22899 Byron Rd Spc 108 · Crestline, CA 92325

$168,900

3 bd · 2.0 ba · 1,760 sqft · Manufactured public records · 190 Days on market

Built 2024 2,000 sqft lot $96/sqft · 39% above area

---

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 +27.5/30.0
• DSCR +9.6/10.0
• 1% rule +7.5/10.0
• ARV discount +7.5/15.0
• Rent growth +3.7/5.0
• Livability +2.8/5.0
• Condition / age +2.5/5.0
• Schools +2.1/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

This newly built 4-bedroom, 2-bath manufactured home in the highly desired family park of Valley of Enchantment offers the perfect mix of modern comfort and mountain charm. Built with durable 2x4 construction and a 60 lb. roof load for snow, it provides lasting quality and peace of mind. The bright, open floor plan features vinyl sheet flooring, cozy carpeted bedrooms, and a spacious kitchen with new appliances. The main bedroom includes a large walk-in closet, creating the ideal retreat. With its stylish finishes and inviting design, this home is a fantastic starter for families or first-time buyers seeking quality and value. Space rent is $1,049 per month.

Key facts

• 60 lb roof load
• Open floor plan
• Walk-in closet

Tags

• 2X4 CONSTRUCTION
• 60 LB ROOF LOAD
• OPEN FLOOR PLAN
• VINYL SHEET FLOORING
• WALK-IN CLOSET
• SPACIOUS KITCHEN

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $169k.

Deal economics

• At list price, monthly cash flow is $375 ($4k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $169k).
• Recommended offer: $149k (12.0% below list) — sets the bar for market timing.
• Cap rate 9.8% vs local median 3.9% in Crestline — 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 56/100 on livability (#805 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: commute D, schools D-, crime F.
• Rim Of The World Unified (town): math 13% / reading 34% proficiency, ranked #415 of 517 in CA (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Market conditions: Rents rising fast (+4.7%/yr); 252 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 18d on market — plan ~3-4 weeks tenant-placement turnaround); 5,458 units permitted in San Bernardino County in 2024 (1,500 in 5+ unit buildings).
• This rent runs 36% of the median local income ($71k/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 $1k of loan paydown is wiped out by about $5k 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 + 4.7% rent growth), your $47k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

• It's been on market 190 days — a 12% lower offer ($149k) is reasonable based on typical stale-listing flexibility.
• 5 sale attempts since 17y ago; this cycle's ask has dropped $26k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $100k; list at $169k implies a 69% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Watch-outs: flood insurance adds $125/mo.
• Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); severe wildfire risk — expect insurance premiums to compound above CPI over the hold.

Recommended offer $148,632 (12.0% below list)

Questions for the listing agent

1. It's been on market 190 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
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 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?
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: 1.25% ✓
• Cap rate: 9.85%
• Cash-on-cash: 12.69%
• DSCR: 1.56
• GRM: 6.7

CMA / ARV

• ARV (median comp): $92,500
• List price: $168,900
• Delta: 82.59%
• Verdict: OVERPRICED
• Comps: 4 within 1.0 mi

Show comp detail 1 sale within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
22899 Byron #72	0.00mi	3/2.0	1,800 (+2%)	7mo	$85,000	$47	90

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 · 4.65% rent growth · sell at horizon

5-year hold

• IRR: 0.1%
• Equity multiple: 1.00×
• Total profit: $178
• Equity at exit: $25,184

10-year hold

• IRR: 11.5%
• Equity multiple: 1.98×
• Total profit: $46,457
• Equity at exit: $14,603

Cash invested: $47,292 (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 92325

• Rents YoY: 4.7%
• Active inventory: 252
• Price-to-rent: 6.7×

Monthly cashflow live

• Estimated rent: $2,111 medium
• Mortgage (P&I): −$886
• Tax est. 1.5%: −$211 /mo · $2,534/yr
• Insurance: −$70
• Flood insurance flood zone: −$125 /mo · $1,502/yr
• HOA: −$0
• Vacancy / Maint / Mgmt: −$443
• Net cashflow: $375

Break-even live

Break-even rent $1,636

Max offer price $168,900

Occupancy floor 77%

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: $42,225
• Closing costs: $5,067
• Reserves months: —
• Total cash needed: —

Rent comps 3 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
794 Woodland Rd Crestline, CA	3.0	2.0	1372	$1,400	$1.02	17d	1	1.04mi
21510 Crest Forest Dr Cedarpines Park, CA	3.0	2.5	1824	$2,350	$1.29	2d	1	1.11mi
23855 Zuger Dr Unit B Crestline, CA	3.0	1.0	1300	$1,995	$1.53	19d	1	1.31mi

Listing history 29 events

1. 2026-06-18
   days on market $168,900 Active 190 DOM
2. 2026-06-17
   days on market $168,900 Active 189 DOM
3. 2026-06-16
   days on market $168,900 Active 188 DOM
4. 2026-06-15
   days on market $168,900 Active 187 DOM
5. 2026-06-13
   days on market $168,900 Active 185 DOM
6. 2026-06-13
   days on market $168,900 Active 184 DOM
7. 2026-06-09
   days on market $168,900 Active 181 DOM
8. 2026-06-08
   days on market $168,900 Active 180 DOM
9. 2026-06-07
   days on market $168,900 Active 179 DOM
10. 2026-06-04
    days on market $168,900 Active 176 DOM
11. 2026-06-03
    days on market $168,900 Active 175 DOM
12. 2026-06-02
    days on market $168,900 Active 174 DOM
13. 2026-06-02
    remarks 695-char remark
14. 2026-06-01
    days on market $168,900 Active 173 DOM
15. 2026-05-31
    days on market $168,900 Active 172 DOM
16. 2026-04-07
    price $168,900 666-char remark

    Show marketing remark (666 chars)

    This newly built 4-bedroom, 2-bath manufactured home in the highly desired family park of Valley of Enchantment offers the perfect mix of modern comfort and mountain charm. Built with durable 2x4 construction and a 60 lb. roof load for snow, it provides lasting quality and peace of mind. The bright, open floor plan features vinyl sheet flooring, cozy carpeted bedrooms, and a spacious kitchen with new appliances. The main bedroom includes a large walk-in closet, creating the ideal retreat. With its stylish finishes and inviting design, this home is a fantastic starter for families or first-time buyers seeking quality and value. Space rent is $1,049 per month.

17. 2025-12-10
    listed $194,900 Active 666-char remark

    Show marketing remark (666 chars)

    This newly built 4-bedroom, 2-bath manufactured home in the highly desired family park of Valley of Enchantment offers the perfect mix of modern comfort and mountain charm. Built with durable 2x4 construction and a 60 lb. roof load for snow, it provides lasting quality and peace of mind. The bright, open floor plan features vinyl sheet flooring, cozy carpeted bedrooms, and a spacious kitchen with new appliances. The main bedroom includes a large walk-in closet, creating the ideal retreat. With its stylish finishes and inviting design, this home is a fantastic starter for families or first-time buyers seeking quality and value. Space rent is $1,049 per month.

18. 2022-06-09
    soldstatus $99,900 Closed Sale 120-char remark

    Show marketing remark (120 chars)

    Triple-wide w/ enclosed porch. Recently installed wood stove plus built-in fireplace. Subject to cancellation of escrow.

19. 2022-05-12
    status Pending Sale 120-char remark

    Show marketing remark (120 chars)

    Triple-wide w/ enclosed porch. Recently installed wood stove plus built-in fireplace. Subject to cancellation of escrow.

20. 2022-04-11
    status Active 120-char remark

    Show marketing remark (120 chars)

    Triple-wide w/ enclosed porch. Recently installed wood stove plus built-in fireplace. Subject to cancellation of escrow.

21. 2022-03-02
    status Pending Sale 120-char remark

    Show marketing remark (120 chars)

    Triple-wide w/ enclosed porch. Recently installed wood stove plus built-in fireplace. Subject to cancellation of escrow.

22. 2022-01-17
    listed $99,900 Active 120-char remark

    Show marketing remark (120 chars)

    Triple-wide w/ enclosed porch. Recently installed wood stove plus built-in fireplace. Subject to cancellation of escrow.

23. 2021-12-30
    soldstatus $99,900 Closed Sale
24. 2021-12-13
    status Pending Sale
25. 2021-11-21
    historical Active Under Contract
26. 2021-11-04
    listed $89,900 Active
27. 2010-01-06
    historical
28. 2009-10-08
    price $22,000
29. 2009-07-25
    listed $38,500 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 4/10 Moderate FEMA zone A · 21% chance over 30 yrs
• 🔥 Wildfire 8/10 Severe
• 🌡 Heat 4/10 Moderate 3 d/yr ≥89°F today · 8 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 10/10 Extreme 31 unhealthy d/yr today · 41 by 30 yrs out

Taxation est. · year 1

• Rental income: $25,326
• − Mortgage interest: −$9,461
• − Property taxes: −$2,534
• − Insurance: −$2,347
• − Repairs & maintenance: −$2,026
• − Management: −$2,026
• − Depreciation: −$4,913
• Taxable income: $2,019
• Est. tax owed @ 24.0%: −$485
• After-tax cash flow: $4,014/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: Rim Of The World Unified
• NCES district ID: 0632610
• Math proficiency: 13% ▼ -10.00%
• Reading proficiency: 34% ▼ -7.00%
• Median HH income: $55,860
• Composite: 21.29/100
• National rank: #8389
• State rank: #415 of 517 in CA

Livability — Crestline

• Score: 56/100
• State rank: #805
• US rank: #22821

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Crestline, CA
• County: San Bernardino County · 2,030,291 people
• City population: 9,065
• Metro: Riverside-San Bernardino-Ontario, CA
• Population (ZIP): 9,065
• Household income: $70,563
• Rent vs Own: 25.3% rent · 74.7% own
• Severe rent burden: 179.0

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: Predominantly White (68%)
• Race & ethnicity: White 68% Hispanic / Latino 25% Two or more races 20% Black 2%
• Hispanic origin (detail): Mexican 21%
• Common ancestry: Romanian 5% Slovak 5% Lithuanian 4%
• Foreign-born: 9% · Canada
• Languages at home: 85% English-only · Spanish 12% Russian/Polish/Slavic 3% 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: ▼ -255.88%
• Current HPI: 352.6512
• Rent YoY: ▲ 4.65%
• 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
▸Technology	27	$1,492B
▸Financial Services	3	$174B
▸Retail	3	$44B
▸Insurance	3	$26B
▸Media / Entertainment	2	$115B
▸Pharmaceuticals / Biotech	2	$62B

Price history

+338.7% since first listed

14 events — show timeline

• 2026-04-07 Price Changed $168,900 SDMLS
• 2025-12-10 Listed $194,900 SDMLS
• 2022-06-09 Sold (MLS) $99,900 CRMLS
• 2022-05-12 Pending — CRMLS
• 2022-04-11 Relisted — CRMLS
• 2022-03-02 Pending — CRMLS
• 2022-01-17 Listed $99,900 CRMLS
• 2021-12-30 Sold (MLS) $99,900 CRMLS
• 2021-12-13 Pending — CRMLS
• 2021-11-21 Contingent — CRMLS
• 2021-11-04 Listed $89,900 CRMLS
• 2010-01-06 Listing Removed — CRMLS
• 2009-10-08 Price Changed $22,000 CRMLS
• 2009-07-25 Listed $38,500 CRMLS

Property tax history

-0.4%/yr

Latest (2023): $175 · -8.2% YoY. Source: county tax records.