CashFlowRE
Sign in Sign up
2044 Corral Canyon Rd
D+ Composite 45.33
Why this score? — see what drove the D+ 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
  • Schools +6.2/10.0
  • Appreciation +5.3/10.0
  • DSCR +4.8/10.0
  • ARV discount +3.9/15.0
  • 1% rule +2.9/10.0
  • Livability +2.7/5.0
  • Condition / age +2.5/5.0
  • Rent growth +1.7/5.0

$2,295,000

2044 Corral Canyon Rd · Malibu, CA 90265
4 bd · 3.0 ba · 2,541 sqft · SingleFamily public records · 37 Days on market
Built 1999 6,387 sqft lot $903/sqft · 8% above area Est $2126k · 8% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Architecturally designed and thoughtfully upgraded, this stunning 3-bedroom + den, 3.5-bath residence offers refined mountain and serene living in the heart of Malibu. Privately owned since new, the home showcases soaring ceilings, clean geometric lines, and glass framing sweeping views of the Santa Monica Mountains Conservancy. High-end finishes are featured throughout, including Carrara marble, Vermont slate, and rich Brazilian cherry wood floors. The open-concept layout is complemented by sun decks, glass railings, solid-core wood doors with frosted glass accents, and beautifully upgraded bathrooms finished in limestone and microcement. The property includes a rare flat, fenced yard idea

Key facts

  • Fenced yard
  • High-end finishes
  • Mountain views

Tags

MOUNTAIN VIEWSFENCED YARDUPGRADED BATHROOMSOPEN-CONCEPT LAYOUTHIGH-END FINISHESCLOSE PROXIMITY TO NATURE

Property features AI

Finance

  • Other: Coastal Commission special zoning; Zoning: LCR17500*
  • Financial info: Listing terms: Cash to existing loan

Exterior

  • Parking: Attached 2-car garage; Driveway parking; Covered parking for 2 vehicles; 3 additional open parking spaces; Guest parking available
  • Utilities: Public (district) water; Septic sewer
  • Home design: Detached single-family home; Two levels; Two total floors
  • Construction: Stucco exterior
  • Exterior features: Balcony; Deck(s); Living room balcony; Open patio; Private barbecue; High (9+ ft) ceilings; Rain gutters; Sliding glass doors; Custom built; Back yard; Canyon and greenbelt views; Has view

Interior

  • Kitchen: Gas cooktop; Gas oven; Microwave; Marble counters; Kitchen island; Breakfast bar
  • Bedrooms: All bedrooms on the ground level; Walk-in closet
  • Flooring: Hardwood floors; Ceramic tile floors; Stone floors
  • Bathrooms: One full bath; Two 3/4 baths; One half bath
  • Heating & cooling: Central heat; Forced air heating; A/C; Water heater: Propane and electric
  • Interior features: Furnished; Ground-level entry with no steps; Powder room; Sunken tub; Shower and tub; Family room; Living room; Formal entry; Separate family room; Entry room; Patio (open)
  • Laundry & utility: Washer; Dryer; Laundry located in the garage; Gas or electric dryer hookup

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 4-bed/3.0-bath single-family listed at $2.29M.

Deal economics

  • At list price, monthly cash flow is $918 ($11k/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 $1.81M (21.2% below list).
  • Recommended offer: $1.81M (21.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 0.7% in Malibu — 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 53/100 on livability (#979 in CA) — a working-class tenant base; expect higher turnover. Strengths: employment A+, schools B; Watch: housing C-, crime F, amenities F.
  • Santa Monica-Malibu Unified (urban): math 61% / reading 74% proficiency, ranked #123 of 1,400 in CA (top 9%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents falling (-3.4%/yr); 627 active listings in the ZIP; 2 comparable units currently listed for rent nearby; high-income renter base; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • At $18,096/mo this rent would consume 110% of the median local household income ($197k/yr) (locally 420% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $30k of equity ($16k loan paydown + $14k appreciation (0.6% local appreciation)).
  • Los Angeles County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 5, paydown + projected appreciation supports a ~$146k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 37 days — a 3% lower offer ($2.23M) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 29y ago; this cycle's ask is 22850% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $30k; list at $2.29M implies a 7550% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $1,809,600 (21.2% below list)

Questions for the listing agent

  1. It's been on market 37 days. Have you received any prior offers? Is the seller open to a 21% 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.79%
Cap rate
6.77%
Cash-on-cash
1.71%
DSCR
1.08
GRM
10.6

CMA / ARV

ARV (median comp)
$2,126,000
List price
$2,295,000
Delta
7.95%
Verdict
FAIR
Comps
13 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
26200 Lockwood Rd 0.05mi 4/3.5 2,752 (+8%) 7mo $2,075,000 $754 76
26160 Fairside Rd 0.12mi 4/5.0 2,679 (+5%) 12mo $2,420,000 $903 68
26335 Lockwood Rd 0.14mi 3/3.0 (-1) 2,230 (-12%) 5mo $2,126,000 $953 64

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.62% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
0.1%
Equity multiple
1.01×
Total profit
$4,545
Equity at exit
$738,183
10-year hold
IRR
3.5%
Equity multiple
1.39×
Total profit
$248,621
Equity at exit
$946,858

Cash invested: $642,600 (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 90265

Home prices YoY
0.1%
Rents YoY
-3.4%
Active inventory
627
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$18,096 medium interval (Pro) →
Mortgage (P&I)
$12,035
Tax from tax record
$386 /mo · $4,633/yr
Insurance
$956
HOA
$0
Vacancy / Maint / Mgmt
$3,800
Net cashflow
$918

Break-even live

Break-even rent $16,934
Max offer price $2,295,000
Occupancy floor 90%

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
$573,750
Closing costs
$68,850
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
26237 Fairside Rd Malibu, CA 4.0 4.0 2082 $13,000 $6.24 17d 1 0.03mi
26349 Fairside Rd Malibu, CA 3.0 3.0 1876 $7,500 $4.00 43d 1 0.15mi

Listing history 25 events

  1. 2026-06-18
    days on market $2,295,000 Active 37 DOM
  2. 2026-06-17
    days on market $2,295,000 Active 36 DOM
  3. 2026-06-16
    days on market $2,295,000 Active 35 DOM
  4. 2026-06-15
    days on market $2,295,000 Active 34 DOM
  5. 2026-06-13
    days on market $2,295,000 Active 32 DOM
  6. 2026-06-13
    days on market $2,295,000 Active 31 DOM
  7. 2026-06-09
    days on market $2,295,000 Active 28 DOM
  8. 2026-06-08
    days on market $2,295,000 Active 27 DOM
  9. 2026-06-07
    days on market $2,295,000 Active 26 DOM
  10. 2026-06-04
    days on market $2,295,000 Active 23 DOM
  11. 2026-06-03
    days on market $2,295,000 Active 22 DOM
  12. 2026-06-02
    days on market $2,295,000 Active 21 DOM
  13. 2026-06-01
    days on market $2,295,000 Active 20 DOM
  14. 2026-05-31
    days on market $2,295,000 Active 19 DOM
  15. 2026-05-12
    listed $2,295,000 Active 1179-char remark
  16. 2026-05-08
    historical
  17. 2026-04-03
    price $2,395,000
  18. 2026-03-11
    listed $2,495,000 Active
  19. 1998-09-11
    historical
  20. 1998-05-14
    historical
  21. 1998-03-16
    listed
  22. 1997-11-28
    historical
  23. 1997-11-14
    listed
  24. 1997-05-30
    listed
  25. 1994-08-30
    soldstatus $30,000

ⓘ 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
$4,633 · $386/mo
Projected year-2 tax
$17,442 · $1,454/mo
Expected delta
+$12,809/yr (+$1,067/mo · 276.5%)

ⓘ 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 3/10 Moderate 7 d/yr ≥83°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 7 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
$217,152
− Mortgage interest
−$128,556
− Property taxes
−$4,633
− Insurance
−$11,475
− Repairs & maintenance
−$17,372
− Management
−$17,372
− Depreciation
−$66,764
Taxable loss
−$29,019
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$6,965
After-tax cash flow
$17,984/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
Santa Monica-Malibu Unified
NCES district ID
0635700
Math proficiency
61% ▬ 0.00%
Reading proficiency
74% ▬ 0.00%
Median HH income
$81,489
Composite
61.58/100
National rank
#1535
State rank
#123 of 1400 in CA

Livability — Malibu

Score
53/100
State rank
#979
US rank
#24630

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Los Angeles County · 9,444,647 people
City population
15,918
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
15,918
Household income
$196,742
Rent vs Own
21.5% rent · 78.5% own
Severe rent burden
420.0

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 White (77%)
Race & ethnicity
White 77% Two or more races 10% Hispanic / Latino 9% Asian 5% Black 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Italian 8% Scotch-Irish 3% Romanian 3%
Foreign-born
16% · Canada, South Korea, China
Languages at home
82% English-only · Spanish 6% Other Indo-European 6% French/Haitian/Cajun 2%

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
▲ 0.62%
Current HPI
498.5117
Rent YoY
▼ -3.39%
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

-66.7% since first listed
12 events — show timeline
  • 2026-06-09 Listed for Rent $10,000 CLAW
  • 2026-05-12 Listed $2,295,000 TheMLS
  • 2026-05-08 Listing Removed CRMLS
  • 2026-04-03 Price Changed $2,395,000 CRMLS
  • 2026-03-11 Listed $2,495,000 CRMLS
  • 1998-09-11 Delisted TheMLS
  • 1998-05-14 Delisted TheMLS
  • 1998-03-16 Listed TheMLS
  • 1997-11-28 Delisted TheMLS
  • 1997-11-14 Listed TheMLS
  • 1997-05-30 Listed TheMLS
  • 1994-08-30 Sold (Public Records) $30,000 Public Records

Property tax history

+2.9%/yr

Latest (2025): $4,633 · +12.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…