18218 Paradise Mountain Rd #81 · Valley Center, CA 92082

$125,000

2 bd · 2.0 ba · 1,344 sqft · Manufactured · 111 Days on market

Built 1976 8,537 sqft lot $93/sqft · 39% below area Est $205k · 39% under

---

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
• Livability +2.6/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Schools +2.4/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Completely remodeled kitchen + views + FREE golf? Yes, please. Executive SCGA Approved 18-hole Course with no greens fee to residents This beautifully updated 2BR/2BA doublewide in Skyline Ranch Country Club is move-in ready and positioned lengthwise on the lot to capture natural light. The open floorplan with vaulted ceilings and abundant windows creates an airy, spacious feel the moment you walk in. The fully remodeled kitchen is the true centerpiece — modern, fresh, and designed to flow effortlessly into the living and dining areas. Gorgeous new wood flooring runs throughout, complemented by a cozy pellet stove in the living room. Additional upgrades include new roof, newer heat and A/C, newer water heater, newer garbage disposal, wood fencing, retaining wall, and a spacious 9.5' x 12' shed. AND an oversized lot with lots of fruit trees including orange, grapefruit lemon and avocados. Relax on the screened porch, enjoy the peaceful setting, and take advantage of all that Skyline Ranch Country Club offers — clubhouse, pools, and FREE golf in a desirable 55/45 age community. Clean. Updated. Comfortable. This one checks the boxes. Seller says bring OFFERS!

Key facts

• Cozy pellet stove
• Abundant windows
• Remodeled kitchen

Tags

• REMODELED KITCHEN
• UPDATED DOUBLEWIDE
• VAULTED CEILINGS
• ABUNDANT WINDOWS
• COZY PELLET STOVE
• NEW ROOF

What this means for you Summary

Snapshot

• This is a 2-bed/2.0-bath manufactured listed at $125k.

Deal economics

• At list price, monthly cash flow is $2k ($20k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($3k rent vs $125k).
• Recommended offer: $114k (9.0% below list) — sets the bar for market timing.
• Cap rate 22.5% vs local median 2.5% in Valley Center — 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 52/100 on livability (#1,017 in CA) — a working-class tenant base; expect higher turnover. Strengths: employment A+, housing B; Watch: commute C-, schools F, amenities F.
• Valley Center-Pauma Unified (rural): math 16% / reading 34% proficiency, ranked #367 of 517 in CA (top 71%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Market conditions: 165 active listings in the ZIP; high-income renter base; 11,759 units permitted in San Diego County in 2024 (7,244 in 5+ unit buildings).
• This rent runs 31% of the median local income ($127k/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 $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
• San Diego County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (-3.0% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

• It's been on market 111 days — a 9% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
• 9 sale attempts since 19y ago; this cycle's ask has dropped $34k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.
• Current owner paid $103k; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

• Climate carrying-cost: severe wildfire risk — expect insurance premiums to compound above CPI over the hold.

Recommended offer $113,750 (9.0% below list)

Questions for the listing agent

1. It's been on market 111 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
2. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
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 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?
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: 2.58% ✓
• Cap rate: 22.50%
• Cash-on-cash: 57.90%
• DSCR: 3.58
• GRM: 3.2

CMA / ARV

• ARV (median comp): $205,000
• List price: $125,000
• Delta: -39.02%
• Verdict: UNDERPRICED
• Comps: 7 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
18218 Paradise Mountain Rd Spc 10	0.13mi	2/2.0	1,306 (-3%)	9mo	$255,000	$195	82
18218 Paradise Mountain Rd #7	0.00mi	2/2.0	1,355 (+1%)	21mo	$92,000	$68	81
18218 Paradise Mountain Rd Spc 65	0.00mi	2/2.0	1,344 (0%)	23mo	$170,000	$126	81
18218 Paradise Mountain Rd Spc 211 Lot 211	0.13mi	2/2.0	1,248 (-7%)	2mo	$205,000	$164	80
18218 S PARADISE MOUNTAIN RD SPC 109	0.00mi	2/2.0	1,440 (+7%)	12mo	$140,000	$97	78
18218 Paradise Mountain Rd Spc 145	0.09mi	2/2.0	1,440 (+7%)	14mo	$165,000	$115	72
18218 Paradise Mountain Rd Spc 105	0.13mi	2/2.0	1,440 (+7%)	12mo	$89,500	$62	72
18218 Paradise Mountain Rd Spc 150	0.00mi	2/2.0	1,536 (+14%)	8mo	$267,500	$174	70
18218 Paradise Mountain Rd Spc 79	0.00mi	2/2.0	1,530 (+14%)	10mo	$115,000	$75	69
18218 Paradise Mountain Rd #13	0.00mi	2/2.0	1,152 (-14%)	20mo	$99,900	$87	59
18218 Paradise Mountaind Rd #174	0.13mi	3/2.0 (+1)	1,532 (+14%)	10mo	$149,000	$97	57
18218 Paradise Mountain Rd #12	0.26mi	2/2.0	1,536 (+14%)	22mo	$129,000	$84	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 · 3.0% rent growth · sell at horizon

5-year hold

• IRR: 56.4%
• Equity multiple: 3.50×
• Total profit: $87,345
• Equity at exit: $18,638

10-year hold

• IRR: 61.4%
• Equity multiple: 7.14×
• Total profit: $214,746
• Equity at exit: $10,808

Cash invested: $35,000 (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.

Methodology + full state rankings →

ZIP-level market 92082

• Active inventory: 165
• Price-to-rent: 3.2×

Monthly cashflow live

• Estimated rent: $3,231 medium
• Mortgage (P&I): −$656
• Tax est. 1.5%: −$156 /mo · $1,875/yr
• Insurance: −$52
• HOA: −$0
• Vacancy / Maint / Mgmt: −$679
• Net cashflow: $1,689

Break-even live

Break-even rent $1,093

Max offer price $125,000

Occupancy floor 43%

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: $31,250
• Closing costs: $3,750
• Reserves months: —
• Total cash needed: —

Listing history 43 events

1. 2026-06-18
   days on market $125,000 Active 111 DOM
2. 2026-06-17
   days on market $125,000 Active 110 DOM
3. 2026-06-16
   days on market $125,000 Active 109 DOM
4. 2026-06-15
   days on market $125,000 Active 108 DOM
5. 2026-06-13
   days on market $125,000 Active 106 DOM
6. 2026-06-13
   days on market $125,000 Active 105 DOM
7. 2026-06-09
   days on market $125,000 Active 102 DOM
8. 2026-06-08
   days on market $125,000 Active 101 DOM
9. 2026-06-07
   days on market $125,000 Active 100 DOM
10. 2026-06-04
    days on market $125,000 Active 97 DOM
11. 2026-06-03
    days on market $125,000 Active 96 DOM
12. 2026-06-02
    days on market $125,000 Active 95 DOM
13. 2026-06-02
    price $125,000 Active 94 DOM
14. 2026-06-01
    days on market $159,000 Active 94 DOM
15. 2026-05-31
    days on market $159,000 Active 93 DOM
16. 2026-02-24
    listed $159,000 Active 1187-char remark

    Show marketing remark (1187 chars)

    Completely remodeled kitchen + views + FREE golf? Yes, please. Executive SCGA Approved 18-hole Course with no greens fee to residents This beautifully updated 2BR/2BA doublewide in Skyline Ranch Country Club is move-in ready and positioned lengthwise on the lot to capture natural light. The open floorplan with vaulted ceilings and abundant windows creates an airy, spacious feel the moment you walk in. The fully remodeled kitchen is the true centerpiece — modern, fresh, and designed to flow effortlessly into the living and dining areas. Gorgeous new wood flooring runs throughout, complemented by a cozy pellet stove in the living room. Additional upgrades include new roof, newer heat and A/C, newer water heater, newer garbage disposal, wood fencing, retaining wall, and a spacious 9.5' x 12' shed. AND an oversized lot with lots of fruit trees including orange, grapefruit lemon and avocados. Relax on the screened porch, enjoy the peaceful setting, and take advantage of all that Skyline Ranch Country Club offers — clubhouse, pools, and FREE golf in a desirable 55/45 age community. Clean. Updated. Comfortable. This one checks the boxes. Seller says bring OFFERS!

17. 2026-01-01
    historical
18. 2025-04-16
    price $169,000
19. 2024-08-16
    price $259,000
20. 2024-05-07
    listed $289,000 Active
21. 2015-07-14
    soldstatus $103,000 Sold
22. 2015-06-03
    status Pending
23. 2015-05-16
    listed $109,500 Active
24. 2013-12-31
    soldstatus $43,000
25. 2013-12-31
    soldstatus $43,000 Sold
26. 2013-12-10
    status Pending
27. 2013-11-07
    status Active
28. 2013-10-30
    status Pending
29. 2013-09-05
    price $49,000
30. 2013-06-12
    listed $60,000 Active
31. 2013-06-12
    listed $49,000
32. 2010-11-22
    soldstatus $60,000
33. 2010-05-20
    price $60,000
34. 2010-03-16
    price $65,000
35. 2009-12-13
    price $69,000
36. 2009-09-01
    price $70,000
37. 2009-02-21
    price $79,500
38. 2008-12-11
    price $85,000
39. 2008-04-22
    listed $60,000
40. 2008-03-01
    historical
41. 2008-03-01
    historical
42. 2007-03-01
    listed $125,000
43. 2007-03-01
    listed $125,000

ⓘ 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 (unshaded) · 0% chance over 30 yrs
• 🔥 Wildfire 10/10 Extreme
• 🌡 Heat 4/10 Moderate 1 d/yr ≥97°F today · 3 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 6/10 Major 10 unhealthy d/yr today · 12 by 30 yrs out

Taxation est. · year 1

• Rental income: $38,772
• − Mortgage interest: −$7,002
• − Property taxes: −$1,875
• − Insurance: −$625
• − Repairs & maintenance: −$3,102
• − Management: −$3,102
• − Depreciation: −$3,636
• Taxable income: $19,430
• Est. tax owed @ 24.0%: −$4,663
• After-tax cash flow: $15,601/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: Valley Center-Pauma Unified
• NCES district ID: 0600069
• Math proficiency: 16% ▼ -8.00%
• Reading proficiency: 34% ▼ -5.00%
• Median HH income: $74,438
• Composite: 24.32/100
• National rank: #7705
• State rank: #367 of 517 in CA

Livability — Valley Center

• Score: 52/100
• State rank: #1017
• US rank: #24938

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• County: San Diego County · 3,178,799 people
• City population: 21,727
• Metro: San Diego-Chula Vista-Carlsbad, CA
• Population (ZIP): 21,727
• Household income: $126,544
• Rent vs Own: 11.7% rent · 88.3% own
• Severe rent burden: 241.0

Population outlook (San Diego County) Hauer SSP2

• Today (2025): 3,678,185 people
• By 2030: 3,856,546 · +4.8%
• By 2040: 4,171,407 · +13.4%
• By 2050: 4,421,607 · +20.2%
• By 2075: 4,831,599 · +31.4%
• By 2100: 4,832,502 · +31.4%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.61)
• Race & ethnicity: White 49% Hispanic / Latino 38% Two or more races 23% Native American 4% Asian 3% Black 2%
• Hispanic origin (detail): Mexican 33%
• Common ancestry: Italian 2% Slovak 2% Iranian 1%
• Foreign-born: 17% · Canada, South Korea
• Languages at home: 74% English-only · Spanish 22% Tagalog/Filipino 1% Other Indo-European 1%

Political lean MEDSL · San Diego

• 2024 margin: D (+16.8) · D 56.9% · R 40.1% · Other 2.9%
• 2008→2024 swing: +6.6pp toward D · 2008: 10.2pp · 2024: 16.8pp
• All cycles: 2024: D+16.8 2020: D+22.8 2016: D+17.8 2012: D+5.1 2008: D+10.2

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -293.00%
• Current HPI: 294.6017
• Rent YoY: —
• Metro: San Diego-Chula Vista-Carlsbad, 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

+27.2% since first listed

28 events — show timeline

• 2026-02-24 Listed $159,000 CRMLS
• 2026-01-01 Listing Removed — CRMLS
• 2025-04-16 Price Changed $169,000 CRMLS
• 2024-08-16 Price Changed $259,000 CRMLS
• 2024-05-07 Listed $289,000 CRMLS
• 2015-07-14 Sold (MLS) $103,000 SDMLS
• 2015-06-03 Pending — SDMLS
• 2015-05-16 Listed $109,500 SDMLS
• 2013-12-31 Sold (MLS) $43,000 SDMLS
• 2013-12-31 Sold (MLS) $43,000 CRMLS
• 2013-12-10 Pending — SDMLS
• 2013-11-07 Relisted — SDMLS
• 2013-10-30 Pending — SDMLS
• 2013-09-05 Price Changed $49,000 SDMLS
• 2013-06-12 Listed $60,000 SDMLS
• 2013-06-12 Listed $49,000 CRMLS
• 2010-11-22 Sold (MLS) $60,000 CRMLS
• 2010-05-20 Price Changed $60,000 SDMLS
• 2010-03-16 Price Changed $65,000 SDMLS
• 2009-12-13 Price Changed $69,000 SDMLS
• 2009-09-01 Price Changed $70,000 SDMLS
• 2009-02-21 Price Changed $79,500 SDMLS
• 2008-12-11 Price Changed $85,000 SDMLS
• 2008-04-22 Listed $60,000 CRMLS
• 2008-03-01 Listing Removed — CRMLS
• 2008-03-01 Listing Removed — SDMLS
• 2007-03-01 Listed $125,000 CRMLS
• 2007-03-01 Listed $125,000 SDMLS