CashFlowRE
Sign in Sign up
17350 Temple Ave #9
B+ Composite 79.88
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +5.0/5.0
  • Schools +4.5/10.0
  • Livability +3.2/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$115,000

17350 Temple Ave #9 · South San Jose Hills, CA 91744
2 bd · 2.0 ba · 1,344 sqft · Manufactured public records · 71 Days on market
Built 1973 Fair condition $86/sqft · 29% below area Est $161k · 29% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great opportunity in the heart of La Puente! This 2-bedroom, 2-bath manufactured home offers approximately 1,344 sq ft of living space and is full of potential for the right buyer. The property needs a little TLC, making it an excellent opportunity for investors, flippers, or buyers looking to customize a home and build equity. Conveniently located near shopping centers, grocery stores, restaurants, schools, parks, and everyday amenities. Just minutes from popular retail and dining destinations, including the Puente Hills area, with easy access to major freeways for commuting throughout Los Angeles and the San Gabriel Valley. A great chance to add value and create the home you’ve been looking for in a well-established community.

Key facts

  • Build equity
  • Near restaurants
  • Customize a home

Tags

POTENTIAL FOR INVESTORSCUSTOMIZE A HOMEBUILD EQUITYNEAR SHOPPING CENTERSNEAR GROCERY STORESNEAR RESTAURANTS

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 2-bed/2.0-bath manufactured listed at $115k. 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 $115k).
  • Recommended offer: $108k (6.0% below list) — sets the bar for market timing.
  • Cap rate 22.7% vs local median 3.2% in South San Jose Hills — 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 63/100 on livability (#449 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A, employment A-; Watch: crime F, amenities F, cost of living F.
  • Rowland Unified (suburban): math 40% / reading 62% proficiency, ranked #134 of 517 in CA (top 26%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+13.2%/yr); 70 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 18d 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 37% of the median local income ($94k/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 $795 of loan paydown is wiped out by about $3k 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 + 8.0% rent growth), your $32k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($108k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts 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→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $108,100 (6.0% below list)

Questions for the listing agent

  1. It's been on market 71 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. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are B-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?
  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. 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.
  9. 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.
  10. 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
2.49%
Cap rate
22.69%
Cash-on-cash
58.57%
DSCR
3.61
GRM
3.3

CMA / ARV

ARV (median comp)
$161,000
List price
$115,000
Delta
-28.57%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17350 Temple 237 0.00mi 3/2.0 (+1) 1,320 (-2%) 2mo $189,000 $143 90
17350 E Temple Ave #84 0.00mi 3/2.0 (+1) 1,344 (0%) 6mo $180,000 $134 90
17350 Temple Ave #484 0.00mi 3/2.0 (+1) 1,344 (0%) 12mo $276,000 $205 85
17350 Temple Ave #397 0.00mi 3/2.0 (+1) 1,344 (0%) 12mo $140,000 $104 85
17350 E Temple Ave #426 0.00mi 2/2.0 1,440 (+7%) 5mo $135,000 $94 84
17350 Temple #288 0.00mi 3/2.0 (+1) 1,440 (+7%) 3mo $145,000 $101 80
17350 Temple Ave #62 0.00mi 2/2.0 1,440 (+7%) 12mo $40,000 $28 78
17350 Temple Ave #383 0.00mi 3/2.0 (+1) 1,431 (+6%) 8mo $187,000 $131 77
17350 Temple Ave #214 0.00mi 3/2.0 (+1) 1,456 (+8%) 13mo $219,000 $150 70
17350 Temple #264 0.18mi 2/2.0 1,536 (+14%) 4mo $161,000 $105 65
17350 Temple Ave #360 0.00mi 2/2.0 1,536 (+14%) 15mo $105,000 $68 64
17350 Temple Ave #320 0.25mi 3/2.0 (+1) 1,500 (+12%) 7mo $126,500 $84 58

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
62.5%
Equity multiple
4.00×
Total profit
$96,567
Equity at exit
$17,147
10-year hold
IRR
68.7%
Equity multiple
9.75×
Total profit
$281,715
Equity at exit
$9,943

Cash invested: $32,200 (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 91744

Rents YoY
13.2%
Active inventory
70
Price-to-rent
3.3×

Monthly cashflow live

Estimated rent
$2,861 high interval (Pro) →
Mortgage (P&I)
$603
Tax from tax record
$38 /mo · $450/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$601
Net cashflow
$1,572

Break-even live

Break-even rent $872
Max offer price $115,000
Occupancy floor 40%

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
$28,750
Closing costs
$3,450
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2547 E Temple Ave West Covina, CA 2.0 1.0–2.0 756 $2,615 $3.46 2d 13 0.43mi
2600 S Azusa Ave West Covina, CA 1.0–3.0 1.0–2.0 934 $2,632 $2.82 5d 12 0.44mi
1901 E Amar Rd West Covina, CA 1.0–2.0 1.0–2.0 860 $2,600 $3.02 43d 5 0.54mi
1901 E Amar Rd West Covina, CA 1.0–2.0 1.0–2.0 895 $2,695 $3.01 2d 11 0.54mi
2442 S Nancy St Unit 1 West Covina, CA 3.0 1.5 1165 $3,345 $2.87 43d 1 0.58mi
2100 S Lark Ellen Ave West Covina, CA 1.0–3.0 1.0–2.0 967 $2,582 $2.67 5d 8 0.98mi
2316 Cravath Ct West Covina, CA 3.0 2.0 1335 $3,050 $2.28 17d 1 1.13mi
856 Francesca Dr Walnut, CA 3.0 3.0 1594 $3,900 $2.45 43d 1 1.31mi
1904 Edenview Ln West Covina, CA 2.0 2.0 1021 $2,900 $2.84 11d 1 1.34mi
1366 Oahu St West Covina, CA 3.0 3.0 1596 $3,475 $2.18 43d 1 1.35mi
1511 Wailea St West Covina, CA 3.0 2.5 1509 $3,400 $2.25 24d 1 1.36mi
684 Panorama Ln La Puente, CA 3.0 3.5 1683 $3,600 $2.14 20d 1 1.38mi
684 Panorama Ln La Puente, CA 3.0 3.5 1683 $3,600 $2.14 17d 1 1.38mi
1818 Bauer Dr West Covina, CA 3.0 2.0 1125 $3,000 $2.67 6d 1 1.46mi

Listing history 21 events

  1. 2026-06-18
    days on market $115,000 Active 71 DOM
  2. 2026-06-17
    days on market $115,000 Active 70 DOM
  3. 2026-06-16
    days on market $115,000 Active 69 DOM
  4. 2026-06-15
    days on market $115,000 Active 68 DOM
  5. 2026-06-13
    days on market $115,000 Active 66 DOM
  6. 2026-06-13
    days on market $115,000 Active 65 DOM
  7. 2026-06-09
    days on market $115,000 Active 62 DOM
  8. 2026-06-08
    days on market $115,000 Active 61 DOM
  9. 2026-06-07
    days on market $115,000 Active 60 DOM
  10. 2026-06-04
    days on market $115,000 Active 57 DOM
  11. 2026-06-03
    days on market $115,000 Active 56 DOM
  12. 2026-06-02
    days on market $115,000 Active 55 DOM
  13. 2026-06-01
    days on market $115,000 Active 54 DOM
  14. 2026-05-31
    days on market $115,000 Active 53 DOM
  15. 2026-05-07
    status Active 744-char remark
    Show marketing remark (744 chars)

    Great opportunity in the heart of La Puente! This 2-bedroom, 2-bath manufactured home offers approximately 1,344 sq ft of living space and is full of potential for the right buyer. The property needs a little TLC, making it an excellent opportunity for investors, flippers, or buyers looking to customize a home and build equity. Conveniently located near shopping centers, grocery stores, restaurants, schools, parks, and everyday amenities. Just minutes from popular retail and dining destinations, including the Puente Hills area, with easy access to major freeways for commuting throughout Los Angeles and the San Gabriel Valley. A great chance to add value and create the home you’ve been looking for in a well-established community.

  16. 2026-05-05
    historical Active Under Contract 744-char remark
    Show marketing remark (744 chars)

    Great opportunity in the heart of La Puente! This 2-bedroom, 2-bath manufactured home offers approximately 1,344 sq ft of living space and is full of potential for the right buyer. The property needs a little TLC, making it an excellent opportunity for investors, flippers, or buyers looking to customize a home and build equity. Conveniently located near shopping centers, grocery stores, restaurants, schools, parks, and everyday amenities. Just minutes from popular retail and dining destinations, including the Puente Hills area, with easy access to major freeways for commuting throughout Los Angeles and the San Gabriel Valley. A great chance to add value and create the home you’ve been looking for in a well-established community.

  17. 2026-04-21
    status Active 744-char remark
    Show marketing remark (744 chars)

    Great opportunity in the heart of La Puente! This 2-bedroom, 2-bath manufactured home offers approximately 1,344 sq ft of living space and is full of potential for the right buyer. The property needs a little TLC, making it an excellent opportunity for investors, flippers, or buyers looking to customize a home and build equity. Conveniently located near shopping centers, grocery stores, restaurants, schools, parks, and everyday amenities. Just minutes from popular retail and dining destinations, including the Puente Hills area, with easy access to major freeways for commuting throughout Los Angeles and the San Gabriel Valley. A great chance to add value and create the home you’ve been looking for in a well-established community.

  18. 2026-04-18
    status Active 744-char remark
    Show marketing remark (744 chars)

    Great opportunity in the heart of La Puente! This 2-bedroom, 2-bath manufactured home offers approximately 1,344 sq ft of living space and is full of potential for the right buyer. The property needs a little TLC, making it an excellent opportunity for investors, flippers, or buyers looking to customize a home and build equity. Conveniently located near shopping centers, grocery stores, restaurants, schools, parks, and everyday amenities. Just minutes from popular retail and dining destinations, including the Puente Hills area, with easy access to major freeways for commuting throughout Los Angeles and the San Gabriel Valley. A great chance to add value and create the home you’ve been looking for in a well-established community.

  19. 2026-04-16
    status Active 744-char remark
    Show marketing remark (744 chars)

    Great opportunity in the heart of La Puente! This 2-bedroom, 2-bath manufactured home offers approximately 1,344 sq ft of living space and is full of potential for the right buyer. The property needs a little TLC, making it an excellent opportunity for investors, flippers, or buyers looking to customize a home and build equity. Conveniently located near shopping centers, grocery stores, restaurants, schools, parks, and everyday amenities. Just minutes from popular retail and dining destinations, including the Puente Hills area, with easy access to major freeways for commuting throughout Los Angeles and the San Gabriel Valley. A great chance to add value and create the home you’ve been looking for in a well-established community.

  20. 2026-04-08
    historical Active Under Contract 744-char remark
    Show marketing remark (744 chars)

    Great opportunity in the heart of La Puente! This 2-bedroom, 2-bath manufactured home offers approximately 1,344 sq ft of living space and is full of potential for the right buyer. The property needs a little TLC, making it an excellent opportunity for investors, flippers, or buyers looking to customize a home and build equity. Conveniently located near shopping centers, grocery stores, restaurants, schools, parks, and everyday amenities. Just minutes from popular retail and dining destinations, including the Puente Hills area, with easy access to major freeways for commuting throughout Los Angeles and the San Gabriel Valley. A great chance to add value and create the home you’ve been looking for in a well-established community.

  21. 2026-04-06
    listed $120,000 Active 744-char remark
    Show marketing remark (744 chars)

    Great opportunity in the heart of La Puente! This 2-bedroom, 2-bath manufactured home offers approximately 1,344 sq ft of living space and is full of potential for the right buyer. The property needs a little TLC, making it an excellent opportunity for investors, flippers, or buyers looking to customize a home and build equity. Conveniently located near shopping centers, grocery stores, restaurants, schools, parks, and everyday amenities. Just minutes from popular retail and dining destinations, including the Puente Hills area, with easy access to major freeways for commuting throughout Los Angeles and the San Gabriel Valley. A great chance to add value and create the home you’ve been looking for in a well-established community.

ⓘ 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
$450 · $38/mo
Projected year-2 tax
$874 · $73/mo
Expected delta
+$424/yr (+$35/mo · 94.2%)

ⓘ 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 1/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥99°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 7/10 Severe 13 unhealthy d/yr today · 14 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
$34,332
− Mortgage interest
−$6,442
− Property taxes
−$450
− Insurance
−$575
− Repairs & maintenance
−$2,747
− Management
−$2,747
− Depreciation
−$3,345
Taxable income
$18,027
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,326
After-tax cash flow
$14,534/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 · 12 photos

Fair 45/100 Cosmetic rehab

This manufactured home offers a good opportunity for investors, with cosmetic updates needed to enhance its curb appeal and interior aesthetics.

Repairs flagged

  • Minor exterior siding — Some discoloration
  • Minor interior paint — Some wear

Value-add opportunities

  • Both Paint interior walls and trim — Enhances curb appeal and interior aesthetics
  • Both Replace exterior siding — Improves curb appeal and structural integrity
  • Both Upgrade HVAC system — Enhances comfort and energy efficiency

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior siding · Some discoloration Minor $500–3,000
interior paint · Some wear Minor $500–3,000
Total estimated repair cost · 2 items $1,000–6,000

Value-add ROI direction

  • Both Paint interior walls and trim — Enhances curb appeal and interior aesthetics
  • Both Replace exterior siding — Improves curb appeal and structural integrity
  • Both Upgrade HVAC system — Enhances comfort and energy efficiency

ⓘ 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
Rowland Unified
NCES district ID
0633750
Math proficiency
40% ▼ -1.00%
Reading proficiency
62% ▲ 11.00%
Median HH income
$63,667
Composite
44.83/100
National rank
#2733
State rank
#134 of 517 in CA

Livability — South San Jose Hills

Score
63/100
State rank
#449
US rank
#15206

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
South San Jose Hills, CA
County
Los Angeles County · 9,444,647 people
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
76,942
Household income
$93,557
Rent vs Own
30.9% rent · 69.1% own
Severe rent burden
1299.0

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 (79%)
Race & ethnicity
Hispanic / Latino 79% Two or more races 18% Asian 14% White 4% Native American 2% Black 1%
Hispanic origin (detail)
Mexican 69%
Foreign-born
39% · Canada, China, Vietnam
Languages at home
26% English-only · Spanish 62% Chinese 6% Tagalog/Filipino 3%

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
▼ -953.57%
Current HPI
447.0241
Rent YoY
▲ 13.19%
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

7 events — show timeline
  • 2026-05-07 Relisted CRMLS
  • 2026-05-05 Contingent CRMLS
  • 2026-04-21 Relisted CRMLS
  • 2026-04-18 Relisted CRMLS
  • 2026-04-16 Relisted CRMLS
  • 2026-04-08 Contingent CRMLS
  • 2026-04-06 Listed $120,000 CRMLS

Property tax history

+6.1%/yr

Latest (2025): $450 · +6.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…