CashFlowRE
Sign in Sign up
301 E Foothill Blvd E #39
B- Composite 67.32
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 +5.3/10.0
  • Condition / age +4.8/5.0
  • Rent growth +4.4/5.0
  • Livability +2.9/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$165,500

301 E Foothill Blvd E #39 · Pomona, CA 91767
2 bd · 2.0 ba · 1,040 sqft · Manufactured · 177 Days on market
Built 1982 Excellent condition $159/sqft · 23% above area Est $134k · 23% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

"ALL NEW UPGRADES" Pomona 55+ Dream Home with affordable low rent. This senior mobile home in Pomona is completely renovated and located in a very affordable park. Enjoy a modern, move -in- ready lifestyle with zero worry. Mayor system upgrades include NEW Plumbing, NEW insulation and new AC units. The interior shines with a New kitchen, New bathrooms fixtures, furniture and showers. Beautiful tile flooring and fresh pain inside and outside and much more upgrades to see. Don't pay high rent when you can own this fully-refreshed, energy efficient gem! Act Fast-a home this turn-key and affordable is a rare find.

Key facts

  • New plumbing
  • New kitchen
  • New ac units

Tags

NEW PLUMBINGNEW INSULATIONNEW AC UNITSNEW KITCHENNEW BATHROOMS FIXTURESTILE FLOORING

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 $166k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $166k).
  • Recommended offer: $146k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.7% vs local median 2.8% in Pomona — 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 58/100 on livability (#676 in CA) — a working-class tenant base; expect higher turnover. Strengths: commute A+; Watch: schools D, crime F, amenities F.
  • Claremont Unified (suburban): math 50% / reading 64% proficiency, ranked #259 of 1,400 in CA (top 18%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+7.4%/yr); 87 active listings in the ZIP; 32 comparable units currently listed for rent nearby; rentals at typical pace (median 15d 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 41% of the median local income ($79k/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 $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 + 7.4% rent growth), your $46k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 177 days — a 12% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 2 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: severe wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,640 (12.0% below list)

Questions for the listing agent

  1. It's been on market 177 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
1.65%
Cap rate
13.66%
Cash-on-cash
26.31%
DSCR
2.17
GRM
5.0

CMA / ARV

ARV (median comp)
$134,242
List price
$165,500
Delta
23.28%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
301 E Foothill Blvd #2 0.10mi 2/2.0 1,080 (+4%) 10mo $200,000 $185 81
301 Foothill Blvd #27 0.00mi 3/2.0 (+1) 1,040 (0%) 20mo $140,000 $135 78
3727 Equation Rd #48 0.09mi 2/2.0 1,080 (+4%) 21mo $198,600 $184 72
301 E Foothill Blvd #28 0.00mi 2/1.0 936 (-10%) 9mo $152,500 $163 71
3727 Equation Rd #106 0.09mi 3/2.0 (+1) 1,176 (+13%) 10mo $205,000 $174 61
301 E Foothill Blvd #13 0.00mi 2/2.0 1,176 (+13%) 23mo $130,000 $111 59
3945 Bradford #51 0.71mi 2/1.0 984 (-5%) 21mo $60,000 $61 36

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 · 7.41% rent growth · sell at horizon

5-year hold
IRR
25.0%
Equity multiple
2.09×
Total profit
$50,608
Equity at exit
$24,677
10-year hold
IRR
35.4%
Equity multiple
4.98×
Total profit
$184,518
Equity at exit
$14,309

Cash invested: $46,340 (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 91767

Rents YoY
7.4%
Active inventory
87
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$2,734 high interval (Pro) →
Mortgage (P&I)
$868
Tax est. 1.5%
$207 /mo · $2,482/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$574
Net cashflow
$1,016

Break-even live

Break-even rent $1,448
Max offer price $165,500
Occupancy floor 58%

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
$41,375
Closing costs
$4,965
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 32 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3636 Sumner Ave #210 Pomona, CA 2.0 2.0 1290 $2,400 $1.86 6d 1 0.15mi
150 Drake St Pomona, CA 2.0 2.0 924 $2,514 $2.72 1d 2 0.43mi
235 W Grove St Pomona, CA 1.0–2.0 1.0–2.0 800 $2,576 $3.22 1d 10 0.52mi
1051 Amador St Claremont, CA 3.0 2.0 1469 $4,200 $2.86 1d 1 0.53mi
3054 Gladstone St #4 Pomona, CA 2.0 1.0 933 $2,500 $2.68 7d 1 0.53mi
2855 Foothill Blvd La Verne, CA 1.0 1.0 765 $2,622 $3.43 1d 3 0.57mi
450 W Foothill Blvd Pomona, CA 2.0 1.0–2.0 773 $2,565 $3.32 1d 8 0.66mi
2958 Gramercy St Pomona, CA 3.0 2.0 1364 $3,350 $2.46 6d 1 0.71mi
2577 Sycamore Dr La Verne, CA 3.0 2.0 1350 $2,895 $2.14 43d 1 0.80mi
795 Hazel Way Pomona, CA 3.0 3.0 1401 $3,100 $2.21 10d 1 0.86mi
2870 N Towne Ave Pomona, CA 2.0 1.0–2.0 725 $2,500 $3.45 4d 4 0.95mi
2771 N Garey Ave Pomona, CA 1.0–3.0 1.0–2.0 1065 $2,930 $2.75 1d 8 0.98mi
2429 College Ln La Verne, CA 2.0 1.0 836 $2,350 $2.81 43d 1 0.98mi
3816 Verdana Cir La Verne, CA 2.0 2.5 1243 $3,300 $2.65 18d 1 0.99mi
708 Santa Barbara Dr W Claremont, CA 3.0 2.0 1400 $3,100 $2.21 15d 1 1.02mi
2707 Erebus Ct Pomona, CA 3.0 3.0 1497 $3,400 $2.27 43d 1 1.04mi
2728 Crozier Ct Pomona, CA 3.0 3.0 1497 $3,295 $2.20 1d 1 1.04mi
3836 Verdana Cir La Verne, CA 2.0 2.5 1243 $3,500 $2.82 43d 1 1.04mi
1365 Lafayette Rd Unit C Claremont, CA 2.0 1.0 900 $2,750 $3.06 2d 1 1.05mi
3748 Verdana Cir La Verne, CA 3.0 3.0 1493 $4,500 $3.01 15d 1 1.06mi
2366 Lomeli Ln La Verne, CA 2.0 1.0 836 $2,470 $2.95 43d 1 1.07mi
2408 Pepper St La Verne, CA 2.0 1.0 836 $2,650 $3.17 24d 1 1.09mi
2710 N Towne Ave Pomona, CA 1.0 1.0 770 $2,635 $3.42 1d 11 1.11mi
245 E Grevillia St Pomona, CA 2.0 1.0 988 $2,400 $2.43 43d 1 1.19mi
2559 Yorkshire Way Pomona, CA 2.0 2.0 1100 $2,400 $2.18 24d 1 1.22mi
167 N Cambridge Ave Unit 149 Claremont, CA 2.0 2.0 1100 $2,595 $2.36 7d 1 1.32mi
2063 Evergreen St La Verne, CA 3.0 2.0 1300 $3,200 $2.46 43d 1 1.33mi
145 N Cambridge Ave Unit 129 Claremont, CA 2.0 2.0 1045 $2,850 $2.73 43d 1 1.33mi
2064 Evergreen St La Verne, CA 2.0 2.0 960 $2,400 $2.50 17d 1 1.33mi
114 N Mountain Ave Unit 114 Claremont, CA 2.0 2.0 1045 $2,850 $2.73 24d 1 1.34mi
2042 Evergreen St La Verne, CA 2.0 1.0 825 $2,150 $2.61 43d 1 1.36mi
1250 N Indian Hill Blvd Claremont, CA 2.0 2.0 1000 $2,375 $2.38 5d 1 1.41mi

Listing history 8 events

  1. 2026-06-01
    days on market $165,500 Active 177 DOM
  2. 2026-05-31
    days on market $165,500 Active 176 DOM
  3. 2026-04-12
    price $165,500 628-char remark
    Show marketing remark (628 chars)

    "ALL NEW UPGRADES" Pomona 55+ Dream Home with affordable low rent. This senior mobile home in Pomona is completely renovated and located in a very affordable park. Enjoy a modern, move -in- ready lifestyle with zero worry. Mayor system upgrades include NEW Plumbing, NEW insulation and new AC units. The interior shines with a New kitchen, New bathrooms fixtures, furniture and showers. Beautiful tile flooring and fresh pain inside and outside and much more upgrades to see. Don't pay high rent when you can own this fully-refreshed, energy efficient gem! Act Fast-a home this turn-key and affordable is a rare find.

  4. 2026-04-10
    price $159,900 628-char remark
    Show marketing remark (628 chars)

    "ALL NEW UPGRADES" Pomona 55+ Dream Home with affordable low rent. This senior mobile home in Pomona is completely renovated and located in a very affordable park. Enjoy a modern, move -in- ready lifestyle with zero worry. Mayor system upgrades include NEW Plumbing, NEW insulation and new AC units. The interior shines with a New kitchen, New bathrooms fixtures, furniture and showers. Beautiful tile flooring and fresh pain inside and outside and much more upgrades to see. Don't pay high rent when you can own this fully-refreshed, energy efficient gem! Act Fast-a home this turn-key and affordable is a rare find.

  5. 2026-02-21
    price $165,900 628-char remark
    Show marketing remark (628 chars)

    "ALL NEW UPGRADES" Pomona 55+ Dream Home with affordable low rent. This senior mobile home in Pomona is completely renovated and located in a very affordable park. Enjoy a modern, move -in- ready lifestyle with zero worry. Mayor system upgrades include NEW Plumbing, NEW insulation and new AC units. The interior shines with a New kitchen, New bathrooms fixtures, furniture and showers. Beautiful tile flooring and fresh pain inside and outside and much more upgrades to see. Don't pay high rent when you can own this fully-refreshed, energy efficient gem! Act Fast-a home this turn-key and affordable is a rare find.

  6. 2025-12-06
    listed $168,000 Active 628-char remark
    Show marketing remark (628 chars)

    "ALL NEW UPGRADES" Pomona 55+ Dream Home with affordable low rent. This senior mobile home in Pomona is completely renovated and located in a very affordable park. Enjoy a modern, move -in- ready lifestyle with zero worry. Mayor system upgrades include NEW Plumbing, NEW insulation and new AC units. The interior shines with a New kitchen, New bathrooms fixtures, furniture and showers. Beautiful tile flooring and fresh pain inside and outside and much more upgrades to see. Don't pay high rent when you can own this fully-refreshed, energy efficient gem! Act Fast-a home this turn-key and affordable is a rare find.

  7. 2025-10-03
    historical
  8. 2025-07-10
    listed $140,000 Active

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥98°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 16 unhealthy d/yr today · 19 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
$32,807
− Mortgage interest
−$9,271
− Property taxes
−$2,482
− Insurance
−$828
− Repairs & maintenance
−$2,625
− Management
−$2,625
− Depreciation
−$4,815
Taxable income
$10,163
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,439
After-tax cash flow
$9,754/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

Excellent 95/100 None rehab

This fully-renovated mobile home in Pomona is move-in ready with modern upgrades and a turn-key lifestyle.

Value-add opportunities

  • Both Paint exterior — Fresh paint can enhance curb appeal and value
  • Both Replace outdoor lighting — Modern lighting can improve safety and aesthetics
  • Both Upgrade window treatments — New curtains or blinds can add value and privacy

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior — Fresh paint can enhance curb appeal and value
  • Both Replace outdoor lighting — Modern lighting can improve safety and aesthetics
  • Both Upgrade window treatments — New curtains or blinds can add value and privacy

ⓘ 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
Claremont Unified
NCES district ID
0608760
Math proficiency
50% ▼ -1.00%
Reading proficiency
64% ▬ 0.00%
Median HH income
$80,091
Composite
53.17/100
National rank
#3209
State rank
#259 of 1400 in CA

Livability — Pomona

Score
58/100
State rank
#676
US rank
#20782

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pomona, CA
County
Los Angeles County · 9,444,647 people
City population
152,679
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
49,152
Household income
$79,245
Rent vs Own
46.9% rent · 53.1% own
Severe rent burden
2224.0

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 (69%)
Race & ethnicity
Hispanic / Latino 69% Two or more races 20% White 13% Asian 9% Black 6% Native American 2%
Hispanic origin (detail)
Mexican 61%
Common ancestry
Italian 1% Lithuanian 1% Russian 1%
Foreign-born
29% · Canada, China, South Korea
Languages at home
42% English-only · Spanish 48% Chinese 3% Korean 2%

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
▼ -655.99%
Current HPI
486.823
Rent YoY
▲ 7.41%
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

+18.2% since first listed
6 events — show timeline
  • 2026-04-12 Price Changed $165,500 CRMLS
  • 2026-04-10 Price Changed $159,900 CRMLS
  • 2026-02-21 Price Changed $165,900 CRMLS
  • 2025-12-06 Listed $168,000 CRMLS
  • 2025-10-03 Listing Removed CRMLS
  • 2025-07-10 Listed $140,000 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…