CashFlowRE
Sign in Sign up
301 E Foothill Blvd #101
C+ Composite 64.92
Why this score? — see what drove the C+ 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 +25.7/30.0
  • DSCR +8.6/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.8/10.0
  • Schools +5.3/10.0
  • Rent growth +4.4/5.0
  • Condition / age +3.8/5.0
  • Livability +2.9/5.0
  • Appreciation +0.0/10.0

$250,000

301 E Foothill Blvd #101 · Pomona, CA 91767
3 bd · 2.0 ba · 1,248 sqft · Manufactured · 137 Days on market
Built 1966 Good condition $200/sqft · 75% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

REMODELLED IN 2024!!!! This RARE 3Bed/2Bath in Foothill Village Mobile Home Park is a Classic Universal Manufactured Home with newer laminate flooring through out, functional lighting, and interior paint. The kitchen features newer gas oven and cooktop, laminate countertops, and spacious cabinets. The bathrooms have newer toilets, sinks and faucets, showers and water heater. It has 2 working Swamp Coolers plus window type AC's and heater. The sunlight coming in through the Large Picture Windows brightens the spacious living room that exudes warmth and charm! Included in the remodeling is the new skirting around the entire home and the upgraded Steel Roof. The nice Side Yard and Patio is the perfect place to entertain family and friends to an afternoon tea or BBQ! The convenient Tandem Parking in the carport is a plus! Foothill Village Mobile Home Park is a 55/40 + community conveniently located near Freeways, Public Transportation, Hospitals, Shops, and Restaurants with amenities such as Swimming Pool, Clubhouse, Library, and Community Laundry. For your Guests, there's ample amount of Parking! Why rent when you can have a Home you can call your own? This could be the Home you've been dreaming of! Buyer and Buyer's Agent to perform due diligence on the accuracy of the information provided in this Listing.

Key facts

  • Newer toilets
  • Newer faucets
  • Newer gas oven

Tags

NEWER LAMINATE FLOORINGNEWER GAS OVENNEWER TOILETSNEWER SINKSNEWER FAUCETSNEWER WATER HEATER

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 $250k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $601 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $250k).
  • Recommended offer: $220k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 2.8% in Pomona — 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 58/100 on livability (#676 in CA) — a working-class tenant base; expect higher turnover. Strengths: commute A+; Watch: schools D, crime F, amenities F.
  • Claremont Unified (suburban): math 50% / reading 64% proficiency, ranked #259 of 1,400 in CA (top 18%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+7.4%/yr); 87 active listings in the ZIP; 31 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • This rent runs 45% of the median local income ($79k/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.
  • 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 + 7.4% rent growth), your $70k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 137 days — a 12% lower offer ($220k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y 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.
  • Current owner paid $130k; list at $250k implies a 92% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $220,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 137 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.18%
Cap rate
9.18%
Cash-on-cash
10.30%
DSCR
1.46
GRM
7.1

CMA / ARV

ARV (median comp)
$143,163
List price
$250,000
Delta
74.63%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3727 Equation Rd #106 0.05mi 3/2.0 1,176 (-6%) 10mo $205,000 $174 80
3727 Equation Rd #3 0.05mi 3/2.0 1,344 (+8%) 16mo $125,000 $93 72
301 E Foothill Blvd #13 0.06mi 2/2.0 (-1) 1,176 (-6%) 23mo $130,000 $111 64
301 E Foothill Blvd #2 0.11mi 2/2.0 (-1) 1,080 (-14%) 10mo $200,000 $185 59
3727 Equation Rd #48 0.05mi 2/2.0 (-1) 1,080 (-14%) 21mo $198,600 $184 52
3800 Bradford St #250 0.63mi 2/2.0 (-1) 1,296 (+4%) 15mo $258,000 $199 46
3945 Bradford St #20 0.67mi 2/2.0 (-1) 1,392 (+12%) 8mo $230,000 $165 38

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 · 7.41% rent growth · sell at horizon

5-year hold
IRR
4.0%
Equity multiple
1.16×
Total profit
$11,457
Equity at exit
$37,276
10-year hold
IRR
17.3%
Equity multiple
2.73×
Total profit
$120,828
Equity at exit
$21,615

Cash invested: $70,000 (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 91767

Rents YoY
7.4%
Active inventory
87
Price-to-rent
7.1×

Monthly cashflow live

Estimated rent
$2,947 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax est. 1.5%
$312 /mo · $3,750/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$619
Net cashflow
$601

Break-even live

Break-even rent $2,187
Max offer price $250,000
Occupancy floor 75%

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
$62,500
Closing costs
$7,500
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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3636 Sumner Ave #210 Pomona, CA 2.0 2.0 1290 $2,400 $1.86 6d 1 0.20mi
150 Drake St Pomona, CA 2.0 2.0 924 $2,514 $2.72 1d 2 0.39mi
235 W Grove St Pomona, CA 1.0–2.0 1.0–2.0 800 $2,576 $3.22 1d 10 0.48mi
3054 Gladstone St #4 Pomona, CA 2.0 1.0 933 $2,500 $2.68 7d 1 0.50mi
1051 Amador St Claremont, CA 3.0 2.0 1469 $4,200 $2.86 1d 1 0.58mi
450 W Foothill Blvd Pomona, CA 2.0 1.0–2.0 773 $2,565 $3.32 1d 8 0.60mi
2958 Gramercy St Pomona, CA 3.0 2.0 1364 $3,350 $2.46 6d 1 0.68mi
2577 Sycamore Dr La Verne, CA 3.0 2.0 1350 $2,895 $2.14 44d 1 0.74mi
795 Hazel Way Pomona, CA 3.0 3.0 1401 $3,100 $2.21 10d 1 0.88mi
2429 College Ln La Verne, CA 2.0 1.0 836 $2,350 $2.81 44d 1 0.93mi
3816 Verdana Cir La Verne, CA 2.0 2.5 1243 $3,300 $2.65 19d 1 0.94mi
2771 N Garey Ave Pomona, CA 1.0–3.0 1.0–2.0 1065 $3,522 $3.31 1d 8 0.97mi
2870 N Towne Ave Pomona, CA 2.0 1.0–2.0 725 $2,500 $3.45 5d 4 0.98mi
3836 Verdana Cir La Verne, CA 2.0 2.5 1243 $3,500 $2.82 44d 1 0.99mi
3748 Verdana Cir La Verne, CA 3.0 3.0 1493 $4,500 $3.01 15d 1 1.01mi
2728 Crozier Ct Pomona, CA 3.0 3.0 1497 $3,295 $2.20 1d 1 1.01mi
2366 Lomeli Ln La Verne, CA 2.0 1.0 836 $2,470 $2.95 44d 1 1.02mi
2707 Erebus Ct Pomona, CA 3.0 3.0 1497 $3,400 $2.27 44d 1 1.02mi
2408 Pepper St La Verne, CA 2.0 1.0 836 $2,650 $3.17 24d 1 1.03mi
708 Santa Barbara Dr W Claremont, CA 3.0 2.0 1400 $3,100 $2.21 15d 1 1.08mi
1365 Lafayette Rd Unit C Claremont, CA 2.0 1.0 900 $2,750 $3.06 3d 1 1.11mi
245 E Grevillia St Pomona, CA 2.0 1.0 988 $2,400 $2.43 44d 1 1.18mi
2559 Yorkshire Way Pomona, CA 2.0 2.0 1100 $2,400 $2.18 24d 1 1.24mi
2063 Evergreen St La Verne, CA 3.0 2.0 1300 $3,200 $2.46 44d 1 1.27mi
2064 Evergreen St La Verne, CA 2.0 2.0 960 $2,400 $2.50 17d 1 1.28mi
2042 Evergreen St La Verne, CA 2.0 1.0 825 $2,150 $2.61 44d 1 1.30mi
167 N Cambridge Ave Unit 149 Claremont, CA 2.0 2.0 1100 $2,595 $2.36 7d 1 1.36mi
145 N Cambridge Ave Unit 129 Claremont, CA 2.0 2.0 1045 $2,850 $2.73 44d 1 1.37mi
114 N Mountain Ave Unit 114 Claremont, CA 2.0 2.0 1045 $2,850 $2.73 24d 1 1.37mi
1250 N Indian Hill Blvd Claremont, CA 2.0 2.0 1000 $2,375 $2.38 5d 1 1.46mi
1825 Foothill Blvd La Verne, CA 1.0–2.0 1.0–2.0 878 $2,861 $3.26 1d 15 1.49mi

Listing history 21 events

  1. 2026-06-18
    days on market $250,000 Active 137 DOM
  2. 2026-06-17
    days on market $250,000 Active 136 DOM
  3. 2026-06-16
    days on market $250,000 Active 135 DOM
  4. 2026-06-15
    days on market $250,000 Active 134 DOM
  5. 2026-06-13
    days on market $250,000 Active 132 DOM
  6. 2026-06-13
    days on market $250,000 Active 131 DOM
  7. 2026-06-09
    days on market $250,000 Active 128 DOM
  8. 2026-06-08
    days on market $250,000 Active 127 DOM
  9. 2026-06-07
    days on market $250,000 Active 126 DOM
  10. 2026-06-04
    days on market $250,000 Active 123 DOM
  11. 2026-06-03
    days on market $250,000 Active 122 DOM
  12. 2026-06-02
    days on market $250,000 Active 121 DOM
  13. 2026-06-01
    days on market $250,000 Active 120 DOM
  14. 2026-05-31
    days on market $250,000 Active 119 DOM
  15. 2026-02-01
    listed $250,000 Active 1325-char remark
    Show marketing remark (1325 chars)

    REMODELLED IN 2024!!!! This RARE 3Bed/2Bath in Foothill Village Mobile Home Park is a Classic Universal Manufactured Home with newer laminate flooring through out, functional lighting, and interior paint. The kitchen features newer gas oven and cooktop, laminate countertops, and spacious cabinets. The bathrooms have newer toilets, sinks and faucets, showers and water heater. It has 2 working Swamp Coolers plus window type AC's and heater. The sunlight coming in through the Large Picture Windows brightens the spacious living room that exudes warmth and charm! Included in the remodeling is the new skirting around the entire home and the upgraded Steel Roof. The nice Side Yard and Patio is the perfect place to entertain family and friends to an afternoon tea or BBQ! The convenient Tandem Parking in the carport is a plus! Foothill Village Mobile Home Park is a 55/40 + community conveniently located near Freeways, Public Transportation, Hospitals, Shops, and Restaurants with amenities such as Swimming Pool, Clubhouse, Library, and Community Laundry. For your Guests, there's ample amount of Parking! Why rent when you can have a Home you can call your own? This could be the Home you've been dreaming of! Buyer and Buyer's Agent to perform due diligence on the accuracy of the information provided in this Listing.

  16. 2025-09-23
    historical
  17. 2025-08-06
    listed $259,000 Active
  18. 2024-04-12
    soldstatus $130,000 Closed Sale
  19. 2024-03-18
    historical Active Under Contract
  20. 2024-02-29
    price $130,000
  21. 2023-12-07
    listed $139,900 Active

ⓘ 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 6/10 Major 7 d/yr ≥98°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 16 unhealthy d/yr today · 19 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
$35,369
− Mortgage interest
−$14,004
− Property taxes
−$3,750
− Insurance
−$1,250
− Repairs & maintenance
−$2,830
− Management
−$2,830
− Depreciation
−$7,273
Taxable income
$3,434
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$824
After-tax cash flow
$6,385/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 · 6 photos

Good 75/100 Cosmetic rehab

This remodeled 3-bedroom, 2-bathroom manufactured home in Foothill Village Mobile Home Park is in good condition with recent updates, making it a great investment opportunity.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics.
  • Both Updating the flooring in the bathrooms — Newer flooring in bathrooms improves functionality and appearance.
  • Both Upgrading the kitchen appliances — Modernizing the kitchen with new appliances would attract more buyers and renters.
  • Both Installing new lighting fixtures — Fresh lighting enhances the home's ambiance and safety.
  • Both Landscaping the front yard — A well-maintained front yard improves curb appeal and adds value to the property.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior walls — Fresh paint enhances curb appeal and interior aesthetics.
  • Both Updating the flooring in the bathrooms — Newer flooring in bathrooms improves functionality and appearance.
  • Both Upgrading the kitchen appliances — Modernizing the kitchen with new appliances would attract more buyers and renters.
  • Both Installing new lighting fixtures — Fresh lighting enhances the home's ambiance and safety.
  • Both Landscaping the front yard — A well-maintained front yard improves curb appeal and adds value to the property.

ⓘ 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
Claremont Unified
NCES district ID
0608760
Math proficiency
50% ▼ -1.00%
Reading proficiency
64% ▬ 0.00%
Median HH income
$80,091
Composite
53.17/100
National rank
#3209
State rank
#259 of 1400 in CA

Livability — Pomona

Score
58/100
State rank
#676
US rank
#20782

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pomona, CA
County
Los Angeles County · 9,444,647 people
City population
152,679
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
49,152
Household income
$79,245
Rent vs Own
46.9% rent · 53.1% own
Severe rent burden
2224.0

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
Predominantly Hispanic (69%)
Race & ethnicity
Hispanic / Latino 69% Two or more races 20% White 13% Asian 9% Black 6% Native American 2%
Hispanic origin (detail)
Mexican 61%
Common ancestry
Italian 1% Lithuanian 1% Russian 1%
Foreign-born
29% · Canada, China, South Korea
Languages at home
42% English-only · Spanish 48% Chinese 3% Korean 2%

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
▼ -655.99%
Current HPI
486.823
Rent YoY
▲ 7.41%
Metro
Los Angeles-Long Beach-Anaheim, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+78.7% since first listed
7 events — show timeline
  • 2026-02-01 Listed $250,000 CRMLS
  • 2025-09-23 Listing Removed CRMLS
  • 2025-08-06 Listed $259,000 CRMLS
  • 2024-04-12 Sold (MLS) $130,000 CRMLS
  • 2024-03-18 Contingent CRMLS
  • 2024-02-29 Price Changed $130,000 CRMLS
  • 2023-12-07 Listed $139,900 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…