7290 Yakima Trl · Big River, CA 92242

$179,000

3 bd · 3.0 ba · 1,848 sqft · Manufactured public records · 1 Days on market

Built 1980 1.72 ac lot

---

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 +15.5/30.0
• Appreciation +8.6/10.0
• ARV discount +7.5/15.0
• DSCR +4.8/10.0
• 1% rule +4.3/10.0
• Livability +3.4/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +2.3/10.0

Listing remarks MLS

The home is located at the end of the street on a cul-de-sac. There is a large driveway with room for plenty of parking. There is a separate 3 car garage. The home sits on top of a bluff with expansive views of the valley and the mountains in the distance. There is a lower section of land that was used as a horse corral and stall. Entering the home you come into an open floor plan with the dining area, kitchen and family room. The family room has a sliding glass door with the gorgeous views. The kitchen has all stainless steel appliances, with a convection and air fryer oven. There is also a heavy duty garbage disposal. The all wood kitchen cabinets are untreated. They can be painted, stained or left as is, buyers choice. There are ceiling fans throughout. There is a large walk-in pantry/utility room. There is a separate laundry room with outdoor access. The master bath has dual sinks with a granite countertop. The guest bathroom also has a dual sink with a marble countertop. Both bathrooms are large. There is also a large walk in closet adjacent to the second bedroom large enough for plenty of storage. The windows are all new and they are covered with black-out drapes throughout. The entire home has been completely redone down to the studs. The flooring is Pergo throughout. This home also has 2 RV Hookups and one RV Dump. Most of the furniture is available and negotiable. This is a must see and won't last long. This property is on Big River Development leased land. Motivated Seller so bring on all offers.

Key facts

• Large driveway
• Expansive views
• Open floor plan

Tags

• CUL-DE-SAC
• LARGE DRIVEWAY
• EXPANSIVE VIEWS
• HORSE CORRAL
• OPEN FLOOR PLAN
• STAINLESS STEEL APPLIANCES

What this means for you Summary

Snapshot

• This is a 3-bed/3.0-bath manufactured listed at $179k.

Deal economics

• At list price, monthly cash flow is $73 ($881/yr) — positive.
• The deal already cash-flows at list — no discount required.
• To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $166k (7.3% below list).
• Recommended offer: $166k (7.3% below list) — sets the bar for 1% rule.

Location & tenants

• Location reads 67/100 on livability (#327 in CA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: health & safety C-, employment D, schools F.
• Needles Unified (town): math 22% / reading 28% proficiency, ranked #1,194 of 1,400 in CA (top 85%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: 33 active listings in the ZIP; 5,458 units permitted in San Bernardino County in 2024 (1,500 in 5+ unit buildings).

Forward outlook

• In year one you build about $14k of equity ($1k loan paydown + $13k appreciation (7.3% local appreciation)).
• San Bernardino County population projected at +15% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
• At projected returns (7.3% appreciation + 3.0% rent growth), your $50k cash investment doubles in ~4 years — after that, you're playing with house money.
• By year 3, paydown + projected appreciation supports a ~$35k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
• 5 sale attempts since 19y 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: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $165,875 (7.3% 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 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?
3. 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.
4. 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.
5. 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: 0.93% ✗
• Cap rate: 6.78%
• Cash-on-cash: 1.76%
• DSCR: 1.08
• GRM: 9.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

7.26% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 19.7%
• Equity multiple: 2.40×
• Total profit: $70,053
• Equity at exit: $127,072

10-year hold

• IRR: 18.6%
• Equity multiple: 4.99×
• Total profit: $199,930
• Equity at exit: $244,174

Cash invested: $50,120 (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 92242

• Home prices YoY: 4.1%
• Active inventory: 33
• Price-to-rent: 9.0×

Monthly cashflow live

• Estimated rent: $1,659 medium
• Mortgage (P&I): −$939
• Tax est. 1.5%: −$224 /mo · $2,685/yr
• Insurance: −$75
• HOA: −$0
• Vacancy / Maint / Mgmt: −$348
• Net cashflow: $73

Break-even live

Break-even rent $1,566

Max offer price $179,000

Occupancy floor 91%

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: $44,750
• Closing costs: $5,370
• Reserves months: —
• Total cash needed: —

Listing history 18 events

1. 2025-02-12
   soldstatus $162,500 Closed Sale 1531-char remark

   Show marketing remark (1531 chars)

   The home is located at the end of the street on a cul-de-sac. There is a large driveway with room for plenty of parking. There is a separate 3 car garage. The home sits on top of a bluff with expansive views of the valley and the mountains in the distance. There is a lower section of land that was used as a horse corral and stall. Entering the home you come into an open floor plan with the dining area, kitchen and family room. The family room has a sliding glass door with the gorgeous views. The kitchen has all stainless steel appliances, with a convection and air fryer oven. There is also a heavy duty garbage disposal. The all wood kitchen cabinets are untreated. They can be painted, stained or left as is, buyers choice. There are ceiling fans throughout. There is a large walk-in pantry/utility room. There is a separate laundry room with outdoor access. The master bath has dual sinks with a granite countertop. The guest bathroom also has a dual sink with a marble countertop. Both bathrooms are large. There is also a large walk in closet adjacent to the second bedroom large enough for plenty of storage. The windows are all new and they are covered with black-out drapes throughout. The entire home has been completely redone down to the studs. The flooring is Pergo throughout. This home also has 2 RV Hookups and one RV Dump. Most of the furniture is available and negotiable. This is a must see and won't last long. This property is on Big River Development leased land. Motivated Seller so bring on all offers.

2. 2025-01-31
   status Pending Sale 1531-char remark

   Show marketing remark (1531 chars)

   The home is located at the end of the street on a cul-de-sac. There is a large driveway with room for plenty of parking. There is a separate 3 car garage. The home sits on top of a bluff with expansive views of the valley and the mountains in the distance. There is a lower section of land that was used as a horse corral and stall. Entering the home you come into an open floor plan with the dining area, kitchen and family room. The family room has a sliding glass door with the gorgeous views. The kitchen has all stainless steel appliances, with a convection and air fryer oven. There is also a heavy duty garbage disposal. The all wood kitchen cabinets are untreated. They can be painted, stained or left as is, buyers choice. There are ceiling fans throughout. There is a large walk-in pantry/utility room. There is a separate laundry room with outdoor access. The master bath has dual sinks with a granite countertop. The guest bathroom also has a dual sink with a marble countertop. Both bathrooms are large. There is also a large walk in closet adjacent to the second bedroom large enough for plenty of storage. The windows are all new and they are covered with black-out drapes throughout. The entire home has been completely redone down to the studs. The flooring is Pergo throughout. This home also has 2 RV Hookups and one RV Dump. Most of the furniture is available and negotiable. This is a must see and won't last long. This property is on Big River Development leased land. Motivated Seller so bring on all offers.

3. 2025-01-31
   historical 1531-char remark

   Show marketing remark (1531 chars)

   The home is located at the end of the street on a cul-de-sac. There is a large driveway with room for plenty of parking. There is a separate 3 car garage. The home sits on top of a bluff with expansive views of the valley and the mountains in the distance. There is a lower section of land that was used as a horse corral and stall. Entering the home you come into an open floor plan with the dining area, kitchen and family room. The family room has a sliding glass door with the gorgeous views. The kitchen has all stainless steel appliances, with a convection and air fryer oven. There is also a heavy duty garbage disposal. The all wood kitchen cabinets are untreated. They can be painted, stained or left as is, buyers choice. There are ceiling fans throughout. There is a large walk-in pantry/utility room. There is a separate laundry room with outdoor access. The master bath has dual sinks with a granite countertop. The guest bathroom also has a dual sink with a marble countertop. Both bathrooms are large. There is also a large walk in closet adjacent to the second bedroom large enough for plenty of storage. The windows are all new and they are covered with black-out drapes throughout. The entire home has been completely redone down to the studs. The flooring is Pergo throughout. This home also has 2 RV Hookups and one RV Dump. Most of the furniture is available and negotiable. This is a must see and won't last long. This property is on Big River Development leased land. Motivated Seller so bring on all offers.

4. 2025-01-31
   historical

   Show marketing remark (1531 chars)

   The home is located at the end of the street on a cul-de-sac. There is a large driveway with room for plenty of parking. There is a separate 3 car garage. The home sits on top of a bluff with expansive views of the valley and the mountains in the distance. There is a lower section of land that was used as a horse corral and stall. Entering the home you come into an open floor plan with the dining area, kitchen and family room. The family room has a sliding glass door with the gorgeous views. The kitchen has all stainless steel appliances, with a convection and air fryer oven. There is also a heavy duty garbage disposal. The all wood kitchen cabinets are untreated. They can be painted, stained or left as is, buyers choice. There are ceiling fans throughout. There is a large walk-in pantry/utility room. There is a separate laundry room with outdoor access. The master bath has dual sinks with a granite countertop. The guest bathroom also has a dual sink with a marble countertop. Both bathrooms are large. There is also a large walk in closet adjacent to the second bedroom large enough for plenty of storage. The windows are all new and they are covered with black-out drapes throughout. The entire home has been completely redone down to the studs. The flooring is Pergo throughout. This home also has 2 RV Hookups and one RV Dump. Most of the furniture is available and negotiable. This is a must see and won't last long. This property is on Big River Development leased land. Motivated Seller so bring on all offers.

5. 2025-01-16
   status Pending Sale 1531-char remark

   Show marketing remark (1531 chars)

   The home is located at the end of the street on a cul-de-sac. There is a large driveway with room for plenty of parking. There is a separate 3 car garage. The home sits on top of a bluff with expansive views of the valley and the mountains in the distance. There is a lower section of land that was used as a horse corral and stall. Entering the home you come into an open floor plan with the dining area, kitchen and family room. The family room has a sliding glass door with the gorgeous views. The kitchen has all stainless steel appliances, with a convection and air fryer oven. There is also a heavy duty garbage disposal. The all wood kitchen cabinets are untreated. They can be painted, stained or left as is, buyers choice. There are ceiling fans throughout. There is a large walk-in pantry/utility room. There is a separate laundry room with outdoor access. The master bath has dual sinks with a granite countertop. The guest bathroom also has a dual sink with a marble countertop. Both bathrooms are large. There is also a large walk in closet adjacent to the second bedroom large enough for plenty of storage. The windows are all new and they are covered with black-out drapes throughout. The entire home has been completely redone down to the studs. The flooring is Pergo throughout. This home also has 2 RV Hookups and one RV Dump. Most of the furniture is available and negotiable. This is a must see and won't last long. This property is on Big River Development leased land. Motivated Seller so bring on all offers.

6. 2025-01-16
   status Pending 1531-char remark

   Show marketing remark (1531 chars)

   The home is located at the end of the street on a cul-de-sac. There is a large driveway with room for plenty of parking. There is a separate 3 car garage. The home sits on top of a bluff with expansive views of the valley and the mountains in the distance. There is a lower section of land that was used as a horse corral and stall. Entering the home you come into an open floor plan with the dining area, kitchen and family room. The family room has a sliding glass door with the gorgeous views. The kitchen has all stainless steel appliances, with a convection and air fryer oven. There is also a heavy duty garbage disposal. The all wood kitchen cabinets are untreated. They can be painted, stained or left as is, buyers choice. There are ceiling fans throughout. There is a large walk-in pantry/utility room. There is a separate laundry room with outdoor access. The master bath has dual sinks with a granite countertop. The guest bathroom also has a dual sink with a marble countertop. Both bathrooms are large. There is also a large walk in closet adjacent to the second bedroom large enough for plenty of storage. The windows are all new and they are covered with black-out drapes throughout. The entire home has been completely redone down to the studs. The flooring is Pergo throughout. This home also has 2 RV Hookups and one RV Dump. Most of the furniture is available and negotiable. This is a must see and won't last long. This property is on Big River Development leased land. Motivated Seller so bring on all offers.

7. 2024-10-08
   price $179,000 1531-char remark

   Show marketing remark (1531 chars)

   The home is located at the end of the street on a cul-de-sac. There is a large driveway with room for plenty of parking. There is a separate 3 car garage. The home sits on top of a bluff with expansive views of the valley and the mountains in the distance. There is a lower section of land that was used as a horse corral and stall. Entering the home you come into an open floor plan with the dining area, kitchen and family room. The family room has a sliding glass door with the gorgeous views. The kitchen has all stainless steel appliances, with a convection and air fryer oven. There is also a heavy duty garbage disposal. The all wood kitchen cabinets are untreated. They can be painted, stained or left as is, buyers choice. There are ceiling fans throughout. There is a large walk-in pantry/utility room. There is a separate laundry room with outdoor access. The master bath has dual sinks with a granite countertop. The guest bathroom also has a dual sink with a marble countertop. Both bathrooms are large. There is also a large walk in closet adjacent to the second bedroom large enough for plenty of storage. The windows are all new and they are covered with black-out drapes throughout. The entire home has been completely redone down to the studs. The flooring is Pergo throughout. This home also has 2 RV Hookups and one RV Dump. Most of the furniture is available and negotiable. This is a must see and won't last long. This property is on Big River Development leased land. Motivated Seller so bring on all offers.

8. 2024-08-12
   listed $229,000 Active 1531-char remark

   Show marketing remark (1531 chars)

   The home is located at the end of the street on a cul-de-sac. There is a large driveway with room for plenty of parking. There is a separate 3 car garage. The home sits on top of a bluff with expansive views of the valley and the mountains in the distance. There is a lower section of land that was used as a horse corral and stall. Entering the home you come into an open floor plan with the dining area, kitchen and family room. The family room has a sliding glass door with the gorgeous views. The kitchen has all stainless steel appliances, with a convection and air fryer oven. There is also a heavy duty garbage disposal. The all wood kitchen cabinets are untreated. They can be painted, stained or left as is, buyers choice. There are ceiling fans throughout. There is a large walk-in pantry/utility room. There is a separate laundry room with outdoor access. The master bath has dual sinks with a granite countertop. The guest bathroom also has a dual sink with a marble countertop. Both bathrooms are large. There is also a large walk in closet adjacent to the second bedroom large enough for plenty of storage. The windows are all new and they are covered with black-out drapes throughout. The entire home has been completely redone down to the studs. The flooring is Pergo throughout. This home also has 2 RV Hookups and one RV Dump. Most of the furniture is available and negotiable. This is a must see and won't last long. This property is on Big River Development leased land. Motivated Seller so bring on all offers.

9. 2024-08-12
   listed $179,000 Active 1531-char remark

   Show marketing remark (1531 chars)

   The home is located at the end of the street on a cul-de-sac. There is a large driveway with room for plenty of parking. There is a separate 3 car garage. The home sits on top of a bluff with expansive views of the valley and the mountains in the distance. There is a lower section of land that was used as a horse corral and stall. Entering the home you come into an open floor plan with the dining area, kitchen and family room. The family room has a sliding glass door with the gorgeous views. The kitchen has all stainless steel appliances, with a convection and air fryer oven. There is also a heavy duty garbage disposal. The all wood kitchen cabinets are untreated. They can be painted, stained or left as is, buyers choice. There are ceiling fans throughout. There is a large walk-in pantry/utility room. There is a separate laundry room with outdoor access. The master bath has dual sinks with a granite countertop. The guest bathroom also has a dual sink with a marble countertop. Both bathrooms are large. There is also a large walk in closet adjacent to the second bedroom large enough for plenty of storage. The windows are all new and they are covered with black-out drapes throughout. The entire home has been completely redone down to the studs. The flooring is Pergo throughout. This home also has 2 RV Hookups and one RV Dump. Most of the furniture is available and negotiable. This is a must see and won't last long. This property is on Big River Development leased land. Motivated Seller so bring on all offers.

10. 2024-07-26
    status Active
11. 2024-07-26
    price $229,000
12. 2024-07-26
    historical
13. 2024-07-23
    historical
14. 2024-04-15
    price $199,900
15. 2024-04-06
    listed $229,000 Active
16. 2024-04-06
    historical
17. 2007-09-13
    listed $99,900
18. 2004-05-07
    soldstatus $55,000

ⓘ 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 1/10 Low FEMA zone D · 0% chance over 30 yrs
• 🔥 Wildfire 4/10 Moderate
• 🌡 Heat 10/10 Extreme 7 d/yr ≥117°F today · 18 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 1/10 Low 0 unhealthy d/yr today · 0 by 30 yrs out

Taxation est. · year 1

• Rental income: $19,905
• − Mortgage interest: −$10,027
• − Property taxes: −$2,685
• − Insurance: −$895
• − Repairs & maintenance: −$1,592
• − Management: −$1,592
• − Depreciation: −$5,207
• Taxable loss: −$2,094
• Est. tax savings @ 24.0%: +$503
• After-tax cash flow: $1,383/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: Needles Unified
• NCES district ID: 0626760
• Math proficiency: 22% ▼ -2.00%
• Reading proficiency: 28% ▼ -1.00%
• Median HH income: $31,795
• Composite: 23.35/100
• National rank: #13305
• State rank: #1194 of 1400 in CA

Livability — Big River

• Score: 67/100
• State rank: #327
• US rank: #11065

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Big River, CA
• Population (ZIP): 1,203

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: Predominantly White (84%)
• Race & ethnicity: White 84% Hispanic / Latino 12% Two or more races 9% Native American 2%
• Hispanic origin (detail): Mexican 10% Salvadoran 1%
• Common ancestry: Romanian 5% Serbian 3% Lithuanian 3%
• Foreign-born: 3% · Canada, Dominican Republic
• Languages at home: 93% English-only · Spanish 6% German/W. Germanic 1%

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: ▲ 7.26%
• Current HPI: 183.526
• Rent YoY: —
• Metro: —
• 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

+195.5% since first listed

18 events — show timeline

• 2025-02-12 Sold (MLS) $162,500 CRMLS
• 2025-01-31 Pending — CRMLS
• 2025-01-31 Listing Removed — CRMLS
• 2025-01-31 Listing Removed — bridgeMLS, Bay East AOR, or Contra Costa AOR
• 2025-01-16 Pending — CRMLS
• 2025-01-16 Pending — MRCAOR
• 2024-10-08 Price Changed $179,000 CRMLS
• 2024-08-12 Listed $179,000 MRCAOR
• 2024-08-12 Listed $229,000 CRMLS
• 2024-07-26 Relisted — CRMLS
• 2024-07-26 Listing Removed — CRMLS
• 2024-07-26 Price Changed $229,000 CRMLS
• 2024-07-23 Listing Removed — CRMLS
• 2024-04-15 Price Changed $199,900 CRMLS
• 2024-04-06 Listed $229,000 CRMLS
• 2024-04-06 Coming Soon — CRMLS
• 2007-09-13 Listed $99,900 WARDEX
• 2004-05-07 Sold (Public Records) $55,000 Public Records

Property tax history

-6.6%/yr

Latest (2022): $247 · -0.5% YoY. Source: county tax records.