62%
Current HPI
383.5042
Rent YoY
▲ 0.20%
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

+89.1% since first listed
4 events — show timeline
  • 2026-06-05 Listed $169,999 CRMLS
  • 2005-09-11 Listing Removed CRMLS
  • 2005-05-11 Listed $89,900 CRMLS
  • 2005-05-10 Listed $89,900 CRMLS

Property tax history

-5.3%/yr

Latest (2025): $55 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…