3319 Avalon St #22 · Jurupa Valley, CA 92509

$139,900

2 bd · 2.0 ba · 660 sqft · Manufactured · 283 Days on market

Built 2025 Good condition $212/sqft · at area comps Est $145k · at est. ↓ 15% since listing

---

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 +28.9/30.0
• DSCR +10.0/10.0
• ARV discount +9.1/15.0
• 1% rule +8.0/10.0
• Condition / age +4.0/5.0
• Schools +3.1/10.0
• Rent growth +2.8/5.0
• Livability +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Welcome to this beautifully designed, brand-new 2025 Clayton manufactured home offering approximately 660 square feet of contemporary living space in the desirable all-age Avalon Mobile Park community in Jurupa Valley. This thoughtfully crafted 2-bedroom, 2-bathroom home delivers a perfect blend of modern design, comfort, and efficient functionality. Step inside to an inviting open-concept layout enhanced by laminate wood-style flooring, recessed lighting, and a bright, clean interior that feels both spacious and welcoming. The stunning kitchen serves as the focal point of the home, featuring quartz countertops, soft-close shaker-style cabinetry with sleek matte black hardware, a classic white subway tile backsplash, and brand-new stainless-steel appliances. A washer and dryer are also included, providing added everyday convenience. Both bedrooms are well-appointed with natural light and practical layout design, offering comfort for primary living, guests, or flexible use such as a home office. Each bathroom continues the contemporary aesthetic with matte black fixtures, stylish finishes, and a clean modern look. Additional highlights include dual-pane windows for improved energy efficiency, central air and heating, a smart thermostat, and a Ring doorbell for added peace of mind. The exterior offers great curb appeal with a covered carport and low-maintenance surroundings. Located within Avalon Mobile Park, residents enjoy a convenient Jurupa Valley setting near shopping, dining, commuter routes, schools, and essential services, making everyday living exceptionally accessible. This is a fantastic opportunity to own a brand-new, move-in ready home offering beautiful design, quality finishes, and outstanding value. Schedule your showing today and experience all this exceptional home has to offer.

Key facts

• Quartz countertops
• Matte black fixtures
• Smart thermostat

Tags

• QUARTZ COUNTERTOPS
• WHITE SUBWAY TILE BACKSPLASH
• OPEN-CONCEPT LAYOUT
• MATTE BLACK FIXTURES
• SMART THERMOSTAT
• CENTRAL AIR AND HEATING

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath manufactured listed at $140k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $473 ($6k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $140k).
• Recommended offer: $123k (12.0% below list) — sets the bar for market timing.
• Cap rate 10.3% vs local median 2.9% in Jurupa Valley — 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 49/100 on livability (#1,170 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+, employment A-; Watch: schools F, amenities F, commute F.
• Jurupa Unified (suburban): math 25% / reading 38% proficiency, ranked #953 of 1,400 in CA (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: Rents rising (+1.3%/yr); 202 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 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 $967 of loan paydown is wiped out by about $4k 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 + 1.3% rent growth), your $39k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

• It's been on market 283 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: severe wildfire risk; extreme-heat days projected 6→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $123,112 (12.0% below list)

Questions for the listing agent

1. It's been on market 283 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. 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: 1.30% ✓
• Cap rate: 10.35%
• Cash-on-cash: 14.49%
• DSCR: 1.64
• GRM: 6.4

CMA / ARV

• ARV (median comp): $145,000
• List price: $139,900
• Delta: -3.52%
• Verdict: FAIR
• Comps: 3 within 2.0 mi

Show comp detail 3 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
5479 34th St #2	0.41mi	2/1.5	624 (-6%)	7mo	$75,000	$120	64
6045 Mission Blvd #15	0.74mi	2/1.0	644 (-2%)	14mo	$65,000	$101	46
5925 Mission Blvd Spc 14	0.51mi	1/1.0 (-1)	665 (+1%)	24mo	$70,000	$105	46

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 · 1.31% rent growth · sell at horizon

5-year hold

• IRR: 3.0%
• Equity multiple: 1.11×
• Total profit: $4,434
• Equity at exit: $20,860

10-year hold

• IRR: 10.9%
• Equity multiple: 1.78×
• Total profit: $30,673
• Equity at exit: $12,096

Cash invested: $39,172 (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.

Methodology + full state rankings →

ZIP-level market 92509

• Rents YoY: 1.3%
• Active inventory: 202
• Price-to-rent: 6.4×

Monthly cashflow live

• Estimated rent: $1,823 high
• Mortgage (P&I): −$734
• Tax est. 1.5%: −$175 /mo · $2,098/yr
• Insurance: −$58
• HOA: −$0
• Vacancy / Maint / Mgmt: −$383
• Net cashflow: $473

Break-even live

Break-even rent $1,224

Max offer price $139,900

Occupancy floor 69%

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: $34,975
• Closing costs: $4,197
• Reserves months: —
• Total cash needed: —

Rent comps 6 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
3587 Wallace St Apt 3 Riverside, CA	1.0	1.0	600	$1,550	$2.58	43d	1	0.60mi
5748 Tilton Ave Unit TA108 Riverside, CA	1.0	1.0	550	$1,400	$2.55	5d	1	0.65mi
5748 Tilton Ave Unit TA107 Riverside, CA	1.0	1.0	550	$1,400	$2.55	2d	1	0.65mi
5618 Tilton Ave Riverside, CA	1.0	1.0	526	$1,555	$2.96	43d	1	0.68mi
5943 Limonite Ave Unit C Jurupa Valley, CA	1.0	1.0	720	$1,750	$2.43	43d	1	1.15mi
5943 Limonite Ave Unit D Riverside, CA	1.0	1.0	700	$1,650	$2.36	24d	1	1.15mi

Listing history 18 events

1. 2026-06-18
   days on market $139,900 Active 283 DOM
2. 2026-06-17
   days on market $139,900 Active 282 DOM
3. 2026-06-16
   days on market $139,900 Active 281 DOM
4. 2026-06-15
   days on market $139,900 Active 280 DOM
5. 2026-06-13
   days on market $139,900 Active 278 DOM
6. 2026-06-13
   days on market $139,900 Active 277 DOM
7. 2026-06-09
   days on market $139,900 Active 274 DOM
8. 2026-06-08
   days on market $139,900 Active 273 DOM
9. 2026-06-07
   days on market $139,900 Active 272 DOM
10. 2026-06-04
    days on market $139,900 Active 269 DOM
11. 2026-06-03
    days on market $139,900 Active 268 DOM
12. 2026-06-02
    days on market $139,900 Active 267 DOM
13. 2026-06-01
    days on market $139,900 Active 266 DOM
14. 2026-05-31
    days on market $139,900 Active 265 DOM
15. 2026-04-27
    price $139,900 1825-char remark

    Show marketing remark (1825 chars)

    Welcome to this beautifully designed, brand-new 2025 Clayton manufactured home offering approximately 660 square feet of contemporary living space in the desirable all-age Avalon Mobile Park community in Jurupa Valley. This thoughtfully crafted 2-bedroom, 2-bathroom home delivers a perfect blend of modern design, comfort, and efficient functionality. Step inside to an inviting open-concept layout enhanced by laminate wood-style flooring, recessed lighting, and a bright, clean interior that feels both spacious and welcoming. The stunning kitchen serves as the focal point of the home, featuring quartz countertops, soft-close shaker-style cabinetry with sleek matte black hardware, a classic white subway tile backsplash, and brand-new stainless-steel appliances. A washer and dryer are also included, providing added everyday convenience. Both bedrooms are well-appointed with natural light and practical layout design, offering comfort for primary living, guests, or flexible use such as a home office. Each bathroom continues the contemporary aesthetic with matte black fixtures, stylish finishes, and a clean modern look. Additional highlights include dual-pane windows for improved energy efficiency, central air and heating, a smart thermostat, and a Ring doorbell for added peace of mind. The exterior offers great curb appeal with a covered carport and low-maintenance surroundings. Located within Avalon Mobile Park, residents enjoy a convenient Jurupa Valley setting near shopping, dining, commuter routes, schools, and essential services, making everyday living exceptionally accessible. This is a fantastic opportunity to own a brand-new, move-in ready home offering beautiful design, quality finishes, and outstanding value. Schedule your showing today and experience all this exceptional home has to offer.

16. 2026-02-26
    price $149,900 1825-char remark

    Show marketing remark (1825 chars)

    Welcome to this beautifully designed, brand-new 2025 Clayton manufactured home offering approximately 660 square feet of contemporary living space in the desirable all-age Avalon Mobile Park community in Jurupa Valley. This thoughtfully crafted 2-bedroom, 2-bathroom home delivers a perfect blend of modern design, comfort, and efficient functionality. Step inside to an inviting open-concept layout enhanced by laminate wood-style flooring, recessed lighting, and a bright, clean interior that feels both spacious and welcoming. The stunning kitchen serves as the focal point of the home, featuring quartz countertops, soft-close shaker-style cabinetry with sleek matte black hardware, a classic white subway tile backsplash, and brand-new stainless-steel appliances. A washer and dryer are also included, providing added everyday convenience. Both bedrooms are well-appointed with natural light and practical layout design, offering comfort for primary living, guests, or flexible use such as a home office. Each bathroom continues the contemporary aesthetic with matte black fixtures, stylish finishes, and a clean modern look. Additional highlights include dual-pane windows for improved energy efficiency, central air and heating, a smart thermostat, and a Ring doorbell for added peace of mind. The exterior offers great curb appeal with a covered carport and low-maintenance surroundings. Located within Avalon Mobile Park, residents enjoy a convenient Jurupa Valley setting near shopping, dining, commuter routes, schools, and essential services, making everyday living exceptionally accessible. This is a fantastic opportunity to own a brand-new, move-in ready home offering beautiful design, quality finishes, and outstanding value. Schedule your showing today and experience all this exceptional home has to offer.

17. 2025-12-18
    price $154,900 1825-char remark

    Show marketing remark (1825 chars)

    Welcome to this beautifully designed, brand-new 2025 Clayton manufactured home offering approximately 660 square feet of contemporary living space in the desirable all-age Avalon Mobile Park community in Jurupa Valley. This thoughtfully crafted 2-bedroom, 2-bathroom home delivers a perfect blend of modern design, comfort, and efficient functionality. Step inside to an inviting open-concept layout enhanced by laminate wood-style flooring, recessed lighting, and a bright, clean interior that feels both spacious and welcoming. The stunning kitchen serves as the focal point of the home, featuring quartz countertops, soft-close shaker-style cabinetry with sleek matte black hardware, a classic white subway tile backsplash, and brand-new stainless-steel appliances. A washer and dryer are also included, providing added everyday convenience. Both bedrooms are well-appointed with natural light and practical layout design, offering comfort for primary living, guests, or flexible use such as a home office. Each bathroom continues the contemporary aesthetic with matte black fixtures, stylish finishes, and a clean modern look. Additional highlights include dual-pane windows for improved energy efficiency, central air and heating, a smart thermostat, and a Ring doorbell for added peace of mind. The exterior offers great curb appeal with a covered carport and low-maintenance surroundings. Located within Avalon Mobile Park, residents enjoy a convenient Jurupa Valley setting near shopping, dining, commuter routes, schools, and essential services, making everyday living exceptionally accessible. This is a fantastic opportunity to own a brand-new, move-in ready home offering beautiful design, quality finishes, and outstanding value. Schedule your showing today and experience all this exceptional home has to offer.

18. 2025-09-08
    listed $164,900 Active 1825-char remark

    Show marketing remark (1825 chars)

    Welcome to this beautifully designed, brand-new 2025 Clayton manufactured home offering approximately 660 square feet of contemporary living space in the desirable all-age Avalon Mobile Park community in Jurupa Valley. This thoughtfully crafted 2-bedroom, 2-bathroom home delivers a perfect blend of modern design, comfort, and efficient functionality. Step inside to an inviting open-concept layout enhanced by laminate wood-style flooring, recessed lighting, and a bright, clean interior that feels both spacious and welcoming. The stunning kitchen serves as the focal point of the home, featuring quartz countertops, soft-close shaker-style cabinetry with sleek matte black hardware, a classic white subway tile backsplash, and brand-new stainless-steel appliances. A washer and dryer are also included, providing added everyday convenience. Both bedrooms are well-appointed with natural light and practical layout design, offering comfort for primary living, guests, or flexible use such as a home office. Each bathroom continues the contemporary aesthetic with matte black fixtures, stylish finishes, and a clean modern look. Additional highlights include dual-pane windows for improved energy efficiency, central air and heating, a smart thermostat, and a Ring doorbell for added peace of mind. The exterior offers great curb appeal with a covered carport and low-maintenance surroundings. Located within Avalon Mobile Park, residents enjoy a convenient Jurupa Valley setting near shopping, dining, commuter routes, schools, and essential services, making everyday living exceptionally accessible. This is a fantastic opportunity to own a brand-new, move-in ready home offering beautiful design, quality finishes, and outstanding value. Schedule your showing today and experience all this exceptional home has to offer.

ⓘ 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 8/10 Severe
• 🌡 Heat 8/10 Severe 6 d/yr ≥103°F today · 18 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

Taxation est. · year 1

• Rental income: $21,870
• − Mortgage interest: −$7,837
• − Property taxes: −$2,098
• − Insurance: −$700
• − Repairs & maintenance: −$1,750
• − Management: −$1,750
• − Depreciation: −$4,070
• Taxable income: $3,667
• Est. tax owed @ 24.0%: −$880
• After-tax cash flow: $4,796/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 · 13 photos

Good 80/100 Cosmetic rehab

This 2025 Clayton manufactured home in Avalon Mobile Park is in good condition with a good condition score of 80. It has a cosmetic rehab level and requires minor maintenance. The highest-ROI updates are painting the exterior and maintaining the landscaping to enhance both resale and rental value.

Value-add opportunities

• Both Paint exterior — Enhances curb appeal and resale value
• Both Landscaping — Improves curb appeal and rental value

Renovation cost estimate screening

Value-add ROI direction

• Both Paint exterior — Enhances curb appeal and resale value ↑
• Both Landscaping — Improves curb appeal and rental 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: Jurupa Unified
• NCES district ID: 0619260
• Math proficiency: 25% ▲ 2.00%
• Reading proficiency: 38% ▲ 2.00%
• Median HH income: $58,100
• Composite: 30.97/100
• National rank: #11327
• State rank: #953 of 1400 in CA

Livability — Jurupa Valley

• Score: 49/100
• State rank: #1170
• US rank: #25915

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Jurupa Valley, CA
• County: Riverside County · 2,287,001 people
• City population: 119,165
• Metro: Riverside-San Bernardino-Ontario, CA
• Population (ZIP): 81,182
• Household income: $95,355
• Rent vs Own: 28.7% rent · 71.3% own
• Severe rent burden: 1694.0

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: Predominantly Hispanic (74%)
• Race & ethnicity: Hispanic / Latino 74% White 17% Two or more races 16% Black 4% Asian 4% Native American 1%
• Hispanic origin (detail): Mexican 67%
• Common ancestry: Lithuanian 1%
• Foreign-born: 28% · Canada, China, Vietnam
• Languages at home: 42% English-only · Spanish 54% Other Indo-European 1% Tagalog/Filipino 1%

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: ▼ -374.91%
• Current HPI: 464.8939
• Rent YoY: ▲ 1.31%
• 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
▸Technology	27	$1,492B
▸Financial Services	3	$174B
▸Retail	3	$44B
▸Insurance	3	$26B
▸Media / Entertainment	2	$115B
▸Pharmaceuticals / Biotech	2	$62B

Price history

-15.2% since first listed

4 events — show timeline

• 2026-04-27 Price Changed $139,900 CRMLS
• 2026-02-26 Price Changed $149,900 CRMLS
• 2025-12-18 Price Changed $154,900 CRMLS
• 2025-09-08 Listed $164,900 CRMLS