CashFlowRE
Sign in Sign up
10767 Jamacha Blvd Spc 119
C+ Composite 60.9
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.8/10.0
  • Schools +4.0/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.2/15.0
  • Appreciation +0.0/10.0

$249,990

10767 Jamacha Blvd Spc 119 · Spring Valley, CA 91978
3 bd · 2.0 ba · 1,344 sqft · Manufactured public records · 188 Days on market
Built 2011 33 ac lot Est $215k · 16% over ↓ 17% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 10767 Jamacha Blvd, Space 119, Spring Valley, CA 91978 — a comfortable manufactured home opportunity in a convenient Spring Valley location. This home offers an easy, low-maintenance lifestyle with a functional layout, welcoming living spaces, and the everyday practicality that makes manufactured-home living so appealing. Inside, you’ll find a bright living area that’s ready for relaxing or entertaining, along with a well-sized kitchen that offers plenty of room for cooking and storage. The bedrooms are comfortably proportioned, and the home’s floor plan is designed to make the most of the space—ideal for anyone looking for a streamlined, efficient p

Key facts

  • 32.68 acre lot
  • Parking
  • Community pool

Property features AI

Finance

  • Other: Living area and lot size sourced from assessor
  • Financial info: Land lease payment listed
  • HOA & community: Part of an association; Located in Lamplighter Village (land lease community)

Exterior

  • Parking: Carport (1 space)
  • Utilities: Location coordinates available (latitude/longitude)
  • Home design: Manufactured/mobile home; Single-story; Entry at front door
  • Construction: Mobile home dimensions approximately 30' x 80'; Year built reported by assessor
  • Exterior features: Community pool; Street lighting; Lot is level/flat

Interior

  • Kitchen: Kitchen
  • Bedrooms: Primary suite
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central cooling
  • Interior features: One-level home; Front door entry; Living room; Primary suite
  • Laundry & utility: Dedicated laundry room

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.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/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 12.3% vs local median 2.9% in Spring Valley — 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 59/100 on livability (#627 in CA) — a working-class tenant base; expect higher turnover. Strengths: commute A+, employment A, housing B+; Watch: schools D+, crime F, amenities F.
  • Grossmont Union High (suburban): math 31% / reading 60% proficiency, ranked #173 of 517 in CA (top 34%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; only 17% free/reduced lunch — higher-income household profile.
  • Market conditions: 20 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 11,759 units permitted in San Diego County in 2024 (7,244 in 5+ unit buildings).

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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $70k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 188 days — a 12% lower offer ($220k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $219,991 (12.0% below list)

Questions for the listing agent

  1. It's been on market 188 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
1.38%
Cap rate
12.27%
Cash-on-cash
21.33%
DSCR
1.95
GRM
6.1

CMA / ARV

ARV (on-the-fly)
$215,040
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10767 Jamacha Blvd Spc 147 0.00mi 3/2.0 1,325 (-1%) 8mo $190,000 $143 91
10767 Jamacha Blvd Spc 68 0.10mi 3/2.0 1,325 (-1%) 9mo $170,000 $128 85
10767 Jamacha Blvd #122 0.10mi 3/2.0 1,368 (+2%) 18mo $212,500 $155 77
10767 Jamacha Blvd #45 0.10mi 4/2.0 (+1) 1,368 (+2%) 14mo $250,000 $183 76
10767 Jamacha Blvd #255 0.10mi 3/2.0 1,440 (+7%) 14mo $230,000 $160 72
10767 Jamacha Blvd #88 0.10mi 3/2.0 1,440 (+7%) 15mo $193,000 $134 70
10767 Jamacha Blvd Spc 62 0.10mi 3/2.0 1,540 (+15%) 2mo $219,000 $142 69
10770 Jamacha Blvd #58 0.21mi 2/2.0 (-1) 1,368 (+2%) 21mo $80,000 $58 65
10767 Jamacha Blvd #139 0.10mi 3/2.0 1,456 (+8%) 20mo $260,000 $179 65
10767 Jamacha Blvd #145 0.10mi 3/2.0 1,440 (+7%) 24mo $230,000 $160 64
10707 Jamacha Blvd Spc #60 0.17mi 3/2.0 1,152 (-14%) 10mo $240,000 $208 60
10770 Jamacha Blvd #120 0.34mi 3/2.0 1,173 (-13%) 23mo $250,000 $213 44

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
13.8%
Equity multiple
1.55×
Total profit
$38,631
Equity at exit
$37,274
10-year hold
IRR
22.6%
Equity multiple
2.93×
Total profit
$135,255
Equity at exit
$21,615

Cash invested: $69,997 (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 91978

Active inventory
20
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$3,440 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$58 /mo · $700/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$722
Net cashflow
$1,244

Break-even live

Break-even rent $1,865
Max offer price $249,990
Occupancy floor 59%

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
$62,498
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10850 Jamacha Blvd Spring Valley, CA 1.0–2.0 1.0–2.0 865 $2,510 $2.90 1d 8 0.39mi
2615 Babaco St Spring Valley, CA 3.0 2.5 1859 $5,500 $2.96 1d 1 0.52mi
2912 Anawood Way Spring Valley, CA 3.0 2.0 1059 $3,100 $2.93 1d 1 0.54mi
10108 Calle Marinero Spring Valley, CA 2.0–3.0 1.5 1038 $3,125 $3.01 1d 3 0.73mi
3115 Sweetwater Springs Blvd Spring Valley, CA 1.0–2.0 1.0–2.0 905 $2,999 $3.31 1d 31 0.74mi
3265 Sweetwater Springs Blvd Spring Valley, CA 1.0–3.0 1.0–2.0 969 $3,350 $3.46 1d 1 1.02mi

Listing history 16 events

  1. 2026-06-18
    days on market $249,990 Active 188 DOM
  2. 2026-06-17
    days on market $249,990 Active 187 DOM
  3. 2026-06-16
    days on market $249,990 Active 186 DOM
  4. 2026-06-15
    days on market $249,990 Active 185 DOM
  5. 2026-06-13
    days on market $249,990 Active 183 DOM
  6. 2026-06-13
    days on market $249,990 Active 182 DOM
  7. 2026-06-09
    days on market $249,990 Active 179 DOM
  8. 2026-06-08
    days on market $249,990 Active 178 DOM
  9. 2026-06-07
    days on market $249,990 Active 177 DOM
  10. 2026-06-04
    days on market $249,990 Active 174 DOM
  11. 2026-06-03
    days on market $249,990 Active 173 DOM
  12. 2026-06-02
    days on market $249,990 Active 172 DOM
  13. 2026-06-01
    days on market $249,990 Active 171 DOM
  14. 2026-05-31
    days on market $249,990 Active 170 DOM
  15. 2026-03-03
    price $249,990
  16. 2025-09-25
    listed $299,990 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
$700 · $58/mo
Projected year-2 tax
$1,900 · $158/mo
Expected delta
+$1,200/yr (+$100/mo · 171.4%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥96°F today · 19 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
$41,281
− Mortgage interest
−$14,003
− Property taxes
−$700
− Insurance
−$1,250
− Repairs & maintenance
−$3,302
− Management
−$3,302
− Depreciation
−$7,272
Taxable income
$11,450
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,748
After-tax cash flow
$12,182/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
Grossmont Union High
NCES district ID
0616230
Math proficiency
31% ▼ -1.00%
Reading proficiency
60% ▲ 5.00%
Median HH income
$61,801
Composite
40.07/100
National rank
#3810
State rank
#173 of 517 in CA

Livability — Spring Valley

Score
59/100
State rank
#627
US rank
#19882

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Spring Valley, CA
City population
61,064
Population (ZIP)
10,511

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 0.70)
Race & ethnicity
White 39% Hispanic / Latino 37% Two or more races 19% Black 11% Asian 6%
Hispanic origin (detail)
Mexican 28% Dominican 4%
Common ancestry
Arab 4% Romanian 1% Portuguese 1%
Foreign-born
22% · Canada, South Korea
Languages at home
57% English-only · Spanish 30% Arabic 3% Other Asian/Pacific 3%

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
▼ -341.95%
Current HPI
330.6808
Rent YoY
Metro
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

-16.7% since first listed
2 events — show timeline
  • 2026-03-03 Price Changed $249,990 CRMLS
  • 2025-09-25 Listed $299,990 CRMLS

Property tax history

+5.4%/yr

Latest (2013): $700 · +5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…