CashFlowRE
Sign in Sign up
19127 Pioneer #32
A- Composite 80.94
Why this score? — see what drove the A- 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 +13.8/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +7.3/10.0
  • Condition / age +4.0/5.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$159,888

19127 Pioneer #32 · Artesia, CA 90701
3 bd · 2.0 ba · 1,200 sqft · Manufactured · 156 Days on market
Built 1997 Good condition 9.57 ac lot $133/sqft · 14% below area Est $186k · 14% under ↓ 20% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great opportunity to own a spacious manufactured home in a prime Artesia location bordering the Cerritos neighborhood. This well-designed home features an open floor plan with 3 bedrooms and 2 full bathrooms. Enjoy a large living room with vaulted ceilings that flows seamlessly into the dining area, along with a full kitchen offering ample cabinet space. The generously sized primary bedroom includes an oversized en-suite bathroom with both a bathtub and separate shower. brand new waterproof flooring. Brand New courts counter tops and all new stainless steel appliances included, including washer and dryer. updated restrooms and a must see. Additional highlights include indoor laundry with washer and dryer hookups, central air conditioning and heating. Community amenities include a clubhouse, pool, exercise room, and guest parking. Located within the desirable ABC Unified School District and conveniently close to Cerritos Mall, shopping centers, restaurants, public transportation, and the 91 and 605 freeways. A home waiting for you.

Key facts

  • Open floor plan
  • Large living room
  • Ample cabinet space

Tags

OPEN FLOOR PLANLARGE LIVING ROOMVAULTED CEILINGSAMPLE CABINET SPACEOVERSIZED EN-SUITE BATHROOMBATHTUB AND SEPARATE SHOWER

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 $160k. Condition is rated good.

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 $160k).
  • Recommended offer: $141k (12.0% below list) — sets the bar for market timing.
  • Cap rate 18.2% vs local median 2.7% in Artesia — 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 67/100 on livability (#311 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A, employment B+; Watch: crime F, cost of living F, health & safety F.
  • Abc Unified (suburban): math 77% / reading 90% proficiency, ranked #24 of 517 in CA (top 5%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: 20 active listings in the ZIP; 27 comparable units currently listed for rent nearby; rentals leasing fast (median 7d on market — plan ~1-2 weeks tenant-placement turnaround); 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 + 3.0% rent growth), your $45k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 156 days — a 12% lower offer ($141k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→23/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $140,701 (12.0% below list)

Questions for the listing agent

  1. It's been on market 156 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. 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?
  5. 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.
  6. 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.
  7. 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
2.14%
Cap rate
18.25%
Cash-on-cash
42.70%
DSCR
2.90
GRM
3.9

CMA / ARV

ARV (median comp)
$186,095
List price
$159,888
Delta
-14.08%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
19127 Pioneer Blvd #30 0.08mi 3/2.0 1,368 (+14%) 1mo $185,000 $135 72
19127 Pioneer Blvd #27 0.08mi 3/2.0 1,344 (+12%) 7mo $190,000 $141 70
19127 Pioneer Blvd #85 0.02mi 3/2.0 1,020 (-15%) 12mo $141,000 $138 64
19127 Pioneer #38 0.08mi 3/2.0 1,344 (+12%) 17mo $215,000 $160 62
19127 Pioneer Blvd #57 0.08mi 4/2.0 (+1) 1,344 (+12%) 14mo $162,400 $121 60

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
39.5%
Equity multiple
2.69×
Total profit
$75,594
Equity at exit
$23,840
10-year hold
IRR
45.9%
Equity multiple
5.39×
Total profit
$196,670
Equity at exit
$13,824

Cash invested: $44,769 (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 90701

Active inventory
20
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$3,415 high interval (Pro) →
Mortgage (P&I)
$838
Tax est. 1.5%
$200 /mo · $2,398/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$717
Net cashflow
$1,593

Break-even live

Break-even rent $1,399
Max offer price $159,888
Occupancy floor 48%

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
$39,972
Closing costs
$4,797
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 27 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11421 186th St Artesia, CA 1.0–2.0 1.0–1.5 776 $2,870 $3.70 2d 1 0.65mi
18328 Devlin Ave Artesia, CA 2.0 1.0 745 $3,000 $4.03 43d 1 0.69mi
12246 Cambrian Ct Artesia, CA 2.0 1.0 734 $2,800 $3.81 43d 1 0.72mi
18011 Jersey Ave Unit 18011 Artesia, CA 2.0 1.5 1000 $2,800 $2.80 6d 1 0.78mi
11839 205th St Lakewood, CA 3.0 1.0 1000 $4,500 $4.50 43d 1 0.81mi
11839 205th St Lakewood, CA 3.0 1.0 1060 $4,500 $4.25 7d 1 0.81mi
17888 Alburtis Ave Artesia, CA 1.0–3.0 1.0–3.0 805 $2,800 $3.48 13d 2 0.85mi
11733 207th St Lakewood, CA 3.0 2.5 1200 $3,350 $2.79 43d 1 0.93mi
11624 208th St Lakewood, CA 3.0 2.0 961 $3,195 $3.32 43d 1 1.03mi
20726 Seine Ave Lakewood, CA 3.0 2.0 1354 $3,400 $2.51 20d 1 1.03mi
12022 207th St Lakewood, CA 3.0 2.0 1088 $3,950 $3.63 24d 1 1.05mi
12022 207th St Lakewood, CA 3.0 2.0 1088 $3,950 $3.63 7d 1 1.05mi
20810 Arline Ave Apt 14 Lakewood, CA 2.0 1.5 896 $2,495 $2.78 43d 1 1.06mi
11754 Walcroft St Lakewood, CA 3.0 2.0 1050 $3,200 $3.05 43d 1 1.08mi
11901 176th St Artesia, CA 1.0–2.0 1.0–2.0 800 $2,848 $3.56 1d 9 1.08mi
20743 Elaine Ave Lakewood, CA 2.0 1.0 740 $2,650 $3.58 7d 1 1.09mi
17508 Jersey Ave Artesia, CA 3.0 2.0 1440 $3,600 $2.50 7d 1 1.09mi
17721 Norwalk Blvd #3 Artesia, CA 3.0 3.0 1478 $3,900 $2.64 43d 1 1.12mi
12350 Del Amo Blvd Lakewood, CA 1.0–3.0 1.0–2.0 866 $3,173 $3.66 2d 27 1.13mi
18427 Studebaker Rd Cerritos, CA 2.0 1.0 1000 $2,790 $2.79 3d 1 1.23mi
17406 Horst Ave Artesia, CA 2.0 2.0 850 $2,800 $3.29 24d 1 1.24mi
20817 Ely Ave Lakewood, CA 3.0 1.0 1102 $3,550 $3.22 2d 1 1.34mi
21003 Longworth Ave Lakewood, CA 3.0 2.0 1155 $3,725 $3.23 3d 1 1.35mi
21003 Longworth Ave Lakewood, CA 3.0 2.0 1155 $3,900 $3.38 43d 1 1.35mi
12610 Vandemere St Lakewood, CA 3.0 2.0 1056 $8,250 $7.81 1d 1 1.43mi
10751 Andy St Cerritos, CA 3.0 2.0 1311 $4,195 $3.20 7d 1 1.43mi
10751 Andy St Cerritos, CA 3.0 2.0 1311 $4,195 $3.20 1d 1 1.43mi

Listing history 16 events

  1. 2026-06-18
    days on market $159,888 Active 156 DOM
  2. 2026-06-17
    days on market $159,888 Active 155 DOM
  3. 2026-06-16
    days on market $159,888 Active 154 DOM
  4. 2026-06-15
    days on market $159,888 Active 153 DOM
  5. 2026-06-13
    days on market $159,888 Active 151 DOM
  6. 2026-06-13
    days on market $159,888 Active 150 DOM
  7. 2026-06-09
    days on market $159,888 Active 147 DOM
  8. 2026-06-08
    days on market $159,888 Active 146 DOM
  9. 2026-06-07
    days on market $159,888 Active 145 DOM
  10. 2026-06-04
    days on market $159,888 Active 142 DOM
  11. 2026-06-03
    days on market $159,888 Active 141 DOM
  12. 2026-06-02
    days on market $159,888 Active 140 DOM
  13. 2026-06-01
    days on market $159,888 Active 139 DOM
  14. 2026-05-31
    days on market $159,888 Active 138 DOM
  15. 2026-03-13
    price $159,888 1046-char remark
    Show marketing remark (1046 chars)

    Great opportunity to own a spacious manufactured home in a prime Artesia location bordering the Cerritos neighborhood. This well-designed home features an open floor plan with 3 bedrooms and 2 full bathrooms. Enjoy a large living room with vaulted ceilings that flows seamlessly into the dining area, along with a full kitchen offering ample cabinet space. The generously sized primary bedroom includes an oversized en-suite bathroom with both a bathtub and separate shower. brand new waterproof flooring. Brand New courts counter tops and all new stainless steel appliances included, including washer and dryer. updated restrooms and a must see. Additional highlights include indoor laundry with washer and dryer hookups, central air conditioning and heating. Community amenities include a clubhouse, pool, exercise room, and guest parking. Located within the desirable ABC Unified School District and conveniently close to Cerritos Mall, shopping centers, restaurants, public transportation, and the 91 and 605 freeways. A home waiting for you.

  16. 2026-01-13
    listed $199,999 Active 1046-char remark
    Show marketing remark (1046 chars)

    Great opportunity to own a spacious manufactured home in a prime Artesia location bordering the Cerritos neighborhood. This well-designed home features an open floor plan with 3 bedrooms and 2 full bathrooms. Enjoy a large living room with vaulted ceilings that flows seamlessly into the dining area, along with a full kitchen offering ample cabinet space. The generously sized primary bedroom includes an oversized en-suite bathroom with both a bathtub and separate shower. brand new waterproof flooring. Brand New courts counter tops and all new stainless steel appliances included, including washer and dryer. updated restrooms and a must see. Additional highlights include indoor laundry with washer and dryer hookups, central air conditioning and heating. Community amenities include a clubhouse, pool, exercise room, and guest parking. Located within the desirable ABC Unified School District and conveniently close to Cerritos Mall, shopping centers, restaurants, public transportation, and the 91 and 605 freeways. A home waiting for you.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X · 7% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥89°F today · 23 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
$40,980
− Mortgage interest
−$8,956
− Property taxes
−$2,398
− Insurance
−$799
− Repairs & maintenance
−$3,278
− Management
−$3,278
− Depreciation
−$4,651
Taxable income
$17,618
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,228
After-tax cash flow
$14,886/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 · 1 photo

Good 80/100 Cosmetic rehab

This well-maintained and recently updated manufactured home in a prime location is ready for immediate occupancy and can be easily enhanced with minor exterior improvements to boost its value.

Value-add opportunities

  • Both Painting the exterior siding — Enhances curb appeal and can increase both resale and rental value.
  • Both Landscaping improvements — Enhances curb appeal and can increase both resale and rental value.
  • Both Upgrading the mailbox and mailbox post — Improves curb appeal and can increase both resale and rental value.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior siding — Enhances curb appeal and can increase both resale and rental value.
  • Both Landscaping improvements — Enhances curb appeal and can increase both resale and rental value.
  • Both Upgrading the mailbox and mailbox post — Improves curb appeal and can increase both resale and rental 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
Abc Unified
NCES district ID
0601620
Math proficiency
77% ▲ 22.00%
Reading proficiency
90% ▲ 24.00%
Median HH income
$70,852
Composite
72.51/100
National rank
#199
State rank
#24 of 517 in CA

Livability — Artesia

Score
67/100
State rank
#311
US rank
#10525

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Artesia, CA
City population
16,044
Population (ZIP)
16,044

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
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
Asian 43% Hispanic / Latino 34% White 14% Two or more races 11% Black 5% Pacific Islander 3%
Hispanic origin (detail)
Mexican 29%
Common ancestry
Russian 7% Iranian 1% Italian 1%
Foreign-born
49% · Canada, South Korea, China
Languages at home
33% English-only · Spanish 25% Other Indo-European 19% Tagalog/Filipino 11%

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
▼ -636.45%
Current HPI
447.9791
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

-20.1% since first listed
2 events — show timeline
  • 2026-03-13 Price Changed $159,888 CRMLS
  • 2026-01-13 Listed $199,999 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…