CashFlowRE
Sign in Sign up
610 Fillmore 5-Plex
F Composite 23.34
Why this score? — see what drove the F 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).

  • ARV discount +7.5/15.0
  • Cash flow +5.6/30.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.0/10.0
  • 1% rule +0.3/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$1,690,000

610 Fillmore · Pomona, CA 91768
4 bd · 2.0 ba · 1,600 sqft · MultiFamily public records · 16 Days on market
Built 1960 0.35 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 5 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Take advantage of this great 5-unit Commercial investment opportunity! This amazing property has 3 separate living structures with a unit mix of 1 - 3 bed, 1 bath, 2 - 2 bed, 1 bath, and 2 - 1 bed, 1 bath! Each unit has its own garage and washer and dryer hook ups! There is a total of 4 1-car garages and 1 2-car garage for the 3 bedroom unit. The 3 bedroom unit also has it’s own backyard area! There is a long wide driveway going down the middle of the property with an open parking area in the rear giving ample parking for each unit. A majority of the units have been updated with simulated wood porcelain tile floors, countertops, and bathroom tile. There are many amenities nearby including easy freeway access to the 10 & 71 Freeways and close proximity to the Pomona Metro Station and you are just minutes from Downtown Pomona! You are also close to Cal Poly Pomona, The Pomona Fair plex, & the Brackett Field Airport!

Key facts

  • Individually metered
  • 3 detached buildings
  • Private yard

Tags

5 UNIT COMMERCIAL INVESTMENT3 DETACHED BUILDINGSINDIVIDUALLY METEREDPRIVATE GARAGESWASHER DRYER HOOKUPSPRIVATE YARD

Property features AI

Finance

  • Other: Rent control applies
  • Financial info: Gross scheduled income: $115,572; Total actual rent (current): $9,631 per month; Net operating income: $78,301; Operating expenses: $37,271 (includes insurance $5,200; water/sewer $6,660; trash $4,647; gardener $2,400; new taxes $12,580)

Exterior

  • Parking: Total of 6 parking spaces; Individual garage spaces allocated to units (unit-level garage spaces: several units include 1 garage space; one unit includes 2 garage spaces)
  • Utilities: Public sewer; District/Public water; Multiple utility meters: five separate electric meters, five separate gas meters, two separate water meters
  • Home design: Single-story building; Five separate buildings on site
  • Construction: Built year from public records (year not provided)
  • Exterior features: No pool; Curbs and sidewalks in the community

Interior

  • Kitchen: No specific appliance list provided
  • Bedrooms: Five dwelling units: a mix of 1-bed, 2-bed and 3-bed units across the building (unit breakdown: three 1-bed units, two 2-bed units, one 3-bed unit noted across units — see unit-level rents and bed counts)
  • Bathrooms: Each unit has one full bathroom
  • Interior features: One-level property; Attached property; 2+ common walls
  • Laundry & utility: On-site laundry hookups with washer hookup and gas dryer hookup; Tenants pay gas and electricity

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 1×3bd/1ba + 2×2bd/1ba + 2×1bd/1ba units multifamily listed at $1.69M.

Deal economics

  • At list price, monthly cash flow is $-4k ($-42k/yr) — negative. Per door: $-702/mo.
  • To cash-flow at today's rent, offer at most $1.07M (36.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $900k (46.8% below list).
  • Recommended offer: $900k (46.8% below list) — sets the bar for 1% rule.
  • Cap rate 3.8% 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.
  • Pomona Unified (suburban): math 12% / reading 31% proficiency, ranked #444 of 517 in CA (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 59 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 47% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • At $8,995/mo this rent would consume 142% of the median local household income ($76k/yr) (locally 1403% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $12k of loan paydown is wiped out by about $51k 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.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($1.66M) is reasonable based on typical stale-listing flexibility.
  • 11 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.
  • Current owner paid $1.27M; 33% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $899,500 (46.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.53%
Cap rate
3.80%
Cash-on-cash
-8.90%
DSCR
0.60
GRM
15.7

CMA / ARV

ARV (on-the-fly)
$664,000
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1035 Laurel Ave 0.09mi 4/2.0 1,722 (+8%) 6mo $735,500 $427 78
1242 W Orange Grv 0.34mi 4/2.0 1,443 (-10%) 1mo $750,000 $520 67
610 W Center 0.45mi 4/2.0 1,791 (+12%) 1mo $545,000 $304 58
574 Davidson Ln 0.26mi 4/2.0 1,801 (+13%) 11mo $725,000 $403 58
806 W 4th St 0.74mi 3/2.0 (-1) 1,469 (-8%) 16mo $610,000 $415 33

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
-32.1%
Equity multiple
-0.05×
Total profit
$-497,865
Equity at exit
$251,984
10-year hold
IRR
-37.4%
Equity multiple
-0.53×
Total profit
$-723,421
Equity at exit
$146,120

Cash invested: $473,200 (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 91768

Active inventory
59
Price-to-rent
72.8×

Monthly cashflow live

Estimated rent
$8,995 medium interval (Pro) →
Mortgage (P&I)
$8,863
Tax from tax record
$1,048 /mo · $12,581/yr
Insurance
$704
HOA
$0
Vacancy / Maint / Mgmt
$1,889
Net cashflow
$-3,509

Break-even live

Break-even rent $13,437
Max offer price $1,070,109
Occupancy floor

5-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 3 1 $1,936
Total (5 units) $8,995

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
$422,500
Closing costs
$50,700
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1010 W Wilson St Pomona, CA 4.0 3.5 2013 $3,250 $1.61 43d 1 0.20mi
761 Lewis St Pomona, CA 3.0 2.5 1726 $7,000 $4.06 20d 1 0.22mi
1318 Jacqueline Dr Pomona, CA 3.0 2.0 1328 $3,500 $2.64 1d 1 0.77mi
1615 California Pl Pomona, CA 4.0 2.5 2046 $7,500 $3.67 12d 1 0.80mi
1339 Nimbus Ct Pomona, CA 3.0 3.0 1500 $3,320 $2.21 10d 1 0.81mi
1501 Stratus Dr Pomona, CA 3.0 3.5 1791 $3,150 $1.76 43d 1 0.84mi
115 E Jefferson Ave Pomona, CA 4.0 1.0 1592 $3,495 $2.20 43d 1 1.00mi
1490 N Park Ave Pomona, CA 3.0 2.0 1376 $3,395 $2.47 43d 1 1.02mi
1543 Mc Comas St Pomona, CA 3.0 2.0 1199 $3,500 $2.92 17d 1 1.05mi
1325 W Grand Ave Unit 3 Pomona, CA 3.0 2.5 1628 $3,350 $2.06 43d 1 1.06mi
1548 Vallecito Pomona, CA 4.0 3.0 2243 $3,800 $1.69 1d 1 1.10mi
1574 N Orange Grove Ave Pomona, CA 3.0 2.0 1330 $4,000 $3.01 43d 1 1.19mi
1036 W Fernleaf Ave Pomona, CA 3.0 3.0 1605 $3,200 $1.99 43d 1 1.25mi
642 W Grand Ave Pomona, CA 4.0 3.0 1689 $3,495 $2.07 17d 1 1.27mi
1331 S Park Ave Unit 1333 Pomona, CA 4.0 2.0 1200 $3,395 $2.83 43d 1 1.31mi
1331 S Park Ave Unit 1333 Pomona, CA 4.0 2.0 1200 $2,959 $2.47 11d 1 1.31mi
1333 S Park Ave Pomona, CA 4.0 2.0 1200 $3,500 $2.92 43d 1 1.31mi
1333 S Park Ave Pomona, CA 4.0 2.0 1200 $3,395 $2.83 24d 1 1.31mi
1908 Grier St Pomona, CA 3.0 1.0 1106 $3,200 $2.89 2d 1 1.50mi

Listing history 12 events

  1. 2026-06-18
    days on market $1,690,000 Active 16 DOM
  2. 2026-06-17
    days on market $1,690,000 Active 15 DOM
  3. 2026-06-16
    days on market $1,690,000 Active 14 DOM
  4. 2026-06-15
    days on market $1,690,000 Active 13 DOM
  5. 2026-06-13
    days on market $1,690,000 Active 11 DOM
  6. 2026-06-13
    days on market $1,690,000 Active 10 DOM
  7. 2026-06-09
    days on market $1,690,000 Active 7 DOM
  8. 2026-06-08
    days on market $1,690,000 Active 6 DOM
  9. 2026-06-07
    days on market $1,690,000 Active 5 DOM
  10. 2026-06-04
    days on market $1,690,000 Active 2 DOM
  11. 2026-06-02
    remarks 689-char remark
  12. 2026-06-02
    listed $1,690,000 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
$12,581 · $1,048/mo
Projected year-2 tax
$12,844 · $1,070/mo
Expected delta
+$263/yr (+$22/mo · 2.1%)

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

Climate risk First Street

  • 🌊 Flood 2/10 Low FEMA zone X (unshaded) · 9% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥99°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 17 unhealthy d/yr today · 21 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
$107,940
− Mortgage interest
−$94,666
− Property taxes
−$12,581
− Insurance
−$8,450
− Repairs & maintenance
−$8,635
− Management
−$8,635
− Depreciation
−$49,164
Taxable loss
−$74,191
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$17,806
After-tax cash flow
$-24,303/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
Pomona Unified
NCES district ID
0631320
Math proficiency
12% ▼ -15.00%
Reading proficiency
31% ▼ -10.00%
Median HH income
$54,839
Composite
19.54/100
National rank
#8761
State rank
#444 of 517 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)
34,200
Household income
$76,041
Rent vs Own
44.9% rent · 55.1% own
Severe rent burden
1403.0

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 (74%)
Race & ethnicity
Hispanic / Latino 74% Two or more races 19% White 11% Asian 8% Black 4% Native American 4%
Hispanic origin (detail)
Mexican 64%
Common ancestry
Italian 1% Iranian 1% Lithuanian 1%
Foreign-born
31% · Canada, Vietnam, China
Languages at home
37% English-only · Spanish 54% Chinese 2% Vietnamese 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
▼ -784.48%
Current HPI
425.8176
Rent YoY
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

+98.8% since first listed
24 events — show timeline
  • 2026-06-02 Listed $1,690,000 CRMLS
  • 2025-09-23 Sold (MLS) $1,275,000 CRMLS
  • 2025-08-01 Pending CRMLS
  • 2025-07-15 Listed $1,300,000 CRMLS
  • 2024-12-02 Listing Removed CRMLS
  • 2024-10-18 Listed $1,250,000 CRMLS
  • 2024-10-18 Coming Soon CRMLS
  • 2022-11-07 Listing Removed CRMLS
  • 2022-10-06 Listed $1,275,000 CRMLS
  • 2011-03-18 Listing Removed CRMLS
  • 2010-10-11 Listed $509,900 CRMLS
  • 2010-07-31 Listing Removed CRMLS
  • 2010-03-31 Listed $549,900 CRMLS
  • 2009-08-30 Listing Removed CRMLS
  • 2009-01-30 Listed $629,900 CRMLS
  • 2009-01-02 Listing Removed CRMLS
  • 2008-11-05 Listed $724,900 CRMLS
  • 2008-07-31 Listing Removed CRMLS
  • 2008-04-29 Listed $724,900 CRMLS
  • 2006-12-07 Sold (Public Records) $650,000 Public Records
  • 2006-12-07 Sold (MLS) $650,000 CRMLS
  • 2005-12-01 Listed $799,900 CRMLS
  • 2005-11-30 Listing Removed CRMLS
  • 2005-05-30 Listed $850,000 CRMLS

Property tax history

+2.5%/yr

Latest (2025): $12,581 · +9.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…