CashFlowRE
Sign in Sign up
14000 El Evado Rd #62
C+ Composite 61.32
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 +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • ARV discount +1.0/15.0
  • Appreciation +0.0/10.0

$100,000

14000 El Evado Rd #62 · Victorville, CA 92392
3 bd · 2.0 ba · 1,388 sqft · Manufactured public records · 50 Days on market
Built 1995 Est $87k · 14% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This is Senior living at it's best! Located in a quiet 55+ community in Victorville near shopping & dining. The master room has a walk in closet and spacious bathroom. The kitchen cabinets were recently painted. Large storage shed. Covered parking. This property requires Park Approval. Please contact the park for more details on approval, requirements and other park information.

Key facts

  • White cabinets
  • Granite counter tops
  • Skylight

Tags

LUXURY VINYL FLOORINGGRANITE COUNTER TOPSSKYLIGHTUPGRADED LIGHTING FIXTURESWHITE CABINETSDUAL PANE WINDOWS

Property features AI

Finance

  • Other: Lot density approximately 0–1 unit per acre
  • Financial info: Land lease of $925 monthly (park-provided)
  • HOA & community: Senior community; Manager approval required; Breed restrictions for pets

Exterior

  • Parking: Located in Seasons park (park name: Sasons)
  • Utilities: Natural gas connected; Public/district water; Public sewer; Standard electric service; Cable connected; Electricity connected; Water connected; Sewer connected
  • Home design: Mobile home remains on site; Double-wide mobile body type; Single-story; Entry on main level
  • Construction: Year built per public records; Mobile home (23 ft wide by 12 ft long)
  • Exterior features: Community pool; Suburban setting

Interior

  • Kitchen: Kitchen open to family room; Remodeled kitchen; Granite counters
  • Bedrooms: Bedrooms located on the ground floor; Walk-in closet
  • Flooring: Vinyl flooring; Laminate flooring
  • Bathrooms: 2 full bathrooms; Shower in tub; Separate shower; Bathroom closet
  • Heating & cooling: Central furnace
  • Interior features: All bedrooms on main level; Main entry; One-level home
  • Laundry & utility: Inside laundry in a dedicated room; Washer included; Dryer included

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 $100k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Recommended offer: $97k (3.0% below list) — sets the bar for market timing.
  • Cap rate 21.7% 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+, schools D-, crime 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.
  • Market conditions: Rents rising (+1.7%/yr); 369 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 5,458 units permitted in San Bernardino County in 2024 (1,500 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($88k/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 $691 of loan paydown is wiped out by about $3k 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 + 1.7% rent growth), your $28k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 50 days — a 3% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y 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 $86k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 1→3/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $97,000 (3.0% below list)

Questions for the listing agent

  1. It's been on market 50 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  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
2.40%
Cap rate
21.69%
Cash-on-cash
55.00%
DSCR
3.45
GRM
3.5

CMA / ARV

ARV (on-the-fly)
$87,444
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14000 El Evado Rd #70 0.00mi 3/2.0 1,427 (+3%) 13mo $129,900 $91 84
14000 El Evado Rd #65 0.00mi 3/2.0 1,449 (+4%) 10mo $125,000 $86 84
14000 El Evado Rd #100 0.00mi 2/2.0 (-1) 1,440 (+4%) 10mo $114,900 $80 80
14000 El Evado Rd #12 0.00mi 3/2.0 1,296 (-7%) 12mo $102,000 $79 79
14000 El Evado Rd #19 0.00mi 4/2.0 (+1) 1,536 (+11%) 5mo $89,999 $59 73
14000 El Evado Rd #30 0.00mi 3/2.0 1,248 (-10%) 23mo $65,999 $53 64
14000 El Evado Rd #87 0.00mi 2/2.0 (-1) 1,248 (-10%) 20mo $70,000 $56 62
14000 El Evado Rd #44 0.00mi 2/2.0 (-1) 1,248 (-10%) 20mo $45,000 $36 62
14000 El Evado Rd #17 0.00mi 2/2.0 (-1) 1,218 (-12%) 22mo $77,000 $63 56
14411 Palmdale Rd #56 0.11mi 2/2.0 (-1) 1,248 (-10%) 23mo $47,000 $38 54
14580 Gravilla 0.66mi 3/2.0 1,248 (-10%) 7mo $326,000 $261 46

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 · 1.69% rent growth · sell at horizon

5-year hold
IRR
51.8%
Equity multiple
3.23×
Total profit
$62,396
Equity at exit
$14,910
10-year hold
IRR
56.6%
Equity multiple
6.25×
Total profit
$147,055
Equity at exit
$8,646

Cash invested: $28,000 (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 92392

Home prices YoY
-9.0%
Rents YoY
1.7%
Active inventory
369
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$2,398 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$45 /mo · $545/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$504
Net cashflow
$1,283

Break-even live

Break-even rent $774
Max offer price $100,000
Occupancy floor 41%

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
$25,000
Closing costs
$3,000
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
14450 El Evado Rd Victorville, CA 2.0–3.0 1.0–2.0 895 $2,075 $2.32 1d 3 0.40mi
14485 Seneca Rd Victorville, CA 2.0–3.0 2.0 1123 $2,545 $2.27 1d 6 0.62mi
13730 San Martin Rd Unit B Victorville, CA 2.0 1.0 1000 $1,500 $1.50 23d 1 0.70mi
14440 Stivers Rd Victorville, CA 3.0 2.0 994 $1,950 $1.96 10d 1 0.83mi
14610 Green River Rd Victorville, CA 3.0 2.5 1493 $2,595 $1.74 1d 1 0.84mi
14374 Borego Rd Victorville, CA 1.0–2.0 1.0–2.0 842 $2,080 $2.47 1d 12 0.95mi
14344 Mcart Rd Victorville, CA 2.0–3.0 2.0 1042 $2,395 $2.30 1d 5 0.95mi
13489 Monterey Way Victorville, CA 3.0 2.0 927 $2,195 $2.37 1d 1 1.12mi
15230 Seneca Rd Victorville, CA 1.0–3.0 1.0–2.0 805 $2,005 $2.49 1d 12 1.15mi
14861 Ann Dr Victorville, CA 3.0 3.0 1657 $2,395 $1.45 1d 1 1.18mi
14304 Gray Fox Ln Victorville, CA 3.0 2.5 1795 $2,600 $1.45 14d 1 1.28mi
14979 Buckskin Rd Victorville, CA 3.0 2.0 1277 $2,250 $1.76 1d 1 1.33mi
13755 Hanford Ct Victorville, CA 3.0 2.0 1867 $2,397 $1.28 1d 1 1.35mi
13629 Dry Creek Rd Victorville, CA 3.0 2.0 1512 $2,400 $1.59 1d 1 1.43mi
15083 Brown Ln Victorville, CA 4.0 2.0 1842 $2,150 $1.17 1d 1 1.44mi
15112 Brown Ln Victorville, CA 3.0 2.0 1400 $850 $0.61 1d 1 1.47mi

Listing history 24 events

  1. 2026-06-18
    days on market $100,000 Active 50 DOM
  2. 2026-06-17
    days on market $100,000 Active 49 DOM
  3. 2026-06-16
    days on market $100,000 Active 48 DOM
  4. 2026-06-15
    days on market $100,000 Active 47 DOM
  5. 2026-06-13
    days on market $100,000 Active 45 DOM
  6. 2026-06-13
    pricedays on market $100,000 Active 44 DOM
  7. 2026-06-09
    days on market $103,000 Active 41 DOM
  8. 2026-06-08
    days on market $103,000 Active 40 DOM
  9. 2026-06-07
    remarks 693-char remark
  10. 2026-06-07
    days on market $103,000 Active 39 DOM
  11. 2026-06-04
    days on market $103,000 Active 36 DOM
  12. 2026-06-03
    days on market $103,000 Active 35 DOM
  13. 2026-06-02
    days on market $103,000 Active 34 DOM
  14. 2026-06-01
    days on market $103,000 Active 33 DOM
  15. 2026-05-31
    days on market $103,000 Active 32 DOM
  16. 2026-04-29
    listed $103,000 Active
  17. 2026-02-06
    historical
  18. 2025-12-17
    price $103,000
  19. 2025-10-10
    price $105,000
  20. 2025-09-17
    listed $110,000 Active
  21. 2023-04-12
    soldstatus $86,000 Closed Sale 387-char remark
    Show marketing remark (387 chars)

    This is Senior living at it's best! Located in a quiet 55+ community in Victorville near shopping & dining. The master room has a walk in closet and spacious bathroom. The kitchen cabinets were recently painted. Large storage shed. Covered parking. This property requires Park Approval. Please contact the park for more details on approval, requirements and other park information.

  22. 2023-03-22
    historical Active Under Contract 387-char remark
    Show marketing remark (387 chars)

    This is Senior living at it's best! Located in a quiet 55+ community in Victorville near shopping & dining. The master room has a walk in closet and spacious bathroom. The kitchen cabinets were recently painted. Large storage shed. Covered parking. This property requires Park Approval. Please contact the park for more details on approval, requirements and other park information.

  23. 2023-01-21
    listed $86,000 Active 387-char remark
    Show marketing remark (387 chars)

    This is Senior living at it's best! Located in a quiet 55+ community in Victorville near shopping & dining. The master room has a walk in closet and spacious bathroom. The kitchen cabinets were recently painted. Large storage shed. Covered parking. This property requires Park Approval. Please contact the park for more details on approval, requirements and other park information.

  24. 2023-01-21
    historical $86,000 387-char remark
    Show marketing remark (387 chars)

    This is Senior living at it's best! Located in a quiet 55+ community in Victorville near shopping & dining. The master room has a walk in closet and spacious bathroom. The kitchen cabinets were recently painted. Large storage shed. Covered parking. This property requires Park Approval. Please contact the park for more details on approval, requirements and other park information.

ⓘ 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
$545 · $45/mo
Projected year-2 tax
$760 · $63/mo
Expected delta
+$215/yr (+$18/mo · 39.6%)

ⓘ 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 5/10 Major
  • 🌡 Heat 7/10 Severe 1 d/yr ≥99°F today · 3 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
$28,781
− Mortgage interest
−$5,602
− Property taxes
−$545
− Insurance
−$500
− Repairs & maintenance
−$2,302
− Management
−$2,302
− Depreciation
−$2,909
Taxable income
$14,621
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,509
After-tax cash flow
$11,891/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)
65,429
Household income
$87,681
Rent vs Own
29.0% rent · 71.0% own
Severe rent burden
1879.0

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 0.62)
Race & ethnicity
Hispanic / Latino 55% Two or more races 24% White 22% Black 14% Asian 4% Native American 2%
Hispanic origin (detail)
Mexican 47%
Common ancestry
Portuguese 1% Romanian 1%
Foreign-born
20% · Canada, China, Vietnam
Languages at home
57% English-only · Spanish 38% Tagalog/Filipino 2% Other Indo-European 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
▼ -35.57%
Current HPI
358.5152
Rent YoY
▲ 1.69%
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

+19.8% since first listed
9 events — show timeline
  • 2026-04-29 Listed $103,000 CRMLS
  • 2026-02-06 Listing Removed CRMLS
  • 2025-12-17 Price Changed $103,000 CRMLS
  • 2025-10-10 Price Changed $105,000 CRMLS
  • 2025-09-17 Listed $110,000 CRMLS
  • 2023-04-12 Sold (MLS) $86,000 CRMLS
  • 2023-03-22 Contingent CRMLS
  • 2023-01-21 Listed $86,000 CRMLS
  • 2023-01-21 Coming Soon $86,000 CRMLS

Property tax history

+2.9%/yr

Latest (2025): $545 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…