CashFlowRE
Sign in Sign up
8250 Lankershim Blvd #185
B Composite 72.19
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 +9.5/15.0
  • Condition / age +4.0/5.0
  • Schools +3.6/10.0
  • Livability +3.4/5.0
  • Rent growth +1.8/5.0
  • Appreciation +0.0/10.0

$179,950

8250 Lankershim Blvd #185 · Los Angeles, CA 91605
3 bd · 2.0 ba · 840 sqft · Manufactured · 30 Days on market
Built 2020 Good condition 9.63 ac lot Est $188k · at est.

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

* Labeled as Olive 5 * Discover the perfect blend of comfort and convenience in this delightful 3-bedroom, 2-bathroom manufactured home, which can be yours with AS LITTLE AS 5%DOWN! Situated in the vibrant North Hollywood community, this cozy home spans 900 square feet, providing plenty of space for living and entertaining. The interior boasts a spacious living area, a modern kitchen with up-to-date appliances, and ample storage space. Retreat to the master bedroom, complete with its own bathroom, for a touch of privacy and relaxation. The additional bedrooms offer flexibility for your family, guests, or a home office. Outside, enjoy the sunny California weather and take advantage of the community amenities including a refreshing pool, gym, and clubhouse. With a prime location close to local entertainment, dining, and shopping, this home is a great opportunity to experience the Hollywood lifestyle at its best. Space rent is an affordable $1595.

Key facts

  • Clubhouse
  • Refreshing pool
  • Gym

Tags

MODERN KITCHENREFRESHING POOLGYMCLUBHOUSEPRIME LOCATION

Property features AI

Finance

  • Other: Lot size approximately 9.63 acres; Zoning: LARMP; CC&R disclosures apply; Directions: From the 5 North, take exit 152 onto Lankershim; left on Lankershim, park is on the left
  • Financial info: Land lease with annual lease amount; Monthly lease amount exists
  • HOA & community: Community of 182 units; Amenities include pool, clubhouse, exercise room, gated community, security; Association fees include on-site security; Pets allowed (per association rules)

Exterior

  • Parking: Driveway parking; 1 additional open parking space
  • Security: On-site security; Gated community
  • Home design: Single-story; Residential mobile home; Property is on leased land
  • Construction: Total floors: 1
  • Exterior features: Community pool; Gated community; Clubhouse; Exercise room; Security on site

Interior

  • Kitchen: Dishwasher; Refrigerator; Range/Oven
  • Flooring: Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Dining area; Living room; Laminate floors
  • Laundry & utility: Community laundry

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 $180k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $996 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $180k).
  • Recommended offer: $177k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.9% vs local median 2.1% in Los Angeles — 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 68/100 on livability (#273 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment B; Watch: health & safety C-, crime F, cost of living F.
  • Los Angeles Unified (urban): math 29% / reading 54% proficiency, ranked #223 of 517 in CA (top 43%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Arminta Street Elementary (365 students, 93% FRL); John H. Francis Polytechnic (math 42% / reading 59%, grade D+, #324 of 1,170 statewide, top 28%, 2,232 students, 94% FRL) — zoned schools average 94% FRL vs 67% district-wide (26 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-3.0%/yr); 79 active listings in the ZIP; 28 comparable units currently listed for rent nearby; rentals at typical pace (median 19d on market — plan ~3-4 weeks tenant-placement turnaround); 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • At $2,835/mo this rent would consume 52% of the median local household income ($65k/yr) (locally 3600% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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 + 0.0% rent growth), your $50k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($177k) is reasonable based on typical stale-listing flexibility.
  • 5 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: extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $177,250 (1.5% below list)

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 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?
  3. 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?
  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
1.58%
Cap rate
12.94%
Cash-on-cash
23.73%
DSCR
2.06
GRM
5.3

CMA / ARV

ARV (on-the-fly)
$188,160
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8250 Lankershim Blvd #194 0.00mi 3/2.0 800 (-5%) 0mo $179,000 $224 92
8250 Lankershim Blvd #173 0.07mi 3/2.0 780 (-7%) 5mo $189,950 $244 81
8250 Lankershim Blvd #8 0.07mi 3/2.0 800 (-5%) 10mo $189,950 $237 81
8250 Lankershim Blvd #22 0.00mi 3/2.0 912 (+9%) 7mo $195,000 $214 80
8250 Lankershim Blvd Unit Oak 3 0.08mi 3/2.0 840 (0%) 20mo $168,000 $200 80
8250 Lankershim Blvd #158 0.07mi 3/2.0 800 (-5%) 12mo $189,950 $237 79
8250 Lankershim Blvd Unit Buckeye 6 0.08mi 3/2.0 858 (+2%) 20mo $169,950 $198 76
8250 Lankershim Blvd #155 0.07mi 2/2.0 (-1) 720 (-14%) 14mo $119,950 $167 56

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
13.4%
Equity multiple
1.52×
Total profit
$26,025
Equity at exit
$26,831
10-year hold
IRR
19.8%
Equity multiple
2.44×
Total profit
$72,428
Equity at exit
$15,559

Cash invested: $50,386 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
0 Strongly Tenant-Friendly
State California
18 Strongly Tenant-Friendly · D+13
County
— inherits STATE
City Los Angeles
0 Strongly Tenant-Friendly · D+22
LARSO + JCEO 2023; relocation for substantial remodel evictions.

ZIP-level market 91605

Rents YoY
-3.0%
Active inventory
79
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$2,835 high interval (Pro) →
Mortgage (P&I)
$944
Tax est. 1.5%
$225 /mo · $2,699/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$595
Net cashflow
$996

Break-even live

Break-even rent $1,574
Max offer price $179,950
Occupancy floor 60%

Sensitivity live

Price -10% $1,121 -5% $1,058 +0% $996 +5% $934 +10% $872
Rent -10% $772 -5% $884 +0% $996 +5% $1,108 +10% $1,220
Rate -1.0pp $1,087 -0.5pp $1,042 base $996 +0.5pp $950 +1.0pp $902

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
$44,988
Closing costs
$5,398
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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11554 Arminta St North Hollywood, CA 2.0 2.0 800 $3,395 $4.24 9d 1 0.53mi
11967 Redbank St Unit 1/2 Sun Valley, CA 2.0 2.0 800 $3,250 $4.06 26d 1 0.54mi
7847 Beck Ave North Hollywood, CA 2.0 1.0 675 $2,500 $3.70 23d 1 0.55mi
7847 Beck Ave North Hollywood, CA 2.0 1.0 675 $2,500 $3.70 45d 1 0.55mi
11842 Arminta St North Hollywood, CA 2.0 2.5 1020 $3,000 $2.94 9d 1 0.56mi
8209 Bellingham Ave North Hollywood, CA 2.0 2.0 1050 $3,200 $3.05 9d 1 0.69mi
8391 San Fernando Rd Sun Valley, CA 3.0 2.0 897 $3,000 $3.34 45d 1 0.71mi
9031 El Dorado Ave Sun Valley, CA 3.0 2.0 1000 $3,150 $3.15 19d 1 0.82mi
7820 Vantage Ave North Hollywood, CA 3.0 1.0 1028 $3,125 $3.04 45d 1 0.83mi
7750 Laurel Canyon Blvd Apt 5 North Hollywood, CA 2.0 2.0 1025 $2,495 $2.43 0d 1 0.83mi
7739 Laurel Canyon Blvd North Hollywood, CA 2.0 1.0 900 $2,062 $2.29 0d 1 0.88mi
12045 Keswick St North Hollywood, CA 2.0–3.0 2.0 1176 $2,905 $2.47 4d 2 0.89mi
11038 Arminta St Sun Valley, CA 2.0–3.0 1.0–2.0 975 $3,200 $3.28 4d 3 1.02mi
8168 Whitsett Ave North Hollywood, CA 2.0 1.0 800 $2,800 $3.50 45d 1 1.03mi
11721 Runnymede St North Hollywood, CA 1.0–3.0 1.0–2.0 954 $3,000 $3.14 0d 2 1.04mi
11731 Runnymede St Unit 3 North Hollywood, CA 3.0 2.0 1120 $3,000 $2.68 18d 1 1.04mi
10938 Olinda St Sun Valley, CA 2.0 2.0 800 $2,700 $3.38 12d 1 1.08mi
11322 Covello St Sun Valley, CA 2.0 2.0 1050 $3,200 $3.05 26d 1 1.08mi
11744 Runnymede St North Hollywood, CA 2.0–3.0 1.0–2.0 950 $2,950 $3.11 6d 2 1.08mi
7401 Lankershim Blvd North Hollywood, CA 1.0–2.0 1.0–2.0 862 $2,850 $3.31 26d 4 1.11mi
7418 Farmdale Ave North Hollywood, CA 3.0 2.0 996 $3,800 $3.82 45d 1 1.13mi
10817 White St Sun Valley, CA 2.0 1.0 750 $1,895 $2.53 45d 1 1.13mi
7810 Wilkinson Ave North Hollywood, CA 2.0 1.0 1100 $3,000 $2.73 45d 1 1.14mi
7810 Wilkinson Ave North Hollywood, CA 2.0 1.0 1100 $2,800 $2.55 3d 1 1.14mi
7333 Camellia Ave North Hollywood, CA 3.0 2.0 1021 $3,400 $3.33 23d 1 1.20mi
12050 Sheldon St Sun Valley, CA 1.0–2.0 1.0 560 $1,859 $3.32 18d 3 1.26mi
10730 New Haven St Sun Valley, CA 1.0–2.0 1.0 850 $2,200 $2.59 0d 1 1.31mi
7245 Bakman Ave Unit 3 Sun Valley, CA 2.0 1.0 750 $2,500 $3.33 9d 1 1.37mi

Listing history 20 events

  1. 2026-06-21
    days on market $179,950 Active 30 DOM
  2. 2026-06-18
    days on market $179,950 Active 27 DOM
  3. 2026-06-17
    days on market $179,950 Active 26 DOM
  4. 2026-06-16
    days on market $179,950 Active 25 DOM
  5. 2026-06-15
    days on market $179,950 Active 24 DOM
  6. 2026-06-13
    days on market $179,950 Active 22 DOM
  7. 2026-06-09
    days on market $179,950 Active 18 DOM
  8. 2026-06-08
    days on market $179,950 Active 17 DOM
  9. 2026-06-07
    days on market $179,950 Active 16 DOM
  10. 2026-06-04
    days on market $179,950 Active 13 DOM
  11. 2026-06-03
    days on market $179,950 Active 12 DOM
  12. 2026-06-02
    days on market $179,950 Active 11 DOM
  13. 2026-06-01
    days on market $179,950 Active 10 DOM
  14. 2026-05-31
    days on market $179,950 Active 9 DOM
  15. 2026-05-22
    status Active 959-char remark
    Show marketing remark (959 chars)

    * Labeled as Olive 5 * Discover the perfect blend of comfort and convenience in this delightful 3-bedroom, 2-bathroom manufactured home, which can be yours with AS LITTLE AS 5%DOWN! Situated in the vibrant North Hollywood community, this cozy home spans 900 square feet, providing plenty of space for living and entertaining. The interior boasts a spacious living area, a modern kitchen with up-to-date appliances, and ample storage space. Retreat to the master bedroom, complete with its own bathroom, for a touch of privacy and relaxation. The additional bedrooms offer flexibility for your family, guests, or a home office. Outside, enjoy the sunny California weather and take advantage of the community amenities including a refreshing pool, gym, and clubhouse. With a prime location close to local entertainment, dining, and shopping, this home is a great opportunity to experience the Hollywood lifestyle at its best. Space rent is an affordable $1595.

  16. 2026-05-22
    listed $179,950 Active
    Show marketing remark (959 chars)

    * Labeled as Olive 5 * Discover the perfect blend of comfort and convenience in this delightful 3-bedroom, 2-bathroom manufactured home, which can be yours with AS LITTLE AS 5%DOWN! Situated in the vibrant North Hollywood community, this cozy home spans 900 square feet, providing plenty of space for living and entertaining. The interior boasts a spacious living area, a modern kitchen with up-to-date appliances, and ample storage space. Retreat to the master bedroom, complete with its own bathroom, for a touch of privacy and relaxation. The additional bedrooms offer flexibility for your family, guests, or a home office. Outside, enjoy the sunny California weather and take advantage of the community amenities including a refreshing pool, gym, and clubhouse. With a prime location close to local entertainment, dining, and shopping, this home is a great opportunity to experience the Hollywood lifestyle at its best. Space rent is an affordable $1595.

  17. 2026-04-28
    historical Backup Offers Accepted 959-char remark
    Show marketing remark (959 chars)

    * Labeled as Olive 5 * Discover the perfect blend of comfort and convenience in this delightful 3-bedroom, 2-bathroom manufactured home, which can be yours with AS LITTLE AS 5%DOWN! Situated in the vibrant North Hollywood community, this cozy home spans 900 square feet, providing plenty of space for living and entertaining. The interior boasts a spacious living area, a modern kitchen with up-to-date appliances, and ample storage space. Retreat to the master bedroom, complete with its own bathroom, for a touch of privacy and relaxation. The additional bedrooms offer flexibility for your family, guests, or a home office. Outside, enjoy the sunny California weather and take advantage of the community amenities including a refreshing pool, gym, and clubhouse. With a prime location close to local entertainment, dining, and shopping, this home is a great opportunity to experience the Hollywood lifestyle at its best. Space rent is an affordable $1595.

  18. 2026-03-20
    listed $179,950 Active 959-char remark
    Show marketing remark (959 chars)

    * Labeled as Olive 5 * Discover the perfect blend of comfort and convenience in this delightful 3-bedroom, 2-bathroom manufactured home, which can be yours with AS LITTLE AS 5%DOWN! Situated in the vibrant North Hollywood community, this cozy home spans 900 square feet, providing plenty of space for living and entertaining. The interior boasts a spacious living area, a modern kitchen with up-to-date appliances, and ample storage space. Retreat to the master bedroom, complete with its own bathroom, for a touch of privacy and relaxation. The additional bedrooms offer flexibility for your family, guests, or a home office. Outside, enjoy the sunny California weather and take advantage of the community amenities including a refreshing pool, gym, and clubhouse. With a prime location close to local entertainment, dining, and shopping, this home is a great opportunity to experience the Hollywood lifestyle at its best. Space rent is an affordable $1595.

  19. 2026-01-07
    status Active
  20. 2025-10-24
    listed 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 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥96°F today · 21 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
$34,023
− Mortgage interest
−$10,080
− Property taxes
−$2,699
− Insurance
−$900
− Repairs & maintenance
−$2,722
− Management
−$2,722
− Depreciation
−$5,235
Taxable income
$9,665
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,320
After-tax cash flow
$9,635/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

Good 80/100 None rehab

This manufactured home is in good condition with a modern kitchen and bathrooms. It has a good curb appeal and is ready for a fresh paint job and some minor updates to increase its value.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Updating the flooring — New flooring can improve the overall look and feel of the home.
  • Both Upgrading the kitchen appliances — Modern appliances can increase the home's appeal and value.
  • Both Adding a smart home system — Smart home features can increase convenience and add value to the home.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics.
  • Both Updating the flooring — New flooring can improve the overall look and feel of the home.
  • Both Upgrading the kitchen appliances — Modern appliances can increase the home's appeal and value.
  • Both Adding a smart home system — Smart home features can increase convenience and add value to the home.

ⓘ 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
Los Angeles Unified
NCES district ID
0622710
Math proficiency
29% ▼ -4.00%
Reading proficiency
54% ▲ 10.00%
Median HH income
$50,403
Composite
35.67/100
National rank
#4875
State rank
#223 of 517 in CA

Livability — Los Angeles

Score
68/100
State rank
#273
US rank
#9237

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Los Angeles, CA
County
Los Angeles County · 9,444,647 people
City population
3,838,149
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
49,868
Household income
$65,481
Rent vs Own
63.0% rent · 37.0% own
Severe rent burden
3600.0

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
Majority Hispanic (62%)
Race & ethnicity
Hispanic / Latino 62% White 26% Two or more races 22% Asian 8% Black 2% Native American 1%
Hispanic origin (detail)
Mexican 35%
Common ancestry
Lithuanian 1% Romanian 1%
Foreign-born
47% · Canada, South Korea, Vietnam
Languages at home
23% English-only · Spanish 55% Other Indo-European 15% Tagalog/Filipino 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
▼ -991.52%
Current HPI
504.7685
Rent YoY
▼ -2.95%
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

+0.0% since first listed
6 events — show timeline
  • 2026-05-22 Relisted TheMLS
  • 2026-05-22 Listed $179,950 TheMLS
  • 2026-04-28 Contingent TheMLS
  • 2026-03-20 Listed $179,950 TheMLS
  • 2026-01-07 Relisted TheMLS
  • 2025-10-24 Listed TheMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…