CashFlowRE
Sign in Sign up
13393 Mariposa Rd #281
B+ Composite 75.93
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.6/5.0
  • Livability +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$80,000

13393 Mariposa Rd #281 · Victorville, CA 92395
2 bd · 1.0 ba · 1,248 sqft · Manufactured public records · 9 Days on market
Built 1978 Est $97k · 18% under

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

Listing remarks MLS

Spacious, well-kept home in great location. Oversized lot gives lots of room for privacy & sits slightly above other mobiles for addditional seclusion. Brand new washer and dryer included, older refrigerator also included. Wheelchair access and view of north Victorville.

Key facts

  • Open floor plan
  • Quartz countertops
  • Covered patio

Tags

OPEN FLOOR PLANABUNDANT NATURAL LIGHTAMPLE CABINET SPACEGAS RANGEQUARTZ COUNTERTOPSCOVERED PATIO

Property features AI

Finance

  • Other: Directions: Bear Valley Rd to Mariposa to property in question
  • Financial info: Land lease applies (monthly); Rent includes pool and trash
  • HOA & community: Senior community; Association amenities include pool, spa, playground, dog park, tennis, biking trails, clubhouse, storage area, and common RV parking; Pet rules apply; Park name: Victor Villa; Manager approval required for residency; Pets allowed

Exterior

  • Parking: Attached carport (2 spaces); Concrete driveway
  • Security: Smoke detector(s); Carbon monoxide detector(s)
  • Utilities: Standard electric service; Natural gas connected; Public sewer; District/public water; Electricity, gas, sewer and water connected
  • Home design: Single-story property; Entry on main level; Located on a private, paved road
  • Construction: Mobile home remains on site; Public records used for year built
  • Exterior features: Covered front porch; Community pool; Shed; Chain link fencing; Lot is level/flat; Has a view

Interior

  • Kitchen: Dishwasher; Gas range; Microwave; Refrigerator
  • Bedrooms: Primary bedroom
  • Flooring: Carpet; Vinyl
  • Bathrooms: Two full bathrooms with bathtub and shower (shower in tub); Closet in bathroom; Quartz counters; Remodeled/upgraded bathrooms
  • Heating & cooling: Central heating (central furnace); Central air conditioning
  • Interior features: One-level home; Updated/remodeled condition; Carbon monoxide and smoke detectors; Community spa access
  • Laundry & utility: Washer and dryer included; Inside laundry in a dedicated laundry room

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 $80k.

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 ($2k rent vs $80k).
  • Cap rate 21.5% vs local median 4.2% in Victorville — 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 54/100 on livability (#906 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: employment D+, crime F, amenities F.
  • Victor Elementary (urban): math 25% / reading 25% proficiency, ranked #408 of 517 in CA (top 79%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Mojave Vista Elementary (857 students, 91% FRL); Lakeview Leadership Academy (1,163 students, 73% FRL); Victor Valley High (2,045 students, 67% FRL).
  • Market conditions: Rents rising fast (+4.3%/yr); 284 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals leasing fast (median 0d 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).
  • This rent runs 38% of the median local income ($62k/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 $553 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 4.3% rent growth), your $22k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 18y ago; this cycle's ask has dropped $8k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $56k; 43% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; extreme-heat days projected 3→8/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $80,000

Questions for the listing agent

  1. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
2.48%
Cap rate
21.47%
Cash-on-cash
54.20%
DSCR
3.41
GRM
3.4

CMA / ARV

ARV (on-the-fly)
$97,344
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
13393 Mariposa Rd SPC 126 0.00mi 2/2.0 1,344 (+8%) 6mo $105,500 $78 78
13393 Mariposa Rd #66 0.00mi 3/2.0 (+1) 1,248 (0%) 16mo $87,000 $70 78
13393 Mariposa Rd #220 0.00mi 2/2.0 1,368 (+10%) 4mo $65,000 $48 76
13393 Mariposa Rd Spc 251 Rd 0.00mi 3/2.0 (+1) 1,320 (+6%) 8mo $115,000 $87 75
13393 Mariposa Rd #225 0.00mi 3/2.0 (+1) 1,248 (0%) 20mo $130,000 $104 75
13393 Mariposa Rd #255 0.00mi 2/2.0 1,344 (+8%) 11mo $112,000 $83 74
13393 Mariposa #7 0.00mi 3/2.0 (+1) 1,152 (-8%) 6mo $67,000 $58 74
13393 Mariposa Rd #42 0.00mi 3/2.0 (+1) 1,152 (-8%) 11mo $78,000 $68 69
13393 Mariposa Rd #167 0.06mi 3/2.0 (+1) 1,344 (+8%) 9mo $85,000 $63 68
13393 Mariposa Rd #190 0.06mi 2/2.0 1,152 (-8%) 15mo $65,000 $56 68
13393 Mariposa Rd #92 0.00mi 3/2.0 (+1) 1,431 (+15%) 10mo $144,000 $101 58
15616 Calico 0.43mi 2/2.0 1,080 (-14%) 4mo $290,900 $269 51

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 · 4.27% rent growth · sell at horizon

5-year hold
IRR
53.8%
Equity multiple
3.41×
Total profit
$54,066
Equity at exit
$11,928
10-year hold
IRR
59.5%
Equity multiple
7.29×
Total profit
$140,966
Equity at exit
$6,917

Cash invested: $22,400 (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 92395

Home prices YoY
-14.7%
Rents YoY
4.3%
Active inventory
284
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,980 high interval (Pro) →
Mortgage (P&I)
$420
Tax est. 1.5%
$100 /mo · $1,200/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$416
Net cashflow
$1,012

Break-even live

Break-even rent $700
Max offer price $80,000
Occupancy floor 44%

Sensitivity live

Price -10% $1,067 -5% $1,039 +0% $1,012 +5% $984 +10% $956
Rent -10% $855 -5% $933 +0% $1,012 +5% $1,090 +10% $1,168
Rate -1.0pp $1,052 -0.5pp $1,032 base $1,012 +0.5pp $991 +1.0pp $970

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
$20,000
Closing costs
$2,400
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
15678 Inca Way Victorville, CA 3.0 2.0 1399 $2,200 $1.57 18d 1 0.20mi
13632 Nassau Dr Victorville, CA 3.0 2.0 1298 $1,990 $1.53 0d 1 0.38mi
15450 Nisqualli Rd Victorville, CA 1.0–3.0 1.0–2.0 940 $2,146 $2.28 0d 7 0.44mi
13024 Rainwood Ct Victorville, CA 2.0 2.0 1159 $1,800 $1.55 0d 1 0.56mi
13925 Burning Tree Dr Victorville, CA 3.0 2.0 1440 $2,250 $1.56 0d 1 0.84mi
12692 Senecio Ave Victorville, CA 3.0 2.0 1275 $2,300 $1.80 0d 1 0.87mi
13520 Third Ave Victorville, CA 2.0–3.0 2.0–2.5 1000 $1,850 $1.85 0d 1 1.13mi
16100 Pebble Beach Dr Victorville, CA 1.0–2.0 1.0–2.0 862 $1,750 $2.03 0d 6 1.18mi
14257 Sage St Victorville, CA 3.0 3.0 1319 $2,500 $1.90 0d 1 1.19mi
14344 Mcart Rd Victorville, CA 2.0–3.0 2.0 1042 $1,899 $1.82 0d 4 1.27mi
14299 La Paz Dr Unit 3A Victorville, CA 2.0 1.5 880 $1,495 $1.70 0d 1 1.38mi
16350 Pebble Beach Dr Unit 225 Victorville, CA 2.0 1.0 756 $1,450 $1.92 3d 1 1.39mi
16350 Pebble Beach Dr Unit 209 Victorville, CA 2.0 2.0 826 $1,550 $1.88 0d 1 1.39mi
16350 Pebble Beach Dr Unit 126 Victorville, CA 2.0 1.0 756 $1,450 $1.92 16d 1 1.39mi
16350 Pebble Beach Dr Unit 226 Victorville, CA 2.0 1.0 756 $1,450 $1.92 0d 1 1.44mi
13860 Navarro Dr Victorville, CA 2.0 2.0 1255 $1,850 $1.47 0d 1 1.44mi
14374 Borego Rd Victorville, CA 1.0–2.0 1.0–2.0 842 $2,080 $2.47 0d 14 1.45mi
15230 Seneca Rd Victorville, CA 1.0–3.0 1.0–2.0 805 $1,842 $2.29 0d 10 1.47mi

Listing history 19 events

  1. 2026-06-21
    days on market $80,000 Active 9 DOM
  2. 2026-06-18
    days on market $80,000 Active 6 DOM
  3. 2026-06-17
    days on market $80,000 Active 5 DOM
  4. 2026-06-16
    days on market $80,000 Active 4 DOM
  5. 2026-06-15
    days on market $80,000 Active 3 DOM
  6. 2026-06-13
    days on marketlisting id $80,000 Active 1 DOM
  7. 2026-06-09
    days on market $80,000 Active 179 DOM
  8. 2026-06-08
    days on market $80,000 Active 178 DOM
  9. 2026-06-07
    days on market $80,000 Active 177 DOM
  10. 2026-06-04
    days on market $80,000 Active 174 DOM
  11. 2026-06-03
    days on market $80,000 Active 173 DOM
  12. 2026-06-02
    days on market $80,000 Active 172 DOM
  13. 2026-06-01
    days on market $80,000 Active 171 DOM
  14. 2026-05-31
    days on market $80,000 Active 170 DOM
  15. 2026-02-08
    price $80,000
  16. 2025-12-12
    listed $87,995 Active
  17. 2008-08-01
    historical
  18. 2008-01-23
    listed $39,900
  19. 2006-05-12
    soldstatus $56,000 277-char remark
    Show marketing remark (277 chars)

    Spacious, well-kept home in great location. Oversized lot gives lots of room for privacy & sits slightly above other mobiles for addditional seclusion. Brand new washer and dryer included, older refrigerator also included. Wheelchair access and view of north Victorville.

ⓘ 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 6/10 Major FEMA zone X (unshaded) · 67% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 7/10 Severe 3 d/yr ≥99°F today · 8 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 22 unhealthy d/yr today · 28 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
$23,766
− Mortgage interest
−$4,481
− Property taxes
−$1,200
− Insurance
−$400
− Repairs & maintenance
−$1,901
− Management
−$1,901
− Depreciation
−$2,327
Taxable income
$11,555
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,773
After-tax cash flow
$9,368/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
Victor Elementary
NCES district ID
0641040
Math proficiency
25% ▬ 0.00%
Reading proficiency
25% ▼ -9.00%
Median HH income
$44,949
Composite
21.58/100
National rank
#8304
State rank
#408 of 517 in CA

Livability — Victorville

Score
54/100
State rank
#906
US rank
#24038

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Victorville, CA
County
San Bernardino County · 2,030,291 people
City population
154,418
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
47,375
Household income
$62,102
Rent vs Own
47.4% rent · 52.6% own
Severe rent burden
2449.0

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
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
Hispanic / Latino 49% White 30% Two or more races 19% Black 13% Asian 4% Native American 1%
Hispanic origin (detail)
Mexican 40% Puerto Rican 1%
Common ancestry
Romanian 1% Slovak 1% Portuguese 1%
Foreign-born
18% · Canada, South Korea, Guatemala
Languages at home
63% English-only · Spanish 31% Tagalog/Filipino 1% Arabic 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
▼ -68.10%
Current HPI
395.2836
Rent YoY
▲ 4.27%
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

+42.9% since first listed
5 events — show timeline
  • 2026-02-08 Price Changed $80,000 CRMLS
  • 2025-12-12 Listed $87,995 CRMLS
  • 2008-08-01 Listing Removed CRMLS
  • 2008-01-23 Listed $39,900 CRMLS
  • 2006-05-12 Sold (MLS) $56,000 CRMLS

Property tax history

-6.9%/yr

Latest (2025): $76 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…