1205 Cypress #82 · San Dimas, CA 91773

$320,000

3 bd · 2.0 ba · 1,368 sqft · Manufactured public records · 6 Days on market

Built 2024 Est $245k · 31% over

---

Why this score? — see what drove the D+ 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 +22.8/30.0
• DSCR +7.3/10.0
• Schools +5.9/10.0
• 1% rule +5.2/10.0
• Livability +3.6/5.0
• Condition / age +2.5/5.0
• Rent growth +2.3/5.0
• ARV discount +0.0/15.0
• Appreciation +0.0/10.0

Listing remarks

Welcome to this beautiful 2024 Skyline home located in the highly desirable Lonehill Manor community of San Dimas. Offering approximately 1,368 square feet of thoughtfully designed living space, this 3-bedroom, 2-bathroom home combines modern style, comfort, and convenience in one exceptional package. Step inside to a light-filled interior featuring high-pitched ceilings, recessed lighting, solid surface countertops, upgraded cabinetry, and an open-concept floor plan that creates a true great room feel. The spacious kitchen flows seamlessly into the living and dining areas, making it perfect for everyday living and entertaining. The refrigerator is included, and the convenient indoor laundr

Key facts

• Upgraded cabinetry
• Recessed lighting
• Community pool

Tags

• LONEHILL MANOR COMMUNITY
• LIGHT FILLED INTERIOR
• HIGH PITCHED CEILINGS
• RECESSED LIGHTING
• SOLID SURFACE COUNTERTOPS
• UPGRADED CABINETRY

Property features AI

Finance

• Financial info: Land lease of $1,475 per month (park provided); Rent may include pool access
• HOA & community: Suburban community; Park-managed community (manager approval required)

Exterior

• Parking: Located in Lonehill Manor Mobile Estates
• Utilities: Public sewer; District/public water; Energy-efficient appliances and water heater
• Home design: Single-story; Entry level is 1
• Construction: Mobile home (Sunset Ridge model); Mobile home remains on site; 24 ft wide by 58 ft long
• Exterior features: Community pool; Back yard; 0–1 unit per acre lot

Interior

• Bathrooms: 2 full bathrooms
• Heating & cooling: Energy-efficient HVAC
• Interior features: Front or side door entry
• Laundry & utility: Washer included; Dryer included; Washer hookup; Gas dryer hookup; Dedicated laundry room

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $320k.

Deal economics

• At list price, monthly cash flow is $556 ($7k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($3k rent vs $320k).
• Cap rate 8.4% vs local median 2.6% in San Dimas — 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 72/100 on livability (#192 in CA) — a middle-class / working-renter tenant base. Strengths: employment A+, commute A, schools B; Watch: cost of living F, health & safety F.
• Bonita Unified (suburban): math 59% / reading 70% proficiency, ranked #151 of 1,400 in CA (top 11%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Market conditions: Rents soft (-1.0%/yr); 85 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 ($105k/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 $2k of loan paydown is wiped out by about $10k 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.

Negotiation context

• Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

• Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $320,000

Questions for the listing agent

1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
2. 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?
3. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
4. 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.
5. 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.
6. 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: 1.02% ✓
• Cap rate: 8.38%
• Cash-on-cash: 7.44%
• DSCR: 1.33
• GRM: 8.1

CMA / ARV

• ARV (on-the-fly): $244,872
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
1205 Cypress St #115	0.00mi	2/2.0 (-1)	1,344 (-2%)	1mo	$215,000	$160	92
1205 Cypress St #199	0.00mi	3/2.0	1,344 (-2%)	10mo	$290,000	$216	88
1245 W Cienega Ave #88	0.53mi	3/2.0	1,375 (+0%)	10mo	$350,000	$255	66
1205 Cypress #67	0.09mi	4/2.0 (+1)	1,568 (+15%)	3mo	$335,000	$214	64
1245 W Cienega Ave #44	0.48mi	2/2.0 (-1)	1,368 (0%)	10mo	$132,200	$97	64
1630 W Covina Blvd #65	0.63mi	2/2.0 (-1)	1,392 (+2%)	2mo	$215,000	$154	61
1245 W Cienega Ave #123	0.53mi	2/2.0 (-1)	1,348 (-2%)	9mo	$275,000	$204	60
1245 W Cienega Ave #46	0.53mi	3/2.0	1,512 (+10%)	1mo	$270,000	$179	57
1635 W Covina #104	0.67mi	4/2.0 (+1)	1,404 (+3%)	7mo	$250,000	$178	53
1635 W Covina #53	0.67mi	3/2.0	1,484 (+8%)	3mo	$285,000	$192	52
1630 W Covina Blvd #11	0.63mi	3/2.0	1,248 (-9%)	9mo	$180,000	$144	49
1245 W Cienega Ave #183	0.53mi	2/1.0 (-1)	1,536 (+12%)	4mo	$125,000	$81	42

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 · 0.0% rent growth · sell at horizon

5-year hold

• IRR: -8.2%
• Equity multiple: 0.71×
• Total profit: $-26,129
• Equity at exit: $47,713

10-year hold

• IRR: -2.8%
• Equity multiple: 0.84×
• Total profit: $-14,543
• Equity at exit: $27,668

Cash invested: $89,600 (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.

Methodology + full state rankings →

ZIP-level market 91773

• Rents YoY: -1.0%
• Active inventory: 85
• Price-to-rent: 8.1×

Monthly cashflow live

• Estimated rent: $3,277 high
• Mortgage (P&I): −$1,678
• Tax from tax record: −$222 /mo · $2,661/yr
• Insurance: −$133
• HOA: −$0
• Vacancy / Maint / Mgmt: −$688
• Net cashflow: $556

Break-even live

Break-even rent $2,574

Max offer price $320,000

Occupancy floor 78%

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: $80,000
• Closing costs: $9,600
• Reserves months: —
• Total cash needed: —

Rent comps 25 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1471 Cypress St San Dimas, CA	2.0	2.0	1127	$900	$0.80	7d	1	0.37mi
1430 W Badillo St San Dimas, CA	3.0	1.5	1200	$3,000	$2.50	1d	1	0.37mi
1108 Eaton Rd San Dimas, CA	4.0	2.0	1689	$3,800	$2.25	44d	1	0.57mi
220 S Valley Center Ave San Dimas, CA	2.0	1.0	1000	$2,495	$2.50	44d	1	0.68mi
807 Avenida Loma Vis San Dimas, CA	3.0	2.0	1740	$4,500	$2.59	10d	1	0.80mi
1189 Strawberry Ln Glendora, CA	2.0	2.5	1292	$2,900	$2.24	44d	1	0.92mi
20983 E Covina Blvd Covina, CA	2.0	2.0	962	$2,500	$2.60	24d	1	0.98mi
21042 E Arrow Hwy Covina, CA	1.0–2.0	1.0–2.0	803	$2,875	$3.58	1d	11	1.04mi
1039 N Barston Ave Covina, CA	4.0	2.0	1870	$3,598	$1.92	24d	1	1.06mi
530 W 3rd St Unit A San Dimas, CA	2.0	2.5	1000	$3,000	$3.00	44d	1	1.13mi
1447 S Valley Center Ave Glendora, CA	3.0	2.0	1345	$3,500	$2.60	1d	1	1.16mi
1746 S Sunflower Ave Unit 7 Glendora, CA	2.0	2.0	1100	$2,400	$2.18	24d	1	1.16mi
1746 S Sunflower Ave Unit 10 Glendora, CA	2.0	1.5	1100	$2,400	$2.18	44d	1	1.16mi
522 W 4th St San Dimas, CA	3.0	1.0	1113	$3,550	$3.19	44d	1	1.18mi
644 Pearlanna Dr San Dimas, CA	3.0	1.5	1350	$3,500	$2.59	1d	1	1.23mi
204 San Luis Rey Dr San Dimas, CA	2.0	3.0	1287	$3,165	$2.46	5d	1	1.24mi
301 W 1st St San Dimas, CA	2.0	1.0	880	$2,150	$2.44	24d	1	1.30mi
301 W 1st St Unit A San Dimas, CA	3.0	2.0	1000	$3,250	$3.25	44d	1	1.30mi
801 Claraday St Glendora, CA	1.0–2.0	1.0–2.0	900	$2,325	$2.58	22d	6	1.31mi
220 W 1st St San Dimas, CA	3.0	1.0	1200	$845	$0.70	17d	1	1.34mi
432 W Caldwell Ct San Dimas, CA	2.0	3.0	1502	$3,100	$2.06	44d	1	1.34mi
937 N Greenpark Ave Covina, CA	4.0	2.0	1562	$4,000	$2.56	44d	1	1.42mi
235 W 4th St San Dimas, CA	3.0	2.0	1200	$3,499	$2.92	1d	1	1.46mi
307 Beechwood Ln San Dimas, CA	4.0	3.0	1760	$3,950	$2.24	44d	1	1.47mi
608 Claraday St Glendora, CA	3.0	2.5	1600	$3,500	$2.19	44d	1	1.50mi

Listing history 6 events

1. 2026-06-18
   days on market $320,000 Active 6 DOM
2. 2026-06-17
   days on market $320,000 Active 5 DOM
3. 2026-06-16
   days on market $320,000 Active 4 DOM
4. 2026-06-15
   days on market $320,000 Active 3 DOM
5. 2026-06-13
   remarks 699-char remark
6. 2026-06-13
   listed $320,000 Active 1 DOM

ⓘ 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: $2,661 · $222/mo
• Projected year-2 tax: $2,661 · $222/mo
• Expected delta: $0/yr ($0/mo · 0.0%)

ⓘ 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 7/10 Severe 7 d/yr ≥99°F today · 20 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 8/10 Severe 17 unhealthy d/yr today · 21 by 30 yrs out

Taxation est. · year 1

• Rental income: $39,325
• − Mortgage interest: −$17,925
• − Property taxes: −$2,661
• − Insurance: −$1,600
• − Repairs & maintenance: −$3,146
• − Management: −$3,146
• − Depreciation: −$9,309
• Taxable income: $1,537
• Est. tax owed @ 24.0%: −$369
• After-tax cash flow: $6,299/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: Bonita Unified
• NCES district ID: 0605610
• Math proficiency: 59% ▲ 3.00%
• Reading proficiency: 70% ▬ 0.00%
• Median HH income: $76,196
• Composite: 58.71/100
• National rank: #2001
• State rank: #151 of 1400 in CA

Livability — San Dimas

• Score: 72/100
• State rank: #192
• US rank: #6164

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: San Dimas, CA
• County: Los Angeles County · 9,444,647 people
• City population: 33,598
• Metro: Los Angeles-Long Beach-Anaheim, CA
• Population (ZIP): 33,598
• Household income: $105,338
• Rent vs Own: 27.7% rent · 72.3% own
• Severe rent burden: 1238.0

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: Diverse neighborhood (Simpson 0.69)
• Race & ethnicity: White 38% Hispanic / Latino 37% Two or more races 19% Asian 18% Black 3% Native American 1%
• Hispanic origin (detail): Mexican 27% Puerto Rican 1%
• Common ancestry: Romanian 2% Lithuanian 2% Slovak 2%
• Foreign-born: 22% · Canada, China, Vietnam
• Languages at home: 64% English-only · Spanish 18% Chinese 8% Tagalog/Filipino 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: ▼ -778.24%
• Current HPI: 379.5269
• Rent YoY: ▼ -0.97%
• 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
▸Technology	27	$1,492B
▸Financial Services	3	$174B
▸Retail	3	$44B
▸Insurance	3	$26B
▸Media / Entertainment	2	$115B
▸Pharmaceuticals / Biotech	2	$62B

Price history

1 event — show timeline

• 2026-06-12 Listed $320,000 CRMLS