CashFlowRE
Sign in Sign up
9902 Jamacha Blvd #165 🌊 Lakefront
C Composite 56.94
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 +25.0/30.0
  • DSCR +8.2/10.0
  • ARV discount +5.7/15.0
  • 1% rule +5.4/10.0
  • Schools +4.4/10.0
  • Livability +3.0/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$255,000

9902 Jamacha Blvd #165 · La Presa, CA 91977
3 bd · 2.0 ba · 1,022 sqft · Manufactured public records · 27 Days on market
Built 2004 16 ac lot Est $245k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautiful 3BR/2BA manufactured home in all-age community. Space rent is only $680! Home includes all appliances in kitchen, dual pane windows, shed, central AC, laundry room, 3 Car Carport, back yard… Community is centrally located to all that San Diego has to offer and has many amenities like Pool, Basketball/Barbecue area, laundry facilities and a large Club House with kitchen! If you’re looking for an economical, nice, comfortable home, this home is for you! Neighborhoods: Spring Valley Complex Features: , ,, ,, , Equipment: Range/Oven, Shed(s) Other Fees: 0 Sewer: Sewer Connected Topography: LL

Key facts

  • Covered porch
  • Ceiling fans
  • Storage shed

Tags

OPEN-CONCEPT LIVINGSKYLIGHTSCEILING FANSDEDICATED LAUNDRY ROOMSTORAGE SHEDCOVERED PORCH

Property features AI

Finance

  • Other: Buyer to verify assessments
  • Financial info: Monthly land lease amount: $1,028
  • HOA & community: Land lease in place; Located in Lakeview Manor Mobile Lodge; Community park

Exterior

  • Parking: Covered attached carport with space for 2 vehicles; Has parking
  • Utilities: Public sewer
  • Home design: Double-wide mobile home; Single-story; Entry at street level on Jamacha Blvd.
  • Construction: Built by Fleetwood Enterprises; Mobile home dimensions approximately 20' x 52'
  • Exterior features: Community pool; Back yard; One shed on the property

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central cooling
  • Interior features: One-level entry; Entry located on Jamacha Blvd.; One story; Community pool; Back yard; Mobile home remains; Has view; Park within the community
  • Laundry & utility: Separate laundry room; Washer included; Dryer included

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 $255k.

Deal economics

  • At list price, monthly cash flow is $559 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $255k).
  • Recommended offer: $251k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.9% vs local median 3.0% in La Presa — 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 60/100 on livability (#571 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, employment B, housing B; Watch: schools D+, health & safety D, crime F.
  • La Mesa-Spring Valley (suburban): math 41% / reading 53% proficiency, ranked #478 of 1,400 in CA (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents flat; 158 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 11,759 units permitted in San Diego County in 2024 (7,244 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($100k/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 Diego County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($251k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 12y 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 $70k; list at $255k implies a 264% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $251,175 (1.5% below list)

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. 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?
  3. 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?
  4. This sits on a lake — are riparian / water-frontage rights deeded with the parcel? Any dock permits, shoreline easements, or HOA water-use restrictions?
  5. What's the documented flood / surge / shoreline-erosion history here (FEMA AND non-FEMA — e.g., storm surge, creek backup, septic-field saturation)?
  6. Any water-quality or seasonal algae-bloom issues that affect tenant satisfaction or short-term-rental demand?
  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
1.04%
Cap rate
8.92%
Cash-on-cash
9.39%
DSCR
1.42
GRM
8.0

CMA / ARV

ARV (on-the-fly)
$245,280
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9902 Jamacha Blvd #133 0.00mi 3/2.0 1,057 (+3%) 1mo $235,000 $222 94
9902 JAMACHA Blvd #78 0.00mi 2/2.0 (-1) 960 (-6%) 1mo $195,000 $203 84
9902 Jamacha Blvd Spc 83 0.00mi 2/2.0 (-1) 944 (-8%) 16mo $270,000 $286 69
9902 Jamacha Blvd #58 0.16mi 2/2.0 (-1) 960 (-6%) 12mo $230,000 $240 67

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 · 0.88% rent growth · sell at horizon

5-year hold
IRR
-4.3%
Equity multiple
0.84×
Total profit
$-11,367
Equity at exit
$38,021
10-year hold
IRR
2.9%
Equity multiple
1.19×
Total profit
$13,717
Equity at exit
$22,048

Cash invested: $71,400 (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 91977

Rents YoY
0.9%
Active inventory
158
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$2,659 high interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$98 /mo · $1,173/yr
Insurance
$106
HOA
$0
Vacancy / Maint / Mgmt
$558
Net cashflow
$559

Break-even live

Break-even rent $1,951
Max offer price $255,000
Occupancy floor 74%

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
$63,750
Closing costs
$7,650
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9827 San Diego St Unit 1465009P Spring Valley, CA 1.0–3.0 1.0–2.0 1232 $8,412 $6.83 7d 2 0.17mi
832 Grand Ave Unit 832-D Spring Valley, CA 2.0 1.0 860 $1,975 $2.30 1d 1 0.83mi
840 Grand Ave Unit 4 Spring Valley, CA 2.0 1.0 875 $1,950 $2.23 1d 1 0.84mi
911 Concepcion Ave Spring Valley, CA 3.0 2.5 1250 $3,300 $2.64 11d 1 0.97mi
937 Felicita Ave Spring Valley, CA 3.0 2.0 1400 $3,800 $2.71 16d 1 1.04mi
9211 Amys St Spring Valley, CA 2.0 2.0 805 $1,745 $2.17 1d 1 1.23mi
1624 Canyon Rd Spring Valley, CA 2.0 1.0 800 $2,355 $2.94 1d 4 1.38mi

Listing history 36 events

  1. 2026-06-18
    days on market $255,000 Active 27 DOM
  2. 2026-06-17
    days on market $255,000 Active 26 DOM
  3. 2026-06-16
    days on market $255,000 Active 25 DOM
  4. 2026-06-15
    days on market $255,000 Active 24 DOM
  5. 2026-06-13
    days on market $255,000 Active 22 DOM
  6. 2026-06-09
    days on market $255,000 Active 18 DOM
  7. 2026-06-08
    days on market $255,000 Active 17 DOM
  8. 2026-06-07
    days on market $255,000 Active 16 DOM
  9. 2026-06-04
    days on market $255,000 Active 13 DOM
  10. 2026-06-03
    days on market $255,000 Active 12 DOM
  11. 2026-06-02
    days on market $255,000 Active 11 DOM
  12. 2026-06-01
    days on market $255,000 Active 10 DOM
  13. 2026-05-31
    days on market $255,000 Active 9 DOM
  14. 2026-05-22
    listed $255,000 Active
  15. 2026-02-23
    historical
  16. 2025-08-08
    price $279,300
  17. 2025-06-04
    listed $300,000 Active
  18. 2016-01-28
    soldstatus $70,000 620-char remark
    Show marketing remark (620 chars)

    Beautiful 3BR/2BA manufactured home in all-age community. Space rent is only $680! Home includes all appliances in kitchen, dual pane windows, shed, central AC, laundry room, 3 Car Carport, back yard… Community is centrally located to all that San Diego has to offer and has many amenities like Pool, Basketball/Barbecue area, laundry facilities and a large Club House with kitchen! If you’re looking for an economical, nice, comfortable home, this home is for you! Neighborhoods: Spring Valley Complex Features: , ,, ,, , Equipment: Range/Oven, Shed(s) Other Fees: 0 Sewer: Sewer Connected Topography: LL

  19. 2016-01-28
    soldstatus $70,000 Sold 620-char remark
    Show marketing remark (620 chars)

    Beautiful 3BR/2BA manufactured home in all-age community. Space rent is only $680! Home includes all appliances in kitchen, dual pane windows, shed, central AC, laundry room, 3 Car Carport, back yard… Community is centrally located to all that San Diego has to offer and has many amenities like Pool, Basketball/Barbecue area, laundry facilities and a large Club House with kitchen! If you’re looking for an economical, nice, comfortable home, this home is for you! Neighborhoods: Spring Valley Complex Features: , ,, ,, , Equipment: Range/Oven, Shed(s) Other Fees: 0 Sewer: Sewer Connected Topography: LL

  20. 2015-12-03
    status Pending 620-char remark
    Show marketing remark (620 chars)

    Beautiful 3BR/2BA manufactured home in all-age community. Space rent is only $680! Home includes all appliances in kitchen, dual pane windows, shed, central AC, laundry room, 3 Car Carport, back yard… Community is centrally located to all that San Diego has to offer and has many amenities like Pool, Basketball/Barbecue area, laundry facilities and a large Club House with kitchen! If you’re looking for an economical, nice, comfortable home, this home is for you! Neighborhoods: Spring Valley Complex Features: , ,, ,, , Equipment: Range/Oven, Shed(s) Other Fees: 0 Sewer: Sewer Connected Topography: LL

  21. 2015-10-29
    status Active 620-char remark
    Show marketing remark (620 chars)

    Beautiful 3BR/2BA manufactured home in all-age community. Space rent is only $680! Home includes all appliances in kitchen, dual pane windows, shed, central AC, laundry room, 3 Car Carport, back yard… Community is centrally located to all that San Diego has to offer and has many amenities like Pool, Basketball/Barbecue area, laundry facilities and a large Club House with kitchen! If you’re looking for an economical, nice, comfortable home, this home is for you! Neighborhoods: Spring Valley Complex Features: , ,, ,, , Equipment: Range/Oven, Shed(s) Other Fees: 0 Sewer: Sewer Connected Topography: LL

  22. 2015-10-14
    status Pending 620-char remark
    Show marketing remark (620 chars)

    Beautiful 3BR/2BA manufactured home in all-age community. Space rent is only $680! Home includes all appliances in kitchen, dual pane windows, shed, central AC, laundry room, 3 Car Carport, back yard… Community is centrally located to all that San Diego has to offer and has many amenities like Pool, Basketball/Barbecue area, laundry facilities and a large Club House with kitchen! If you’re looking for an economical, nice, comfortable home, this home is for you! Neighborhoods: Spring Valley Complex Features: , ,, ,, , Equipment: Range/Oven, Shed(s) Other Fees: 0 Sewer: Sewer Connected Topography: LL

  23. 2015-08-04
    listed $80,000 Active 620-char remark
    Show marketing remark (620 chars)

    Beautiful 3BR/2BA manufactured home in all-age community. Space rent is only $680! Home includes all appliances in kitchen, dual pane windows, shed, central AC, laundry room, 3 Car Carport, back yard… Community is centrally located to all that San Diego has to offer and has many amenities like Pool, Basketball/Barbecue area, laundry facilities and a large Club House with kitchen! If you’re looking for an economical, nice, comfortable home, this home is for you! Neighborhoods: Spring Valley Complex Features: , ,, ,, , Equipment: Range/Oven, Shed(s) Other Fees: 0 Sewer: Sewer Connected Topography: LL

  24. 2015-08-04
    listed $80,000 620-char remark
    Show marketing remark (620 chars)

    Beautiful 3BR/2BA manufactured home in all-age community. Space rent is only $680! Home includes all appliances in kitchen, dual pane windows, shed, central AC, laundry room, 3 Car Carport, back yard… Community is centrally located to all that San Diego has to offer and has many amenities like Pool, Basketball/Barbecue area, laundry facilities and a large Club House with kitchen! If you’re looking for an economical, nice, comfortable home, this home is for you! Neighborhoods: Spring Valley Complex Features: , ,, ,, , Equipment: Range/Oven, Shed(s) Other Fees: 0 Sewer: Sewer Connected Topography: LL

  25. 2015-08-01
    historical
  26. 2015-07-31
    historical
  27. 2015-06-19
    status Active
  28. 2015-06-12
    status Pending
  29. 2015-02-05
    listed $80,000 Active
  30. 2015-02-05
    listed $80,000
  31. 2014-12-31
    historical
  32. 2014-11-15
    historical
  33. 2014-08-21
    price $75,000
  34. 2014-08-06
    price $75,000
  35. 2014-03-25
    listed $85,000 Active
  36. 2014-03-14
    listed $85,000 Active

ⓘ 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
$1,173 · $98/mo
Projected year-2 tax
$1,938 · $162/mo
Expected delta
+$765/yr (+$64/mo · 65.2%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥93°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 3 unhealthy d/yr today · 3 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
$31,902
− Mortgage interest
−$14,284
− Property taxes
−$1,173
− Insurance
−$1,275
− Repairs & maintenance
−$2,552
− Management
−$2,552
− Depreciation
−$7,418
Taxable income
$2,648
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$636
After-tax cash flow
$6,072/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
La Mesa-Spring Valley
NCES district ID
0620250
Math proficiency
41% ▲ 1.00%
Reading proficiency
53% ▬ 0.00%
Median HH income
$61,742
Composite
43.53/100
National rank
#6442
State rank
#478 of 1400 in CA

Livability — La Presa

Score
60/100
State rank
#571
US rank
#18714

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
La Presa, CA
County
San Diego County · 3,178,799 people
City population
62,957
Metro
San Diego-Chula Vista-Carlsbad, CA
Population (ZIP)
61,064
Household income
$99,657
Rent vs Own
36.2% rent · 63.8% own
Severe rent burden
2007.0

Population outlook (San Diego County) Hauer SSP2

Today (2025)
3,678,185 people
By 2030
3,856,546 · +4.8%
By 2040
4,171,407 · +13.4%
By 2050
4,421,607 · +20.2%
By 2075
4,831,599 · +31.4%
By 2100
4,832,502 · +31.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
Hispanic / Latino 46% White 29% Two or more races 19% Black 12% Asian 7% Native American 1%
Hispanic origin (detail)
Mexican 43%
Common ancestry
Portuguese 2% Lithuanian 1% Italian 1%
Foreign-born
19% · Canada, China, Vietnam
Languages at home
59% English-only · Spanish 32% Tagalog/Filipino 3% Arabic 1%

Political lean MEDSL · San Diego

2024 margin
D (+16.8) · D 56.9% · R 40.1% · Other 2.9%
2008→2024 swing
+6.6pp toward D · 2008: 10.2pp · 2024: 16.8pp
All cycles
2024: D+16.8 2020: D+22.8 2016: D+17.8 2012: D+5.1 2008: D+10.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -697.99%
Current HPI
381.66
Rent YoY
▲ 0.88%
Metro
San Diego-Chula Vista-Carlsbad, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+200.0% since first listed
23 events — show timeline
  • 2026-05-22 Listed $255,000 CRMLS
  • 2026-02-23 Listing Removed CRMLS
  • 2025-08-08 Price Changed $279,300 CRMLS
  • 2025-06-04 Listed $300,000 CRMLS
  • 2016-01-28 Sold (MLS) $70,000 SDMLS
  • 2016-01-28 Sold (MLS) $70,000 CRMLS
  • 2015-12-03 Pending SDMLS
  • 2015-10-29 Relisted SDMLS
  • 2015-10-14 Pending SDMLS
  • 2015-08-04 Listed $80,000 SDMLS
  • 2015-08-04 Listed $80,000 CRMLS
  • 2015-08-01 Listing Removed SDMLS
  • 2015-07-31 Listing Removed CRMLS
  • 2015-06-19 Relisted SDMLS
  • 2015-06-12 Pending SDMLS
  • 2015-02-05 Listed $80,000 CRMLS
  • 2015-02-05 Listed $80,000 SDMLS
  • 2014-12-31 Listing Removed CRMLS
  • 2014-11-15 Listing Removed SDMLS
  • 2014-08-21 Price Changed $75,000 CRMLS
  • 2014-08-06 Price Changed $75,000 SDMLS
  • 2014-03-25 Listed $85,000 SDMLS
  • 2014-03-14 Listed $85,000 CRMLS

Property tax history

+2.7%/yr

Latest (2013): $1,173 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…