CashFlowRE
Sign in Sign up
3524 E Ave R #137
C+ Composite 60.72
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +2.9/5.0
  • Livability +2.8/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$189,900

3524 E Ave R #137 · Palmdale, CA 93550
3 bd · 2.0 ba · 1,344 sqft · Manufactured · 353 Days on market
Built 1998 4,000 sqft lot Est $155k · 23% over

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

Listing remarks MLS

This is a 2003 Single Wide Home that is over 13ft wide. Home is clean in and out. It features 2 Large Bedrooms and 2 Full Baths. Large Living Room and Kitchen. Located in corner lot with Large Side yard and parking for 3 SMALL cars. Washer, Dryer and Refrigerator not included in sale.

Key facts

  • Huge yard
  • View deck
  • Gourmet kitchen

Tags

CORNER LOTHUGE YARDVIEW DECKGOURMET KITCHENTWO SEPARATE DINING ROOMSLARGE LIVING ROOM

Property features AI

Finance

  • Other: Park manager: Arleen (phone available)
  • Financial info: New space rent listed at $890; Park deposit listed at $960
  • HOA & community: Sagetree Village park amenities: barbecue, clubhouse/rec room, gym, pool, spa/hot tub

Exterior

  • Parking: Information not provided
  • Security: Park has on-site security person
  • Utilities: Individual meter; Cable TV available; Natural gas
  • Home design: Manufactured home (mobile home); Park space #137; All-ages park
  • Construction: Siding exterior; Composition shingle roof; Manufactured in 1997; Skirted
  • Exterior features: Rear wood fencing; Awning

Interior

  • Kitchen: Dishwasher not listed; Disposal, Refrigerator, Microwave
  • Bedrooms: Information not provided
  • Flooring: Information not provided
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (natural gas); Central air
  • Interior features: Disposal; Refrigerator; Microwave; Wood-burning fireplace in the living room
  • Laundry & utility: Information not provided

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 $190k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $190k).
  • Recommended offer: $167k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.6% 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.
  • Palmdale Elementary (suburban): math 20% / reading 31% proficiency, ranked #1,147 of 1,400 in CA (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.8%/yr); 410 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals leasing fast (median 1d on market — plan ~1-2 weeks tenant-placement turnaround); 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • At $2,929/mo this rent would consume 57% of the median local household income ($62k/yr) (locally 4384% 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 $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 + 1.8% rent growth), your $53k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 353 days — a 12% lower offer ($167k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 16y 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.
  • Current owner paid $26k; list at $190k implies a 630% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 4→10/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $167,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 353 days. Have you received any prior offers? Is the seller open to a 12% 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 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.54%
Cap rate
12.62%
Cash-on-cash
22.60%
DSCR
2.01
GRM
5.4

CMA / ARV

ARV (on-the-fly)
$154,560
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3524 E Avenue R #226 0.13mi 3/2.0 1,344 (0%) 1mo $120,000 $89 93
3524 E Avenue R #202 0.13mi 3/2.0 1,344 (0%) 2mo $155,000 $115 92
3524 E Avenue R SPC 310 0.13mi 3/2.0 1,344 (0%) 3mo $165,000 $123 91
3524 E Avenue R #297 0.13mi 4/2.0 (+1) 1,344 (0%) 1mo $100,000 $74 88
3524 E Ave R #6 0.00mi 3/2.0 1,272 (-5%) 7mo $105,000 $83 85
3524 E Avenue R Spc 327 0.13mi 4/2.0 (+1) 1,344 (0%) 6mo $178,500 $133 83
3524 E Avenue R #236 0.13mi 4/2.0 (+1) 1,344 (0%) 7mo $170,000 $126 83
3524 E Avenue R Spc 243 0.13mi 3/2.0 1,248 (-7%) 0mo $154,000 $123 82
3524 East Ave #6 0.24mi 3/2.0 1,272 (-5%) 7mo $105,000 $83 74
3524 E Avenue R #121 0.13mi 3/2.0 1,152 (-14%) 2mo $169,000 $147 69
3255 E Avenue R #269 0.46mi 3/2.0 1,440 (+7%) 5mo $139,000 $97 62
3255 E Avenue R 0.49mi 2/2.0 (-1) 1,440 (+7%) 5mo $139,000 $97 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 · 1.76% rent growth · sell at horizon

5-year hold
IRR
14.1%
Equity multiple
1.55×
Total profit
$29,429
Equity at exit
$28,315
10-year hold
IRR
21.9%
Equity multiple
2.76×
Total profit
$93,470
Equity at exit
$16,419

Cash invested: $53,172 (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 93550

Home prices YoY
-29.4%
Rents YoY
1.8%
Active inventory
410
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$2,929 high interval (Pro) →
Mortgage (P&I)
$996
Tax est. 1.5%
$237 /mo · $2,848/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$615
Net cashflow
$1,001

Break-even live

Break-even rent $1,661
Max offer price $189,900
Occupancy floor 61%

Sensitivity live

Price -10% $1,132 -5% $1,067 +0% $1,001 +5% $936 +10% $870
Rent -10% $770 -5% $886 +0% $1,001 +5% $1,117 +10% $1,233
Rate -1.0pp $1,097 -0.5pp $1,049 base $1,001 +0.5pp $952 +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
$47,475
Closing costs
$5,697
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
37347 Waterman Ave Palmdale, CA 3.0 2.0 1383 $3,350 $2.42 0d 1 0.60mi
3559 E Avenue R14 Palmdale, CA 4.0 2.5 1483 $2,895 $1.95 0d 1 0.68mi
4206 East Avenue Q-14 Unit Q14 Palmdale, CA 3.0 2.0 1150 $2,850 $2.48 0d 1 0.73mi
37333 Scranton Ct Palmdale, CA 3.0 2.0 1756 $2,850 $1.62 26d 1 0.83mi
38532 33rd St E Palmdale, CA 4.0 2.0 1157 $2,646 $2.29 0d 1 0.92mi
38527 Pond Ave Palmdale, CA 4.0 2.0 1300 $3,200 $2.46 0d 1 0.95mi
3138 E Avenue Q4 Palmdale, CA 4.0 2.0 1318 $2,646 $2.01 0d 1 1.05mi
4636 Blue Ridge Ave Palmdale, CA 3.0 2.0 1526 $3,000 $1.97 25d 1 1.10mi
38638 31st St E Palmdale, CA 4.0 2.0 1186 $2,700 $2.28 11d 1 1.16mi
37526 Rose St Palmdale, CA 3.0 2.0 1361 $3,150 $2.31 0d 1 1.18mi
38121 25th St E Palmdale, CA 1.0–2.0 1.0–2.0 840 $2,150 $2.56 0d 8 1.28mi
36935 26th St E Palmdale, CA 4.0 2.0 1530 $2,300 $1.50 7d 1 1.34mi
38659 Angele Trumpet Ct Palmdale, CA 3.0 2.0 1453 $2,950 $2.03 0d 1 1.37mi

Listing history 29 events

  1. 2026-06-21
    days on market $189,900 Active 353 DOM
  2. 2026-06-18
    days on market $189,900 Active 350 DOM
  3. 2026-06-17
    days on market $189,900 Active 349 DOM
  4. 2026-06-16
    days on market $189,900 Active 348 DOM
  5. 2026-06-15
    days on market $189,900 Active 347 DOM
  6. 2026-06-13
    days on market $189,900 Active 345 DOM
  7. 2026-06-13
    days on market $189,900 Active 344 DOM
  8. 2026-06-09
    days on market $189,900 Active 341 DOM
  9. 2026-06-08
    days on market $189,900 Active 340 DOM
  10. 2026-06-07
    days on market $189,900 Active 339 DOM
  11. 2026-06-04
    days on market $189,900 Active 336 DOM
  12. 2026-06-03
    days on market $189,900 Active 335 DOM
  13. 2026-06-02
    days on market $189,900 Active 334 DOM
  14. 2026-06-01
    days on market $189,900 Active 333 DOM
  15. 2026-05-31
    days on market $189,900 Active 332 DOM
  16. 2025-06-04
    listed $189,900 Active
  17. 2025-06-03
    historical
  18. 2024-01-08
    listed $189,900 Active
  19. 2016-06-29
    historical 285-char remark
    Show marketing remark (285 chars)

    This is a 2003 Single Wide Home that is over 13ft wide. Home is clean in and out. It features 2 Large Bedrooms and 2 Full Baths. Large Living Room and Kitchen. Located in corner lot with Large Side yard and parking for 3 SMALL cars. Washer, Dryer and Refrigerator not included in sale.

  20. 2016-06-29
    soldstatus $26,000 Closed 285-char remark
    Show marketing remark (285 chars)

    This is a 2003 Single Wide Home that is over 13ft wide. Home is clean in and out. It features 2 Large Bedrooms and 2 Full Baths. Large Living Room and Kitchen. Located in corner lot with Large Side yard and parking for 3 SMALL cars. Washer, Dryer and Refrigerator not included in sale.

  21. 2016-06-06
    status Pending 285-char remark
    Show marketing remark (285 chars)

    This is a 2003 Single Wide Home that is over 13ft wide. Home is clean in and out. It features 2 Large Bedrooms and 2 Full Baths. Large Living Room and Kitchen. Located in corner lot with Large Side yard and parking for 3 SMALL cars. Washer, Dryer and Refrigerator not included in sale.

  22. 2016-04-13
    status Active 285-char remark
    Show marketing remark (285 chars)

    This is a 2003 Single Wide Home that is over 13ft wide. Home is clean in and out. It features 2 Large Bedrooms and 2 Full Baths. Large Living Room and Kitchen. Located in corner lot with Large Side yard and parking for 3 SMALL cars. Washer, Dryer and Refrigerator not included in sale.

  23. 2016-03-19
    status Pending 285-char remark
    Show marketing remark (285 chars)

    This is a 2003 Single Wide Home that is over 13ft wide. Home is clean in and out. It features 2 Large Bedrooms and 2 Full Baths. Large Living Room and Kitchen. Located in corner lot with Large Side yard and parking for 3 SMALL cars. Washer, Dryer and Refrigerator not included in sale.

  24. 2016-03-02
    listed $29,900 Active 285-char remark
    Show marketing remark (285 chars)

    This is a 2003 Single Wide Home that is over 13ft wide. Home is clean in and out. It features 2 Large Bedrooms and 2 Full Baths. Large Living Room and Kitchen. Located in corner lot with Large Side yard and parking for 3 SMALL cars. Washer, Dryer and Refrigerator not included in sale.

  25. 2016-02-11
    historical
  26. 2015-12-01
    price $35,000
  27. 2015-08-03
    listed $37,900 Active
  28. 2013-01-28
    historical
  29. 2010-02-04
    listed $45,000

ⓘ 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 X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 7/10 Severe 4 d/yr ≥100°F today · 10 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 25 unhealthy d/yr today · 29 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
$35,142
− Mortgage interest
−$10,637
− Property taxes
−$2,848
− Insurance
−$950
− Repairs & maintenance
−$2,811
− Management
−$2,811
− Depreciation
−$5,524
Taxable income
$9,560
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,294
After-tax cash flow
$9,720/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
Palmdale Elementary
NCES district ID
0629580
Math proficiency
20% ▲ 1.00%
Reading proficiency
31% ▲ 1.00%
Median HH income
$48,652
Composite
25.34/100
National rank
#12888
State rank
#1147 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)
80,645
Household income
$62,078
Rent vs Own
48.8% rent · 51.2% own
Severe rent burden
4384.0

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 (69%)
Race & ethnicity
Hispanic / Latino 69% Two or more races 15% Black 14% White 12% Asian 3% Native American 2%
Hispanic origin (detail)
Mexican 52%
Foreign-born
26% · Canada
Languages at home
42% English-only · Spanish 55% Tagalog/Filipino 1% Other Asian/Pacific 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
▼ -183.38%
Current HPI
440.8844
Rent YoY
▲ 1.76%
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

+322.0% since first listed
14 events — show timeline
  • 2025-06-04 Listed $189,900 AVMLS
  • 2025-06-03 Listing Removed CRMLS
  • 2024-01-08 Listed $189,900 CRMLS
  • 2016-06-29 Listing Removed AVMLS
  • 2016-06-29 Sold (MLS) $26,000 AVMLS
  • 2016-06-06 Pending AVMLS
  • 2016-04-13 Relisted AVMLS
  • 2016-03-19 Pending AVMLS
  • 2016-03-02 Listed $29,900 AVMLS
  • 2016-02-11 Listing Removed AVMLS
  • 2015-12-01 Price Changed $35,000 AVMLS
  • 2015-08-03 Listed $37,900 AVMLS
  • 2013-01-28 Listing Removed AVMLS
  • 2010-02-04 Listed $45,000 AVMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…