CashFlowRE
Sign in Sign up
9164 Quincy Ave
D- Composite 38.42
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).

  • ARV discount +15.0/15.0
  • Cash flow +8.1/30.0
  • Rent growth +3.2/5.0
  • Schools +2.6/10.0
  • Livability +2.6/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.3/10.0
  • DSCR +2.2/10.0
  • Appreciation +0.0/10.0

$405,000

9164 Quincy Ave · Hesperia, CA 92345
4 bd · 2.0 ba · 1,767 sqft · SingleFamily public records · 170 Days on market
Built 1978 0.41 ac lot $229/sqft · 26% below area Est $551k · 26% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

THIS IS A SHORT SALE! The home has recently updated with modern finishes and stylish details. With five spacious bedrooms and two beautifully updated bathrooms, this home offers plenty of space for a growing family or visiting guests. As you enter, you’re welcomed by new tile flooring throughout the house and a charming fireplace, the perfect spot to unwind. The updated kitchen features new quartz countertops, a new range hood, modern single basin sinks with a new faucet, and freshly painted cabinets. Adjacent to the kitchen, the dining area offers an inviting space for dinner parties or everyday meals with loved ones. Additional upgrades ensure comfort and convenience, including an extensive new HVAC system for year-round comfort, fresh interior and exterior painting to give the home a like-new feel, two beautifully updated bathrooms with quartz countertops, new sinks and faucets, and an indoor laundry area for added convenience. Outside, the detached two-car garage features a new garage door, providing secure parking and extra storage space. Don’t miss out on this incredible opportunity—schedule your showing appointment today!

Key facts

  • 0.41 acre lot
  • 2 garage spots
  • Built 1978

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 single-family listed at $405k.

Deal economics

  • At list price, monthly cash flow is $-391 ($-5k/yr) — negative.
  • To cash-flow at today's rent, offer at most $336k (17.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $294k (27.4% below list).
  • Recommended offer: $294k (27.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.1% vs local median 3.7% in Hesperia — 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 52/100 on livability (#1,009 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: employment D, schools F, crime D-.
  • Hesperia Unified (suburban): math 20% / reading 39% proficiency, ranked #353 of 517 in CA (top 68%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.9%/yr); 463 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 5,458 units permitted in San Bernardino County in 2024 (1,500 in 5+ unit buildings).
  • At $2,939/mo this rent would consume 51% of the median local household income ($69k/yr) (locally 2768% 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 $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
  • San Bernardino County population projected at +15% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 170 days — a 12% lower offer ($356k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago; this cycle's ask has dropped $95k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $293,876 (27.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 170 days. Have you received any prior offers? Is the seller open to a 27% concession, seller financing, or rate buy-down credit?
  3. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. Crime grade is D 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.73%
Cap rate
5.13%
Cash-on-cash
-4.14%
DSCR
0.82
GRM
11.5

CMA / ARV

ARV (median comp)
$550,776
List price
$405,000
Delta
-26.47%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
19084 Rocksprings Rd 0.33mi 4/2.0 1,747 (-1%) 1mo $500,000 $286 82
18904 Madrone 0.41mi 4/2.0 1,744 (-1%) 3mo $420,000 $241 76
19251 Vine St 0.34mi 3/2.0 (-1) 1,688 (-4%) 3mo $433,000 $257 70
19224 Madrone St 0.49mi 4/2.0 1,820 (+3%) 4mo $470,000 $258 68
9503 San Pablo Ave 0.42mi 3/2.0 (-1) 1,700 (-4%) 7mo $487,700 $287 63
9546 San Pablo Ave 0.48mi 3/2.0 (-1) 1,728 (-2%) 8mo $440,000 $255 63
8755 Lassen Ave 0.62mi 3/2.0 (-1) 1,780 (+1%) 7mo $439,900 $247 59
9275 Verdugo Ave 0.28mi 4/3.0 1,940 (+10%) 11mo $452,000 $233 57
18917 Centennial St 0.60mi 4/2.5 1,888 (+7%) 10mo $355,000 $188 51
18401 Sumac Ave 0.72mi 3/2.0 (-1) 1,735 (-2%) 14mo $460,000 $265 47
18990 Sheffield St 0.47mi 3/3.0 (-1) 1,572 (-11%) 11mo $445,900 $284 41
9740 Choiceana Ave 0.74mi 3/1.0 (-1) 1,600 (-10%) 12mo $395,000 $247 30

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 · 2.85% rent growth · sell at horizon

5-year hold
IRR
-23.4%
Equity multiple
0.20×
Total profit
$-91,001
Equity at exit
$60,387
10-year hold
IRR
-18.6%
Equity multiple
0.00×
Total profit
$-113,180
Equity at exit
$35,017

Cash invested: $113,400 (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 92345

Rents YoY
2.9%
Active inventory
463
Price-to-rent
11.5×

Monthly cashflow live

Estimated rent
$2,939 medium interval (Pro) →
Mortgage (P&I)
$2,124
Tax from tax record
$420 /mo · $5,044/yr
Insurance
$169
HOA
$0
Vacancy / Maint / Mgmt
$617
Net cashflow
$-391

Break-even live

Break-even rent $3,434
Max offer price $335,874
Occupancy floor

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
$101,250
Closing costs
$12,150
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18990 Sheffield St Hesperia, CA 3.0 3.0 1572 $2,800 $1.78 3d 1 0.48mi
18332 Orange St Hesperia, CA 3.0 2.0 1804 $2,550 $1.41 2d 1 0.90mi
18370 Danbury Ave Hesperia, CA 3.0 2.0 1736 $2,650 $1.53 2d 1 1.28mi
17859 Yucca St Hesperia, CA 4.0 3.5 2265 $3,495 $1.54 44d 1 1.40mi

Listing history 33 events

  1. 2026-06-18
    days on market $405,000 Active 170 DOM
  2. 2026-06-17
    days on market $405,000 Active 169 DOM
  3. 2026-06-16
    days on market $405,000 Active 168 DOM
  4. 2026-06-15
    days on market $405,000 Active 167 DOM
  5. 2026-06-13
    days on market $405,000 Active 165 DOM
  6. 2026-06-13
    days on market $405,000 Active 164 DOM
  7. 2026-06-09
    days on market $405,000 Active 161 DOM
  8. 2026-06-08
    days on market $405,000 Active 160 DOM
  9. 2026-06-07
    days on market $405,000 Active 159 DOM
  10. 2026-06-04
    days on market $405,000 Active 156 DOM
  11. 2026-06-03
    days on market $405,000 Active 155 DOM
  12. 2026-06-02
    days on market $405,000 Active 154 DOM
  13. 2026-06-01
    days on market $405,000 Active 153 DOM
  14. 2026-05-31
    days on market $405,000 Active 152 DOM
  15. 2026-05-01
    price $405,000 1164-char remark
    Show marketing remark (1164 chars)

    THIS IS A SHORT SALE! The home has recently updated with modern finishes and stylish details. With five spacious bedrooms and two beautifully updated bathrooms, this home offers plenty of space for a growing family or visiting guests. As you enter, you’re welcomed by new tile flooring throughout the house and a charming fireplace, the perfect spot to unwind. The updated kitchen features new quartz countertops, a new range hood, modern single basin sinks with a new faucet, and freshly painted cabinets. Adjacent to the kitchen, the dining area offers an inviting space for dinner parties or everyday meals with loved ones. Additional upgrades ensure comfort and convenience, including an extensive new HVAC system for year-round comfort, fresh interior and exterior painting to give the home a like-new feel, two beautifully updated bathrooms with quartz countertops, new sinks and faucets, and an indoor laundry area for added convenience. Outside, the detached two-car garage features a new garage door, providing secure parking and extra storage space. Don’t miss out on this incredible opportunity—schedule your showing appointment today!

  16. 2026-04-02
    price $425,000 1164-char remark
    Show marketing remark (1164 chars)

    THIS IS A SHORT SALE! The home has recently updated with modern finishes and stylish details. With five spacious bedrooms and two beautifully updated bathrooms, this home offers plenty of space for a growing family or visiting guests. As you enter, you’re welcomed by new tile flooring throughout the house and a charming fireplace, the perfect spot to unwind. The updated kitchen features new quartz countertops, a new range hood, modern single basin sinks with a new faucet, and freshly painted cabinets. Adjacent to the kitchen, the dining area offers an inviting space for dinner parties or everyday meals with loved ones. Additional upgrades ensure comfort and convenience, including an extensive new HVAC system for year-round comfort, fresh interior and exterior painting to give the home a like-new feel, two beautifully updated bathrooms with quartz countertops, new sinks and faucets, and an indoor laundry area for added convenience. Outside, the detached two-car garage features a new garage door, providing secure parking and extra storage space. Don’t miss out on this incredible opportunity—schedule your showing appointment today!

  17. 2026-03-12
    price $450,000 1164-char remark
    Show marketing remark (1164 chars)

    THIS IS A SHORT SALE! The home has recently updated with modern finishes and stylish details. With five spacious bedrooms and two beautifully updated bathrooms, this home offers plenty of space for a growing family or visiting guests. As you enter, you’re welcomed by new tile flooring throughout the house and a charming fireplace, the perfect spot to unwind. The updated kitchen features new quartz countertops, a new range hood, modern single basin sinks with a new faucet, and freshly painted cabinets. Adjacent to the kitchen, the dining area offers an inviting space for dinner parties or everyday meals with loved ones. Additional upgrades ensure comfort and convenience, including an extensive new HVAC system for year-round comfort, fresh interior and exterior painting to give the home a like-new feel, two beautifully updated bathrooms with quartz countertops, new sinks and faucets, and an indoor laundry area for added convenience. Outside, the detached two-car garage features a new garage door, providing secure parking and extra storage space. Don’t miss out on this incredible opportunity—schedule your showing appointment today!

  18. 2025-12-30
    listed $500,000 Active 1164-char remark
    Show marketing remark (1164 chars)

    THIS IS A SHORT SALE! The home has recently updated with modern finishes and stylish details. With five spacious bedrooms and two beautifully updated bathrooms, this home offers plenty of space for a growing family or visiting guests. As you enter, you’re welcomed by new tile flooring throughout the house and a charming fireplace, the perfect spot to unwind. The updated kitchen features new quartz countertops, a new range hood, modern single basin sinks with a new faucet, and freshly painted cabinets. Adjacent to the kitchen, the dining area offers an inviting space for dinner parties or everyday meals with loved ones. Additional upgrades ensure comfort and convenience, including an extensive new HVAC system for year-round comfort, fresh interior and exterior painting to give the home a like-new feel, two beautifully updated bathrooms with quartz countertops, new sinks and faucets, and an indoor laundry area for added convenience. Outside, the detached two-car garage features a new garage door, providing secure parking and extra storage space. Don’t miss out on this incredible opportunity—schedule your showing appointment today!

  19. 2025-12-26
    historical $500,000 1164-char remark
    Show marketing remark (1164 chars)

    THIS IS A SHORT SALE! The home has recently updated with modern finishes and stylish details. With five spacious bedrooms and two beautifully updated bathrooms, this home offers plenty of space for a growing family or visiting guests. As you enter, you’re welcomed by new tile flooring throughout the house and a charming fireplace, the perfect spot to unwind. The updated kitchen features new quartz countertops, a new range hood, modern single basin sinks with a new faucet, and freshly painted cabinets. Adjacent to the kitchen, the dining area offers an inviting space for dinner parties or everyday meals with loved ones. Additional upgrades ensure comfort and convenience, including an extensive new HVAC system for year-round comfort, fresh interior and exterior painting to give the home a like-new feel, two beautifully updated bathrooms with quartz countertops, new sinks and faucets, and an indoor laundry area for added convenience. Outside, the detached two-car garage features a new garage door, providing secure parking and extra storage space. Don’t miss out on this incredible opportunity—schedule your showing appointment today!

  20. 2025-10-18
    historical
  21. 2025-03-18
    listed $480,000 Active
  22. 2023-07-12
    soldstatus $445,000 Closed Sale
  23. 2023-07-12
    soldstatus $445,000
  24. 2023-06-12
    status Pending Sale
  25. 2023-06-06
    historical Active Under Contract
  26. 2023-05-16
    status Pending Sale
  27. 2023-05-10
    listed $430,000 Active
  28. 2023-04-27
    historical $430,000
  29. 1999-06-01
    soldstatus $93,000
  30. 1998-12-31
    soldstatus $60,000
  31. 1989-09-18
    soldstatus $80,000
  32. 1987-05-29
    soldstatus $57,000
  33. 1978-01-01
    soldstatus $40,000

ⓘ 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
$5,044 · $420/mo
Projected year-2 tax
$5,044 · $420/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 6/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥99°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 30 unhealthy d/yr today · 35 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
$35,265
− Mortgage interest
−$22,686
− Property taxes
−$5,044
− Insurance
−$2,025
− Repairs & maintenance
−$2,821
− Management
−$2,821
− Depreciation
−$11,782
Taxable loss
−$11,914
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,859
After-tax cash flow
$-1,836/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
Hesperia Unified
NCES district ID
0600014
Math proficiency
20% ▼ -4.00%
Reading proficiency
39% ▲ 4.00%
Median HH income
$49,376
Composite
25.66/100
National rank
#7397
State rank
#353 of 517 in CA

Livability — Hesperia

Score
52/100
State rank
#1009
US rank
#24896

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hesperia, CA
County
San Bernardino County · 2,030,291 people
City population
110,055
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
88,706
Household income
$69,485
Rent vs Own
34.3% rent · 65.7% own
Severe rent burden
2768.0

Population outlook (San Bernardino County) Hauer SSP2

Today (2025)
2,300,329 people
By 2030
2,378,907 · +3.4%
By 2040
2,523,137 · +9.7%
By 2050
2,642,388 · +14.9%
By 2075
2,880,769 · +25.2%
By 2100
2,909,436 · +26.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Hispanic (61%)
Race & ethnicity
Hispanic / Latino 61% White 30% Two or more races 19% Black 4% Asian 1% Native American 1%
Hispanic origin (detail)
Mexican 54%
Common ancestry
Italian 1% Lithuanian 1% Iranian 1%
Foreign-born
17% · Canada
Languages at home
65% English-only · Spanish 34%

Political lean MEDSL · San Bernardino

2024 margin
Toss-up / Even · D 47.5% · R 49.7% · Other 2.8%
2008→2024 swing
-8.5pp toward R · 2008: 6.3pp · 2024: -2.1pp
All cycles
2024: R+2.1 2020: D+10.7 2016: D+9.8 2012: D+5.4 2008: D+6.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -375.87%
Current HPI
433.2103
Rent YoY
▲ 2.85%
Metro
Riverside-San Bernardino-Ontario, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+912.5% since first listed
19 events — show timeline
  • 2026-05-01 Price Changed $405,000 CRMLS
  • 2026-04-02 Price Changed $425,000 CRMLS
  • 2026-03-12 Price Changed $450,000 CRMLS
  • 2025-12-30 Listed $500,000 CRMLS
  • 2025-12-26 Coming Soon $500,000 CRMLS
  • 2025-10-18 Listing Removed CRMLS
  • 2025-03-18 Listed $480,000 CRMLS
  • 2023-07-12 Sold (Public Records) $445,000 Public Records
  • 2023-07-12 Sold (MLS) $445,000 CRMLS
  • 2023-06-12 Pending CRMLS
  • 2023-06-06 Contingent CRMLS
  • 2023-05-16 Pending CRMLS
  • 2023-05-10 Listed $430,000 CRMLS
  • 2023-04-27 Coming Soon $430,000 CRMLS
  • 1999-06-01 Sold (Public Records) $93,000 Public Records
  • 1998-12-31 Sold (Public Records) $60,000 Public Records
  • 1989-09-18 Sold (Public Records) $80,000 Public Records
  • 1987-05-29 Sold (Public Records) $57,000 Public Records
  • 1978-01-01 Sold (Public Records) $40,000 Public Records

Property tax history

+8.5%/yr

Latest (2025): $5,044 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…