CashFlowRE
Sign in Sign up
9080 Bloomfield #108
B- Composite 69.69
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +6.2/10.0
  • ARV discount +4.6/15.0
  • Livability +3.7/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$190,000

9080 Bloomfield #108 · Cypress, CA 90630
3 bd · 2.0 ba · 1,322 sqft · Manufactured · 80 Days on market
Built 2021 Fair condition 30 ac lot Est $178k · 6% over ↓ 16% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

This gorgeous Mobile/manufactured is in a nice Park Community, home has 3 bedrooms, 2 bathrooms it has open floor plan with sjylight in the kitchen, this one is spacious with laguna cabinets, laminate counters. all bedrooms have ceiling fans. This cozy home has nice back yard area to relax or enjoy with friends. It is walking distance of both elementary and junior high schools. Carport parking for 3 mid-sized cars/ The Park offers pool, party center and play ground. Come and check it out!

Key facts

  • Open floor plan
  • Ceiling fans
  • Laguna cabinets

Tags

OPEN FLOOR PLANSKYLIGHT IN KITCHENLAGUNA CABINETSLAMINATE COUNTERSCEILING FANSBACK YARD AREA

Property features AI

Finance

  • Other: Lot features: 0-1 unit per acre; Lot size source: Assessor's data
  • Financial info: Monthly land lease: $2,100
  • HOA & community: Community playground; Manager approval required for park residency

Exterior

  • Parking: Carport; Parking available; Located in Lincoln Center Mobile Park
  • Utilities: Public/district water; Public sewer; Standard electric service; Telephone available in street; Natural gas available; Electricity available
  • Home design: Mobile home (11' x 44'); Single story; Has view
  • Construction: Shingle roof; Drywall walls; Mobile home remains on site; Year built per assessor
  • Exterior features: Community pool; Suburban community

Interior

  • Kitchen: Gas oven; Appliances included
  • Bedrooms: Bedrooms located on main level
  • Bathrooms: Two full bathrooms; Shower(s)
  • Heating & cooling: Wall/window cooling
  • Interior features: One-level home; All bedrooms on ground level; Living room
  • Laundry & utility: Laundry inside; 220V outlet in laundry area

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 $190k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $2k ($19k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $190k).
  • Recommended offer: $179k (6.0% below list) — sets the bar for market timing.
  • Cap rate 16.3% vs local median 2.2% in Cypress — 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 74/100 on livability (#141 in CA, #4,900 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, employment A+, commute A; Watch: health & safety D, cost of living F.
  • Cypress Elementary (suburban): math 67% / reading 69% proficiency, ranked #117 of 1,400 in CA (top 8%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+1.7%/yr); 70 active listings in the ZIP; 33 comparable units currently listed for rent nearby; rentals leasing fast (median 10d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 6,974 units permitted in Orange County in 2024 (3,839 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($130k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Orange County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 1.7% rent growth), your $53k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 80 days — a 6% lower offer ($179k) is reasonable based on typical stale-listing flexibility.
  • 5 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.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $178,600 (6.0% below list)

Questions for the listing agent

  1. It's been on market 80 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  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 A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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.
  7. 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.
  8. 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
16.29%
Cash-on-cash
35.69%
DSCR
2.59
GRM
4.6

CMA / ARV

ARV (on-the-fly)
$178,470
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9080 Bloomfield Ave #230 0.00mi 3/2.0 1,272 (-4%) 1mo $159,900 $126 92
9080 Bloomfield Ave #209 0.00mi 3/2.0 1,248 (-6%) 3mo $129,000 $103 88
9080 Bloomfield Ave #237 0.00mi 3/2.0 1,408 (+6%) 4mo $130,000 $92 86
9080 Bloomfield Ave #22 0.00mi 4/2.0 (+1) 1,344 (+2%) 10mo $185,000 $138 84
9080 Bloomfield Ave #193 0.00mi 3/2.0 1,248 (-6%) 10mo $165,000 $132 83
9080 Bloomfield Ave #122 0.00mi 3/2.0 1,248 (-6%) 10mo $168,000 $135 82
22221 Bloomfield Ave #47 0.26mi 2/2.0 (-1) 1,344 (+2%) 1mo $275,000 $205 79
22221 Bloomfield #11 0.26mi 2/2.0 (-1) 1,344 (+2%) 3mo $200,000 $149 78
9080 Bloomfield Ave #141 0.00mi 4/2.0 (+1) 1,431 (+8%) 8mo $155,000 $108 74
9080 Bloomfield Ave #192 0.12mi 3/2.0 1,434 (+8%) 11mo $218,000 $152 71
9080 Bloomfield Ave #213 0.00mi 3/2.0 1,170 (-12%) 12mo $185,000 $158 71
9080 Bloomfield Ave #46 0.00mi 4/2.0 (+1) 1,440 (+9%) 14mo $190,000 $132 69

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 · 1.69% rent growth · sell at horizon

5-year hold
IRR
29.9%
Equity multiple
2.23×
Total profit
$65,430
Equity at exit
$28,330
10-year hold
IRR
36.5%
Equity multiple
4.17×
Total profit
$168,533
Equity at exit
$16,428

Cash invested: $53,200 (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 90630

Rents YoY
1.7%
Active inventory
70
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$3,465 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$80 /mo · $955/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$728
Net cashflow
$1,582

Break-even live

Break-even rent $1,462
Max offer price $190,000
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
$47,500
Closing costs
$5,700
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 33 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4455 Casa Grande Cir Cypress, CA 1.0–2.0 1.0–1.5 811 $2,837 $3.50 1d 6 0.20mi
4550 Lincoln Ave Cypress, CA 1.0–2.0 1.0–2.0 860 $3,225 $3.75 1d 3 0.36mi
8381 E Blithedale St Long Beach, CA 3.0 2.0 1314 $3,600 $2.74 2d 1 0.50mi
12750 Centralia St Lakewood, CA 2.0 1.0–1.5 1056 $3,350 $3.17 3d 2 0.52mi
12750 Centralia St #43 Lakewood, CA 2.0 1.5 1056 $3,500 $3.31 17d 1 0.55mi
9424 Ethel St Cypress, CA 3.0 2.5 1780 $4,300 $2.42 15d 1 0.65mi
9306 Gregory St Cypress, CA 3.0 2.5 1840 $4,500 $2.45 18d 1 0.66mi
22003 Belshire Ave #9 Hawaiian Gardens, CA 2.0 2.0 1140 $2,900 $2.54 43d 1 0.66mi
4801 Merten Ave Cypress, CA 3.0 2.0 1500 $3,875 $2.58 1d 1 0.70mi
4812 Grace Ave Unit C Cypress, CA 2.0 2.0 900 $2,395 $2.66 13d 1 0.80mi
8120 E Turbo St Long Beach, CA 3.0 1.5 1120 $3,900 $3.48 43d 1 0.81mi
8561 Belmont St Unit 6 Cypress, CA 3.0 2.5 1265 $3,695 $2.92 1d 1 0.85mi
8561 Belmont St Unit 7 Cypress, CA 3.0 2.0 1320 $4,145 $3.14 10d 1 0.85mi
20817 Ely Ave Lakewood, CA 3.0 1.0 1102 $3,550 $3.22 2d 1 0.98mi
21526 Juan Ave Hawaiian Gardens, CA 2.0 2.0 1200 $3,000 $2.50 24d 1 0.99mi
4646 Larwin Ave Cypress, CA 4.0 2.5 1562 $3,800 $2.43 1d 1 1.01mi
12050 226th St Hawaiian Gardens, CA 3.0 2.0 1063 $3,100 $2.92 43d 1 1.03mi
12610 Vandemere St Lakewood, CA 3.0 2.0 1056 $8,250 $7.81 1d 1 1.05mi
10403 Stratton Ct Cypress, CA 4.0 2.5 1327 $3,600 $2.71 43d 1 1.21mi
12350 Del Amo Blvd Lakewood, CA 1.0–3.0 1.0–2.0 866 $3,173 $3.66 2d 27 1.24mi
5475 Villa Way #34 Cypress, CA 3.0 2.5 1374 $3,600 $2.62 2d 1 1.24mi
5477 Twin Lakes Dr Cypress, CA 2.0 1.0 1156 $2,495 $2.16 1d 1 1.25mi
4002 Bryant Ct Cypress, CA 3.0 1.5 1046 $3,400 $3.25 22d 1 1.25mi
10002 Saint Stephen Cir Cypress, CA 3.0 1.5 1205 $3,700 $3.07 17d 1 1.25mi
5524 Camp St Cypress, CA 4.0 3.0 1613 $4,200 $2.60 1d 1 1.29mi
8626 Watson St Unit 8650-E Cypress, CA 2.0 1.0 900 $2,350 $2.61 10d 1 1.29mi
8626 Watson St Unit 8644 Cypress, CA 2.0 1.0 900 $2,450 $2.72 1d 1 1.29mi
8791 Walker St Cypress, CA 1.0–2.0 1.0 830 $2,535 $3.05 1d 8 1.30mi
12022 207th St Lakewood, CA 3.0 2.0 1088 $3,950 $3.63 7d 1 1.31mi
12022 207th St Lakewood, CA 3.0 2.0 1088 $3,950 $3.63 24d 1 1.31mi
21525 Pioneer Blvd Lakewood, CA 2.0 2.0 910 $2,595 $2.85 43d 1 1.37mi
20726 Seine Ave Lakewood, CA 3.0 2.0 1354 $3,400 $2.51 20d 1 1.41mi
20810 Arline Ave Apt 14 Lakewood, CA 2.0 1.5 896 $2,495 $2.78 43d 1 1.47mi

Listing history 23 events

  1. 2026-06-18
    days on market $190,000 Active 80 DOM
  2. 2026-06-17
    days on market $190,000 Active 79 DOM
  3. 2026-06-16
    days on market $190,000 Active 78 DOM
  4. 2026-06-15
    days on market $190,000 Active 77 DOM
  5. 2026-06-13
    days on market $190,000 Active 75 DOM
  6. 2026-06-13
    days on market $190,000 Active 74 DOM
  7. 2026-06-09
    days on market $190,000 Active 71 DOM
  8. 2026-06-08
    days on market $190,000 Active 70 DOM
  9. 2026-06-07
    days on market $190,000 Active 69 DOM
  10. 2026-06-04
    days on market $190,000 Active 66 DOM
  11. 2026-06-03
    days on market $190,000 Active 65 DOM
  12. 2026-06-02
    days on market $190,000 Active 64 DOM
  13. 2026-06-01
    days on market $190,000 Active 63 DOM
  14. 2026-05-31
    days on market $190,000 Active 62 DOM
  15. 2026-03-30
    listed $190,000 Active
  16. 2026-02-10
    listed $190,000 Active
  17. 2025-01-12
    historical
  18. 2024-10-15
    price $179,900
  19. 2024-07-16
    listed $199,000 Active
  20. 2023-11-13
    historical
  21. 2023-05-17
    listed $209,000 Active
  22. 2023-03-20
    historical
  23. 2023-01-26
    listed $227,000 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
$955 · $80/mo
Projected year-2 tax
$1,444 · $120/mo
Expected delta
+$489/yr (+$41/mo · 51.3%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥89°F today · 24 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
$41,579
− Mortgage interest
−$10,643
− Property taxes
−$955
− Insurance
−$950
− Repairs & maintenance
−$3,326
− Management
−$3,326
− Depreciation
−$5,527
Taxable income
$16,852
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,044
After-tax cash flow
$14,942/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 · 4 photos

Fair 45/100 Moderate rehab

This manufactured home requires moderate repairs and maintenance to improve its condition and value. Exterior siding and interior walls need significant attention, while the concrete porch shows visible wear. Painting and replacing the porch would significantly enhance its curb appeal and value.

Repairs flagged

  • Major exterior siding — Significant wear and tear
  • Major concrete porch — Visible cracks and wear
  • Major interior walls — Peeling paint

Value-add opportunities

  • Both Paint exterior siding — Enhances curb appeal and value
  • Both Replace concrete porch — Improves durability and appearance
  • Both Paint interior walls — Enhances interior appearance and value

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior siding · Significant wear and tear Major $15,000–50,000
concrete porch · Visible cracks and wear Major $15,000–50,000
interior walls · Peeling paint Major $15,000–50,000
Total estimated repair cost · 3 items $45,000–150,000

Value-add ROI direction

  • Both Paint exterior siding — Enhances curb appeal and value
  • Both Replace concrete porch — Improves durability and appearance
  • Both Paint interior walls — Enhances interior appearance and 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
Cypress Elementary
NCES district ID
0610440
Math proficiency
67% ▲ 1.00%
Reading proficiency
69% ▲ 1.00%
Median HH income
$83,769
Composite
62.21/100
National rank
#1446
State rank
#117 of 1400 in CA

Livability — Cypress

Score
74/100
State rank
#141
US rank
#4900

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Cypress, CA
County
Orange County · 3,096,323 people
City population
49,318
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
49,318
Household income
$130,154
Rent vs Own
31.7% rent · 68.3% own
Severe rent burden
1431.0

Population outlook (Orange County) Hauer SSP2

Today (2025)
3,477,456 people
By 2030
3,613,117 · +3.9%
By 2040
3,835,945 · +10.3%
By 2050
3,968,736 · +14.1%
By 2075
4,097,053 · +17.8%
By 2100
3,903,633 · +12.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.71)
Race & ethnicity
Asian 37% White 31% Hispanic / Latino 22% Two or more races 14% Black 3%
Hispanic origin (detail)
Mexican 15%
Common ancestry
Lithuanian 2% Iranian 1% Italian 1%
Foreign-born
31% · South Korea, Canada, China
Languages at home
57% English-only · Spanish 12% Korean 11% Chinese 5%

Political lean MEDSL · Orange

2024 margin
Toss-up / Even · D 49.7% · R 47.1% · Other 3.2%
2008→2024 swing
+5.2pp toward D · 2008: -2.6pp · 2024: 2.6pp
All cycles
2024: D+2.6 2020: D+9.0 2016: D+7.7 2012: R+8.3 2008: R+2.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -870.99%
Current HPI
402.6083
Rent YoY
▲ 1.69%
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

-16.3% since first listed
9 events — show timeline
  • 2026-03-30 Listed $190,000 CRMLS
  • 2026-02-10 Listed $190,000 CRMLS
  • 2025-01-12 Listing Removed CRMLS
  • 2024-10-15 Price Changed $179,900 CRMLS
  • 2024-07-16 Listed $199,000 CRMLS
  • 2023-11-13 Listing Removed CRMLS
  • 2023-05-17 Listed $209,000 CRMLS
  • 2023-03-20 Listing Removed CRMLS
  • 2023-01-26 Listed $227,000 CRMLS

Property tax history

+1.2%/yr

Latest (2025): $955 · +2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…