CashFlowRE
Sign in Sign up
6150 E Avenue T #36
C- Composite 50.48
Why this score? — see what drove the C- 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 +15.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +2.8/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$24,500

6150 E Avenue T #36 · Palmdale, CA 93552
2 bd · 1.0 ba · 500 sqft · Manufactured · 113 Days on market
Built 1954 1,000 sqft lot Est $44k · 45% under ↓ 46% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Great opportunity in a well-located all-age park! This 2-bedroom, 1-bath home is one of the only units in the park featuring a bathtub and shower combo. Needs some cosmetic updates — perfect to add your own touch. Seller is motivated! Space rent includes all utilities. Conveniently located minutes from Highway 138 (Pearblossom), shopping (Walmart, Target, Stater Bros, Four Points), gas stations, and less than 10 minutes to the freeway. Affordable living in a prime location!

Key facts

  • Well-located park
  • 1,000 sq ft lot
  • Built 1954

Tags

WELL-LOCATED PARKBATHTUB AND SHOWER COMBOMINUTES FROM HIGHWAY 138

Property features AI

Finance

  • Other: Living area and year-built source: public records; Lot size source: assessor's data; Use GPS for directions (property coordinates available)
  • Financial info: Land lease in place — approximately $775 per month (seller provided); Rent includes all utilities
  • HOA & community: Community features include street lighting and sidewalks; Manager approval required

Exterior

  • Parking: Assigned parking; Located in Joshua View Mobile Home Park
  • Utilities: Public sewer; District/public water
  • Home design: Single-story mobile home; Mobile home remains on site; Mobile dimensions approximately 10 ft by 50 ft
  • Construction: Year built per public records
  • Exterior features: No pool; Level, street-front lot

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Floor furnace heating
  • Interior features: One-level layout; Left-side entry
  • Laundry & utility: No in-home 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 2-bed/1.0-bath manufactured listed at $24k.

Deal economics

  • At list price, monthly cash flow is $2k ($21k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $24k).
  • Recommended offer: $22k (9.0% below list) — sets the bar for market timing.
  • Cap rate 90.8% vs local median 4.5% in Palmdale — 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 55/100 on livability (#861 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: schools F, crime F, amenities F.
  • Keppel Union Elementary (rural): math 23% / reading 33% proficiency, ranked #1,089 of 1,400 in CA (top 78%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 74% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 128 active listings in the ZIP; solid renter incomes; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($86k/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 $169 of loan paydown is wiped out by about $735 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 + 3.0% rent growth), your $7k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 113 days — a 9% lower offer ($22k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y ago; this cycle's ask has dropped $40k (62%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 5→12/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $22,295 (9.0% below list)

Questions for the listing agent

  1. It's been on market 113 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
9.79%
Cap rate
90.81%
Cash-on-cash
301.83%
DSCR
14.43
GRM
0.9

CMA / ARV

ARV (on-the-fly)
$44,500
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6150 E T Ave Spc 27 0.07mi 1/1.0 (-1) 450 (-10%) 20mo $40,000 $89 58

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
16.45×
Total profit
$105,963
Equity at exit
$3,653
10-year hold
IRR
Equity multiple
35.10×
Total profit
$233,927
Equity at exit
$2,118

Cash invested: $6,860 (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 93552

Home prices YoY
-6.4%
Active inventory
128
Price-to-rent
0.9×

Monthly cashflow live

Estimated rent
$2,398 medium interval (Pro) →
Mortgage (P&I)
$128
Tax est. 1.5%
$31 /mo · $368/yr
Insurance
$10
HOA
$0
Vacancy / Maint / Mgmt
$504
Net cashflow
$1,725

Break-even live

Break-even rent $214
Max offer price $24,500
Occupancy floor 23%

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
$6,125
Closing costs
$735
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.

Listing history 28 events

  1. 2026-06-18
    days on market $24,500 Active 113 DOM
  2. 2026-06-17
    days on market $24,500 Active 112 DOM
  3. 2026-06-16
    days on market $24,500 Active 111 DOM
  4. 2026-06-15
    days on market $24,500 Active 110 DOM
  5. 2026-06-13
    days on market $24,500 Active 108 DOM
  6. 2026-06-13
    days on market $24,500 Active 107 DOM
  7. 2026-06-09
    days on market $24,500 Active 104 DOM
  8. 2026-06-08
    days on market $24,500 Active 103 DOM
  9. 2026-06-07
    days on market $24,500 Active 102 DOM
  10. 2026-06-04
    days on market $24,500 Active 99 DOM
  11. 2026-06-03
    days on market $24,500 Active 98 DOM
  12. 2026-06-02
    days on market $24,500 Active 97 DOM
  13. 2026-06-01
    days on market $24,500 Active 96 DOM
  14. 2026-05-31
    days on market $24,500 Active 95 DOM
  15. 2026-04-21
    price $25,000
  16. 2026-04-08
    price $30,000
  17. 2026-03-24
    price $35,000
  18. 2026-03-15
    price $40,000
  19. 2026-03-09
    price $44,000
  20. 2026-03-02
    price $55,000
  21. 2026-02-25
    listed $65,000 Active
  22. 2023-03-06
    price $34,900
  23. 2023-03-06
    price
  24. 2023-01-23
    price $44,900
  25. 2023-01-23
    price
  26. 2023-01-14
    price $45,900
  27. 2023-01-14
    price
  28. 2022-12-30
    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 7/10 Severe
  • 🌡 Heat 6/10 Major 5 d/yr ≥99°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 33 unhealthy d/yr today · 37 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
$28,782
− Mortgage interest
−$1,372
− Property taxes
−$368
− Insurance
−$122
− Repairs & maintenance
−$2,303
− Management
−$2,303
− Depreciation
−$713
Taxable income
$21,601
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,184
After-tax cash flow
$15,521/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
Keppel Union Elementary
NCES district ID
0619440
Math proficiency
23% ▼ -2.00%
Reading proficiency
33% ▲ 1.00%
Median HH income
$48,099
Composite
27.26/100
National rank
#12432
State rank
#1089 of 1400 in CA

Livability — Palmdale

Score
55/100
State rank
#861
US rank
#23501

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palmdale, CA
County
Los Angeles County · 9,444,647 people
City population
177,644
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
42,639
Household income
$85,954
Rent vs Own
22.9% rent · 77.1% own
Severe rent burden
747.0

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 (72%)
Race & ethnicity
Hispanic / Latino 72% Two or more races 21% Black 13% White 11% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 55%
Common ancestry
Italian 1%
Foreign-born
27% · Canada, Dominican Republic
Languages at home
42% English-only · Spanish 55% Tagalog/Filipino 1%

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
▼ -27.00%
Current HPI
394.1607
Rent YoY
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

-45.5% since first listed
14 events — show timeline
  • 2026-04-21 Price Changed $25,000 CRMLS
  • 2026-04-08 Price Changed $30,000 CRMLS
  • 2026-03-24 Price Changed $35,000 CRMLS
  • 2026-03-15 Price Changed $40,000 CRMLS
  • 2026-03-09 Price Changed $44,000 CRMLS
  • 2026-03-02 Price Changed $55,000 CRMLS
  • 2026-02-25 Listed $65,000 CRMLS
  • 2023-03-06 Price Changed $34,900 AVMLS
  • 2023-03-06 Price Changed TheMLS
  • 2023-01-23 Price Changed $44,900 AVMLS
  • 2023-01-23 Price Changed TheMLS
  • 2023-01-14 Price Changed $45,900 AVMLS
  • 2023-01-14 Price Changed TheMLS
  • 2022-12-30 Listed TheMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…