CashFlowRE
Sign in Sign up
19127 Pioneer Blvd #63
B+ Composite 78.19
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 +12.6/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +7.3/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$225,000

19127 Pioneer Blvd #63 · Artesia, CA 90701
4 bd · 2.0 ba · 1,680 sqft · Manufactured public records · 1 Days on market
Built 1995 Est $254k · 11% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

"This is an incredible opportunity—don’t wait! Move into your new home just in time for Summer! Perfect for a growing family, this spacious Manufactured Home features: 4 bedrooms, 2 full bathrooms, a large family room, and a separate living room with a cozy fireplace for chilly nights. Enjoy high ceilings, an inside laundry room, and central heating and air conditioning for year-round comfort. The kitchen has freshly repainted cabinets, new laminate flooring in the bedrooms, and a master suite with a generous walk-in closet. With parking for three cars and plenty of space to entertain, this home is located in the highly desirable ABC School District, near Cerritos Mall, top restaurants, shops, transportation, and easy access to the 91 and 605 freeways. A must-see

Key facts

  • Cozy fireplace
  • Largest floor plans
  • Corner lot

Tags

CORNER LOTLARGEST FLOOR PLANSOPEN-CONCEPT LAYOUTCOZY FIREPLACENEW ROOFREMODELED PRIMARY BEDROOM

Property features AI

Finance

  • Other: Park name: LeBelle Chateau
  • Financial info: Land lease amount: $2,600
  • HOA & community: Land lease community (LeBelle Chateau); Street lighting in community; Manager approval required for residency; Pets allowed with breed restrictions

Exterior

  • Parking: Carport with space for 3 vehicles
  • Utilities: Public sewer; District/public water
  • Home design: Single-story mobile home; Mobile home remains on site; Mobile dimensions approximately 27' x 60'; Entry on level 1
  • Construction: Brick skirting; Year built reported by builder
  • Exterior features: Front porch with brick accents; Community pool; Corner lot

Interior

  • Bedrooms: One level home
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms; Bathtub
  • Heating & cooling: Central heating (furnace); Central cooling; dual systems
  • Interior features: Ceiling fan; Double-pane windows; Community spa
  • Laundry & utility: Dedicated laundry room

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 4-bed/2.0-bath manufactured listed at $225k.

Deal economics

  • At list price, monthly cash flow is $2k ($23k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $225k).
  • Cap rate 16.4% vs local median 2.7% in Artesia — 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 67/100 on livability (#311 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A, employment B+; Watch: crime F, cost of living F, health & safety F.
  • Abc Unified (suburban): math 77% / reading 90% proficiency, ranked #24 of 517 in CA (top 5%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 20 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals leasing fast (median 7d on market — plan ~1-2 weeks tenant-placement turnaround); 19,697 units permitted in Los Angeles County in 2024 (9,426 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.
  • Los Angeles County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $63k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 20y 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: extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $225,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.82%
Cap rate
16.39%
Cash-on-cash
36.05%
DSCR
2.60
GRM
4.6

CMA / ARV

ARV (on-the-fly)
$253,680
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
19127 Pioneer Blvd #63 0.00mi 4/2.0 1,620 (-4%) 14mo $208,700 $129 83
19127 Pioneer Blvd #16 0.00mi 3/2.0 (-1) 1,512 (-10%) 20mo $187,000 $124 61
19127 Pioneer Blvd #53 0.00mi 3/2.5 (-1) 1,560 (-7%) 24mo $255,000 $163 61
19127 Pioneer Blvd #40 0.00mi 3/2.0 (-1) 1,456 (-13%) 20mo $220,000 $151 56

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
31.7%
Equity multiple
2.33×
Total profit
$84,005
Equity at exit
$33,548
10-year hold
IRR
38.8%
Equity multiple
4.62×
Total profit
$228,085
Equity at exit
$19,454

Cash invested: $63,000 (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 90701

Active inventory
20
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$4,100 high interval (Pro) →
Mortgage (P&I)
$1,180
Tax from tax record
$73 /mo · $877/yr
Insurance
$94
HOA
$0
Vacancy / Maint / Mgmt
$861
Net cashflow
$1,892

Break-even live

Break-even rent $1,705
Max offer price $225,000
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
$56,250
Closing costs
$6,750
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18811 S Prado Ct Cerritos, CA 4.0 3.5 1849 $4,300 $2.33 16d 1 0.31mi
11821 E Solana Pl Cerritos, CA 3.0 2.5 1849 $4,350 $2.35 24d 1 0.32mi
11450 186th St Artesia, CA 3.0 2.5 1617 $4,000 $2.47 1d 1 0.52mi
11884 Bertha St Cerritos, CA 4.0 2.0 1574 $4,500 $2.86 24d 1 0.52mi
11417 183rd St Artesia, CA 3.0 3.0 1972 $4,500 $2.28 1d 1 0.75mi
11839 205th St Lakewood, CA 3.0 1.0 1060 $4,500 $4.25 7d 1 0.84mi
18113 Elaine Ave Artesia, CA 3.0 2.0 1530 $4,200 $2.75 1d 1 0.85mi
11733 207th St Lakewood, CA 3.0 2.5 1200 $3,350 $2.79 43d 1 0.93mi
17923 Horst Ave Artesia, CA 4.0 2.0 1615 $4,450 $2.76 2d 1 0.98mi
20726 Seine Ave Lakewood, CA 3.0 2.0 1354 $3,400 $2.51 20d 1 1.07mi
17508 Jersey Ave Artesia, CA 3.0 2.0 1440 $3,600 $2.50 7d 1 1.09mi
11754 Walcroft St Lakewood, CA 3.0 2.0 1050 $3,200 $3.05 43d 1 1.09mi
12022 207th St Lakewood, CA 3.0 2.0 1088 $3,950 $3.63 7d 1 1.10mi
12022 207th St Lakewood, CA 3.0 2.0 1088 $3,950 $3.63 24d 1 1.10mi
11424 Curry Ln Artesia, CA 3.0 2.5 1860 $3,500 $1.88 43d 1 1.13mi
17721 Norwalk Blvd #3 Artesia, CA 3.0 3.0 1478 $3,900 $2.64 43d 1 1.19mi
17320 Mapes Ave Cerritos, CA 3.0 2.0 1550 $4,100 $2.65 1d 1 1.26mi
21003 Longworth Ave Lakewood, CA 3.0 2.0 1155 $3,900 $3.38 43d 1 1.31mi
21003 Longworth Ave Lakewood, CA 3.0 2.0 1155 $3,725 $3.23 2d 1 1.31mi
10751 Andy St Cerritos, CA 3.0 2.0 1311 $4,195 $3.20 1d 1 1.32mi
10751 Andy St Cerritos, CA 3.0 2.0 1311 $4,195 $3.20 7d 1 1.32mi
20817 Ely Ave Lakewood, CA 3.0 1.0 1102 $3,550 $3.22 1d 1 1.41mi
18316 Santana Ave Cerritos, CA 4.0 2.0 1515 $4,500 $2.97 24d 1 1.43mi

Listing history 2 events

  1. 2026-06-18
    remarks 693-char remark
  2. 2026-06-18
    listed $225,000 Active 1 DOM

ⓘ 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
$877 · $73/mo
Projected year-2 tax
$1,710 · $142/mo
Expected delta
+$833/yr (+$69/mo · 94.9%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X · 7% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥89°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 9 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
$49,203
− Mortgage interest
−$12,603
− Property taxes
−$877
− Insurance
−$1,125
− Repairs & maintenance
−$3,936
− Management
−$3,936
− Depreciation
−$6,545
Taxable income
$20,180
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,843
After-tax cash flow
$17,866/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
Abc Unified
NCES district ID
0601620
Math proficiency
77% ▲ 22.00%
Reading proficiency
90% ▲ 24.00%
Median HH income
$70,852
Composite
72.51/100
National rank
#199
State rank
#24 of 517 in CA

Livability — Artesia

Score
67/100
State rank
#311
US rank
#10525

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Artesia, CA
City population
16,044
Population (ZIP)
16,044

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
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
Asian 43% Hispanic / Latino 34% White 14% Two or more races 11% Black 5% Pacific Islander 3%
Hispanic origin (detail)
Mexican 29%
Common ancestry
Russian 7% Iranian 1% Italian 1%
Foreign-born
49% · Canada, South Korea, China
Languages at home
33% English-only · Spanish 25% Other Indo-European 19% Tagalog/Filipino 11%

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
▼ -636.45%
Current HPI
447.9791
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

+66.7% since first listed
16 events — show timeline
  • 2026-06-17 Listed $225,000 CRMLS
  • 2025-04-30 Sold (MLS) $208,700 CRMLS
  • 2025-03-23 Contingent CRMLS
  • 2025-03-12 Listed $225,000 CRMLS
  • 2021-05-14 Sold (MLS) $135,000 CRMLS
  • 2021-04-15 Pending CRMLS
  • 2020-11-21 Price Changed $135,000 CRMLS
  • 2020-09-18 Listing Removed CRMLS
  • 2020-09-18 Listed $150,000 CRMLS
  • 2020-02-27 Listed $160,000 CRMLS
  • 2017-08-25 Sold (MLS) $127,000 CRMLS
  • 2017-06-29 Relisted CRMLS
  • 2017-06-27 Listing Removed CRMLS
  • 2017-06-20 Listed $127,000 CRMLS
  • 2006-04-24 Sold (MLS) $130,000 CRMLS
  • 2006-04-04 Listed $135,000 CRMLS

Property tax history

+3.6%/yr

Latest (2025): $877 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…