CashFlowRE
Sign in Sign up
15111 Pipeline Ave #50
B- Composite 66.67
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 +8.7/10.0
  • Schools +5.0/10.0
  • Condition / age +4.0/5.0
  • Livability +3.4/5.0
  • ARV discount +3.0/15.0
  • Rent growth +2.6/5.0
  • Appreciation +0.0/10.0

$259,900

15111 Pipeline Ave #50 · Chino Hills, CA 91709
3 bd · 2.0 ba · 1,272 sqft · Manufactured public records · 34 Days on market
Built 2021 Good condition $204/sqft · 11% above area Est $236k · 10% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to beautiful Lake Los Serranos! This stunning newer manufactured home offers the perfect blend of modern luxury, comfort, and thoughtful design in one of Chino Hills’ most desirable 55+ communities. From the moment you step inside, you will notice the bright open-concept floor plan, abundant natural light, recessed lighting, and upscale finishes throughout. The spacious gourmet kitchen is a true showpiece featuring rich dark cabinetry, quartz countertops, stainless steel appliances, custom tile backsplash, large center island with additional storage, built-in microwave, and a sleek modern vent hood — ideal for entertaining or everyday living. The adjoining living and din

Key facts

  • Dual-pane windows
  • Gourmet kitchen
  • Walking paths

Tags

GOURMET KITCHENINDOOR LAUNDRY ROOMDUAL-PANE WINDOWSCOVERED EXTERIOR ENTRYLAKE LOS SERRANOS COMMUNITYWALKING PATHS

Property features AI

Finance

  • Other: Manager approval may be required; Pets allowed with breed restrictions
  • Financial info: Land lease noted (monthly)
  • HOA & community: Senior community; Park name: Lake Los Serranos; Community features include fishing, lake access, street lighting and sidewalks; Land lease $1,500 monthly (park-provided)

Exterior

  • Parking: Covered tandem carport (attached) with 2 spaces
  • Security: Resident manager (on-site management)
  • Utilities: Standard electric service; Natural gas connected; Public (district) water connected; Public sewer connected; Cable available
  • Home design: Single-story home; Entry on the south side; Faces east; Entry level: 1; Mobile home model: PACIFICA; Mobile home remains (23' x 56'); Turnkey condition
  • Construction: Built with cement board and lap siding; Composition shingle roof; Raised permanent foundation with quake bracing and pier jacks
  • Exterior features: Front porch and deck; Lighting; Porch and deck present; In-ground fenced community lap pool (gunite); Shed (one); Landscaped yard with front and back yard; Sprinkler system; Corner lot; Has view

Interior

  • Kitchen: Kitchen open to family room; Kitchen island; Corian countertops; Pots & pan drawers; Self-closing cabinet doors; Garbage disposal; Microwave; Refrigerator; Gas range and gas oven; Dishwasher; Water line to refrigerator; Gas water heater
  • Bedrooms: All bedrooms on main floor; Main floor primary bedroom; Primary suite; Walk-in closet(s)
  • Flooring: Carpet; Laminate
  • Bathrooms: Two full bathrooms; Shower in tub; Walk-in shower; Double sinks in primary bath
  • Heating & cooling: Central heating (forced air / central furnace) on natural gas; Central cooling; Whole house fan; High-efficiency system
  • Interior features: Crown moldings; Wired for data; Trey ceilings; Corian counters; Unfurnished; High (9+ foot) ceilings; Ceiling fans; Recessed lighting; Open floor plan; Double pane windows with screens; Resident manager; In-ground community gunite spa
  • Laundry & utility: Laundry inside in a dedicated room; Washer and dryer included; Gas & 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 $260k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $260k).
  • Recommended offer: $252k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.2% 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; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $2k of loan paydown is wiped out by about $8k 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 $73k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($252k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $252,103 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  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
1.37%
Cap rate
12.16%
Cash-on-cash
20.96%
DSCR
1.93
GRM
6.1

CMA / ARV

ARV (median comp)
$236,450
List price
$259,900
Delta
9.92%
Verdict
FAIR
Comps
14 within 1.0 mi
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 (-2%) 3mo $280,000 $225 94
15111 Pipeline Ave #274 0.00mi 3/2.0 1,336 (+5%) 3mo $260,000 $195 89
15111 Pipeline Ave #158 0.00mi 3/2.0 1,344 (+6%) 4mo $260,000 $193 87
15111 Pipeline Ave #75 0.00mi 2/2.0 (-1) 1,283 (+1%) 15mo $255,000 $199 81
15111 PIPELINE Unit SP 281 0.00mi 2/2.0 (-1) 1,344 (+6%) 7mo $119,900 $89 80
15111 Pipeline Ave #115 0.00mi 2/2.0 (-1) 1,220 (-4%) 11mo $260,000 $213 79
15111 Pipeline Ave #196 0.00mi 3/2.0 1,420 (+12%) 2mo $285,000 $201 78
15111 Pipeline Ave #125 0.00mi 2/2.0 (-1) 1,200 (-6%) 10mo $220,000 $183 77
15111 Pipeline Ave #66 0.00mi 3/2.0 1,404 (+10%) 12mo $319,000 $227 73
15111 Pipeline Ave #204 0.00mi 2/2.0 (-1) 1,440 (+13%) 10mo $143,000 $99 65
15111 Pipeline Ave #185 0.00mi 2/2.0 (-1) 1,440 (+13%) 11mo $80,000 $56 64
15111 Pipeline Ave #24 0.11mi 2/2.0 (-1) 1,440 (+13%) 9mo $110,000 $76 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 · 0.2% rent growth · sell at horizon

5-year hold
IRR
10.4%
Equity multiple
1.40×
Total profit
$28,977
Equity at exit
$38,752
10-year hold
IRR
17.3%
Equity multiple
2.25×
Total profit
$91,158
Equity at exit
$22,471

Cash invested: $72,772 (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
6.1×

Monthly cashflow live

Estimated rent
$3,567 high interval (Pro) →
Mortgage (P&I)
$1,363
Tax from tax record
$75 /mo · $904/yr
Insurance
$108
HOA
$0
Vacancy / Maint / Mgmt
$749
Net cashflow
$1,271

Break-even live

Break-even rent $1,958
Max offer price $259,900
Occupancy floor 59%

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
$64,975
Closing costs
$7,797
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
15040 Beechwood Ln Chino Hills, CA 4.0 2.0 1640 $3,600 $2.20 43d 1 0.26mi
4432 Lilac Cir Chino Hills, CA 3.0 3.5 1695 $3,200 $1.89 4d 1 0.35mi
15031 Ashwood Ln Chino Hills, CA 4.0 2.0 1800 $3,500 $1.94 43d 1 0.37mi
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
15345 Murray Ave Chino Hills, CA 3.0 2.0 1527 $3,395 $2.22 2d 1 0.74mi
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 15d 2 1.01mi
16169 Singing Hills Dr Chino Hills, CA 3.0 2.5 1478 $3,600 $2.44 43d 1 1.26mi
15996 Mihaylo Ct Chino Hills, CA 3.0 2.5 1541 $3,850 $2.50 43d 1 1.31mi
3100 Chino Hills Pkwy Chino Hills, CA 1.0–3.0 1.0–2.0 1025 $4,033 $3.93 1d 18 1.40mi
15583 Oak Springs Rd Chino Hills, CA 4.0 3.0 1703 $3,800 $2.23 15d 1 1.40mi
3099 Oakview Ln Chino Hills, CA 3.0 3.0 1640 $3,500 $2.13 43d 1 1.41mi
15773 High Knoll Dr Chino Hills, CA 1.0–2.0 1.0–2.0 778 $2,999 $3.85 1d 15 1.43mi
14728 Fieldflower Cir Chino Hills, CA 3.0 2.0 1700 $3,800 $2.24 43d 1 1.45mi
15886 Ellington Way Chino Hills, CA 4.0 3.0 1848 $3,300 $1.79 16d 1 1.45mi

Listing history 13 events

  1. 2026-06-18
    days on market $259,900 Active 34 DOM
  2. 2026-06-17
    days on market $259,900 Active 33 DOM
  3. 2026-06-16
    days on market $259,900 Active 32 DOM
  4. 2026-06-15
    days on market $259,900 Active 31 DOM
  5. 2026-06-13
    days on market $259,900 Active 29 DOM
  6. 2026-06-09
    days on market $259,900 Active 25 DOM
  7. 2026-06-08
    pricedays on market $259,900 Active 24 DOM
  8. 2026-06-04
    days on market $260,000 Active 22 DOM
  9. 2026-06-03
    days on market $260,000 Active 21 DOM
  10. 2026-06-02
    days on market $260,000 Active 20 DOM
  11. 2026-06-01
    days on market $260,000 Active 19 DOM
  12. 2026-05-31
    days on market $260,000 Active 18 DOM
  13. 2026-05-13
    listed $260,000 Active 1791-char remark

ⓘ 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
$904 · $75/mo
Projected year-2 tax
$1,975 · $165/mo
Expected delta
+$1,071/yr (+$89/mo · 118.5%)

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

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
$42,802
− Mortgage interest
−$14,558
− Property taxes
−$904
− Insurance
−$1,300
− Repairs & maintenance
−$3,424
− Management
−$3,424
− Depreciation
−$7,561
Taxable income
$11,631
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,791
After-tax cash flow
$12,463/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 · 1 photo

Good 80/100 Cosmetic rehab

This beautiful newer manufactured home in a desirable community is in good condition with minor cosmetic updates needed to enhance its curb appeal and value.

Value-add opportunities

  • Both Paint exterior siding — Enhances curb appeal and value
  • Resale Replace countertops — Quartz countertops are durable and attractive
  • Resale Upgrade appliances — Stainless steel appliances are modern and attractive

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior siding — Enhances curb appeal and value
  • Resale Replace countertops — Quartz countertops are durable and attractive
  • Resale Upgrade appliances — Stainless steel appliances are modern and attractive

ⓘ 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
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

-0.0% since first listed
3 events — show timeline
  • 2026-06-08 Relisted CRMLS
  • 2026-06-08 Price Changed $259,900 CRMLS
  • 2026-05-13 Listed $260,000 CRMLS

Property tax history

+0.6%/yr

Latest (2025): $904 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…