CashFlowRE
Sign in Sign up
1700 South Glendora Ave #9
B Composite 71.09
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
  • ARV discount +7.5/15.0
  • Schools +4.7/10.0
  • Livability +3.2/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,900

1700 South Glendora Ave #9 · Glendora, CA 91740
4 bd · 2.0 ba · 1,300 sqft · Manufactured · 64 Days on market
Built 2005 $154/sqft · 83% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this beautifully remodeled manufactured double wide in the desirable Glen Air Community. This rare find boasts four spacious bedrooms and two modern bathrooms, offering ample space for your family and guests. The recent remodel features an open floor plan, seamlessly connecting the living, dining, and kitchen areas, perfect for entertaining and family gatherings. The kitchen is a chef’s dream with updated appliances, plenty of counter space, and stylish cabinetry. The master suite is a true retreat, complete with a large soaking tub in the en-suite bathroom, ideal for unwinding after a long day. Each of the additional bedrooms is generously sized, providing comfort and privacy for everyone. This home also includes newer flooring, paint, and updated fixtures throughout, ensuring a move-in ready experience. Located in the Glen Air Community, you’ll enjoy a peaceful neighborhood atmosphere with convenient access to local amenities. Don't miss this exceptional opportunity to own a spacious and modern home in a sought-after location! Finance options available, inquire with agent.

Key facts

  • Updated appliances
  • Open floor plan
  • Large soaking tub

Tags

OPEN FLOOR PLANUPDATED APPLIANCESLARGE SOAKING TUBNEWER 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 4-bed/2.0-bath manufactured listed at $200k.

Deal economics

  • At list price, monthly cash flow is $1k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $200k).
  • Recommended offer: $188k (6.0% below list) — sets the bar for market timing.
  • Cap rate 15.2% vs local median 2.4% in Glendora — 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 65/100 on livability (#373 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+, schools B; Watch: amenities F, cost of living F, health & safety F.
  • Charter Oak Unified (suburban): math 45% / reading 55% proficiency, ranked #387 of 1,400 in CA (top 28%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+2.6%/yr); 52 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals leasing fast (median 6d on market — plan ~1-2 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 44% of the median local income ($99k/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 $6k 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 + 2.6% rent growth), your $56k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 64 days — a 6% lower offer ($188k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 21y ago 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: major flood risk; 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 $187,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 64 days. Have you received any prior offers? Is the seller open to a 6% 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 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?
  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
1.81%
Cap rate
15.15%
Cash-on-cash
31.65%
DSCR
2.41
GRM
4.6

CMA / ARV

ARV (median comp)
$109,000
List price
$199,900
Delta
83.39%
Verdict
OVERPRICED
Comps
3 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
201 E Arrow #73 0.19mi 3/2.0 (-1) 1,248 (-4%) 3mo $178,500 $143 77
19850 E Arrow Hwy Unit A15 0.16mi 3/2.0 (-1) 1,176 (-10%) 14mo $160,000 $136 60
21210-W Arrow Hwy #24 0.12mi 3/2.0 (-1) 1,152 (-11%) 15mo $230,000 $200 58
201 E Arrow Hwy #63 0.19mi 3/2.0 (-1) 1,156 (-11%) 18mo $165,000 $143 53
201 E Arrow Hwy #15 0.19mi 3/2.0 (-1) 1,123 (-14%) 22mo $185,000 $165 46

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 · 2.59% rent growth · sell at horizon

5-year hold
IRR
26.1%
Equity multiple
2.08×
Total profit
$60,196
Equity at exit
$29,806
10-year hold
IRR
33.5%
Equity multiple
4.00×
Total profit
$167,656
Equity at exit
$17,284

Cash invested: $55,972 (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 91740

Rents YoY
2.6%
Active inventory
52
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$3,617 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax est. 1.5%
$250 /mo · $2,998/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$760
Net cashflow
$1,476

Break-even live

Break-even rent $1,749
Max offer price $199,900
Occupancy floor 54%

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
$49,975
Closing costs
$5,997
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1632 S Glendora Ave Glendora, CA 3.0 2.0 1000 $3,200 $3.20 6d 1 0.07mi
1620 S Glendora Ave Glendora, CA 3.0 2.0 1450 $3,500 $2.41 6d 1 0.11mi
261 W Newburgh St Glendora, CA 3.0 2.0 1671 $3,800 $2.27 1d 1 0.32mi
20240 E Arrow Hwy Unit D Covina, CA 3.0 2.5 1477 $3,350 $2.27 43d 1 0.32mi
20254 E Arrow Hwy Unit B Covina, CA 3.0 2.5 1477 $3,100 $2.10 24d 1 0.34mi
608 Claraday St Glendora, CA 3.0 2.5 1600 $3,500 $2.19 43d 1 0.58mi
559 E Juanita Ave Glendora, CA 3.0 3.0 1000 $4,500 $4.50 1d 1 0.60mi
4830 N Brightview Dr Covina, CA 4.0 3.0 1497 $3,650 $2.44 20d 1 0.88mi
937 N Greenpark Ave Covina, CA 4.0 2.0 1562 $4,000 $2.56 43d 1 0.91mi
1039 N Barston Ave Covina, CA 4.0 2.0 1870 $3,598 $1.92 24d 1 1.07mi
959 E Edgecomb St Covina, CA 3.0 2.0 1335 $5,000 $3.75 3d 1 1.27mi
1447 S Valley Center Ave Glendora, CA 3.0 2.0 1345 $3,500 $2.60 1d 1 1.46mi
749 Marmalade Pl Covina, CA 3.0 2.0 1620 $3,600 $2.22 1d 1 1.50mi

Listing history 29 events

  1. 2026-06-18
    days on market $199,900 Active 64 DOM
  2. 2026-06-17
    days on market $199,900 Active 63 DOM
  3. 2026-06-16
    days on market $199,900 Active 62 DOM
  4. 2026-06-15
    days on market $199,900 Active 61 DOM
  5. 2026-06-13
    days on market $199,900 Active 59 DOM
  6. 2026-06-13
    days on market $199,900 Active 58 DOM
  7. 2026-06-09
    days on market $199,900 Active 55 DOM
  8. 2026-06-08
    days on market $199,900 Active 54 DOM
  9. 2026-06-07
    days on market $199,900 Active 53 DOM
  10. 2026-06-04
    days on market $199,900 Active 50 DOM
  11. 2026-06-03
    days on market $199,900 Active 49 DOM
  12. 2026-06-02
    days on market $199,900 Active 48 DOM
  13. 2026-06-01
    days on market $199,900 Active 47 DOM
  14. 2026-05-31
    days on market $199,900 Active 46 DOM
  15. 2026-04-15
    listed $199,900 Active 1114-char remark
    Show marketing remark (1114 chars)

    Welcome to this beautifully remodeled manufactured double wide in the desirable Glen Air Community. This rare find boasts four spacious bedrooms and two modern bathrooms, offering ample space for your family and guests. The recent remodel features an open floor plan, seamlessly connecting the living, dining, and kitchen areas, perfect for entertaining and family gatherings. The kitchen is a chef’s dream with updated appliances, plenty of counter space, and stylish cabinetry. The master suite is a true retreat, complete with a large soaking tub in the en-suite bathroom, ideal for unwinding after a long day. Each of the additional bedrooms is generously sized, providing comfort and privacy for everyone. This home also includes newer flooring, paint, and updated fixtures throughout, ensuring a move-in ready experience. Located in the Glen Air Community, you’ll enjoy a peaceful neighborhood atmosphere with convenient access to local amenities. Don't miss this exceptional opportunity to own a spacious and modern home in a sought-after location! Finance options available, inquire with agent.

  16. 2026-04-14
    historical
  17. 2026-04-14
    listed $199,900 Active
  18. 2025-03-10
    historical
  19. 2025-03-09
    status Active
  20. 2025-02-11
    status Active
  21. 2024-12-03
    price $205,000
  22. 2024-10-03
    status Active
  23. 2024-10-03
    price $215,000
  24. 2024-08-15
    historical Active Under Contract
  25. 2024-08-03
    listed $210,000 Active
  26. 2008-12-23
    historical
  27. 2008-11-05
    listed $119,000
  28. 2005-11-21
    historical
  29. 2005-07-21
    listed $6,000

ⓘ 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 6/10 Major FEMA zone X (unshaded) · 70% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥98°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 7/10 Severe 15 unhealthy d/yr today · 17 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
$43,407
− Mortgage interest
−$11,198
− Property taxes
−$2,998
− Insurance
−$1,000
− Repairs & maintenance
−$3,473
− Management
−$3,473
− Depreciation
−$5,815
Taxable income
$15,452
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,708
After-tax cash flow
$14,006/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
Charter Oak Unified
NCES district ID
0608190
Math proficiency
45% ▲ 2.00%
Reading proficiency
55% ▲ 4.00%
Median HH income
$72,756
Composite
46.95/100
National rank
#5160
State rank
#387 of 1400 in CA

Livability — Glendora

Score
65/100
State rank
#373
US rank
#12710

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Glendora, CA
County
Los Angeles County · 9,444,647 people
City population
52,239
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
26,168
Household income
$99,083
Rent vs Own
36.0% rent · 64.0% own
Severe rent burden
1034.0

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 0.64)
Race & ethnicity
Hispanic / Latino 49% White 33% Two or more races 21% Asian 10% Black 3% Native American 1%
Hispanic origin (detail)
Mexican 37% Cuban 1%
Common ancestry
Lithuanian 1% Portuguese 1% Romanian 1%
Foreign-born
22% · Canada, China, Vietnam
Languages at home
63% English-only · Spanish 24% Chinese 4% Arabic 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
▼ -847.76%
Current HPI
378.3547
Rent YoY
▲ 2.59%
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

+3231.7% since first listed
15 events — show timeline
  • 2026-04-15 Listed $199,900 CRMLS
  • 2026-04-14 Listed $199,900 CRMLS
  • 2026-04-14 Listing Removed CRMLS
  • 2025-03-10 Listing Removed CRMLS
  • 2025-03-09 Relisted CRMLS
  • 2025-02-11 Relisted CRMLS
  • 2024-12-03 Price Changed $205,000 CRMLS
  • 2024-10-03 Relisted CRMLS
  • 2024-10-03 Price Changed $215,000 CRMLS
  • 2024-08-15 Contingent CRMLS
  • 2024-08-03 Listed $210,000 CRMLS
  • 2008-12-23 Listing Removed CRMLS
  • 2008-11-05 Listed $119,000 CRMLS
  • 2005-11-21 Listing Removed CRMLS
  • 2005-07-21 Listed $6,000 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…