2200 W Wilson St # 058 Plan · Banning, CA 92220

$134,995

3 bd · 2.0 ba · 1,288 sqft · Manufactured · 850 Days on market

Good condition $105/sqft · 139% above area ↓ 10% since listing

---

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
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• ARV discount +7.5/15.0
• Condition / age +4.0/5.0
• Rent growth +3.4/5.0
• Livability +2.4/5.0
• Schools +2.0/10.0
• Appreciation +0.0/10.0

Listing remarks MLS

Welcome to your dream home! This new, beautifully crafted 3-bedroom, 2-bathroom residence from Clayton Tempo Series is everything you ve been searching for. Nestled in a serene community with stunning mountain views, this home offers modern comfort with a touch of luxury. Enjoy cooking in your open-concept kitchen featuring a large island perfect for meal prep or casual dining. The kitchen is fully equipped with brand new stainless steel appliances and plenty of cabinets. Unwind in the luxurious ensuite bathroom complete with dual sinks and a walk-in shower, offering the perfect retreat after a long day. Step out onto your covered front porch and take in the breathtaking mountain views, ideal for sipping your morning coffee or enjoying a sunset. A carport provides shelter for your vehicle, while the shed offers extra storage space for all your outdoor needs. This home is a perfect blend of modern amenities and natural beauty. Don t miss the chance to make this stunning property your own! Call us today to schedule a viewing! 23X56=1288 sq. ft. Sf. is approximate. Serial# PER040220CAAB. Restrictions may apply. Price does not include charges for escrow, title and registration, property tax, sales tax, or administrative fee. This home is located in a land-lease community and monthly site rent fees apply. 55+ community - only age-qualified customers are permitted. This home is under construction; material cost fluctuations may cause the final listing price to differ from t

Key facts

• Listed 849 days

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $135k. Condition is rated good.

Deal economics

• At list price, monthly cash flow is $915 ($11k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $135k).
• Recommended offer: $119k (12.0% below list) — sets the bar for market timing.
• Cap rate 14.4% vs local median 3.0% in Banning — 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 48/100 on livability (#1,192 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing B+; Watch: crime C-, schools F, amenities F.
• Banning Unified (suburban): math 15% / reading 25% proficiency, ranked #1,258 of 1,400 in CA (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: Rents rising (+3.6%/yr); 312 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 9,195 units permitted in Riverside County in 2024 (1,512 in 5+ unit buildings).
• This rent runs 45% of the median local income ($63k/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 $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
• Riverside County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (-3.0% appreciation + 3.6% rent growth), your $38k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

• It's been on market 850 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: severe wildfire risk; extreme-heat days projected 6→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $118,795 (12.0% below list)

Questions for the listing agent

1. It's been on market 850 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. 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?
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: 1.73% ✓
• Cap rate: 14.43%
• Cash-on-cash: 29.06%
• DSCR: 2.29
• GRM: 4.8

CMA / ARV

• ARV (median comp): $56,471
• List price: $134,995
• Delta: 139.05%
• Verdict: OVERPRICED
• Comps: 4 within 1.0 mi

Show comp detail 7 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
2200 W WILSON St #124	0.06mi	2/2.0 (-1)	1,248 (-3%)	19mo	$54,000	$43	72
2200 W WILSON St #100	0.08mi	2/2.0 (-1)	1,344 (+4%)	19mo	$139,000	$103	68
2200 W Wilson St #7	0.08mi	2/2.0 (-1)	1,344 (+4%)	20mo	$67,500	$50	68
2200 W Wilson St #125	0.08mi	2/2.0 (-1)	1,440 (+12%)	7mo	$50,500	$35	66
2200 W WILSON #28	0.08mi	2/2.0 (-1)	1,440 (+12%)	12mo	$69,000	$48	61
2200 W WILSON St #159	0.08mi	2/2.0 (-1)	1,440 (+12%)	17mo	$77,000	$53	57
2200 W Wilson St #32	0.08mi	2/2.0 (-1)	1,152 (-11%)	23mo	$59,000	$51	54

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 · 3.58% rent growth · sell at horizon

5-year hold

• IRR: 24.1%
• Equity multiple: 2.00×
• Total profit: $37,835
• Equity at exit: $20,128

10-year hold

• IRR: 32.3%
• Equity multiple: 4.01×
• Total profit: $113,864
• Equity at exit: $11,672

Cash invested: $37,799 (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 92220

• Rents YoY: 3.6%
• Active inventory: 312
• Price-to-rent: 4.8×

Monthly cashflow live

• Estimated rent: $2,340 medium
• Mortgage (P&I): −$708
• Tax est. 1.5%: −$169 /mo · $2,025/yr
• Insurance: −$56
• HOA: −$0
• Vacancy / Maint / Mgmt: −$491
• Net cashflow: $915

Break-even live

Break-even rent $1,181

Max offer price $134,995

Occupancy floor 56%

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: $33,749
• Closing costs: $4,050
• Reserves months: —
• Total cash needed: —

Rent comps 1 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
1949 W Williams St Banning, CA	3.0	2.0	1108	$2,350	$2.12	24d	1	0.34mi

Listing history 20 events

1. 2026-06-18
   days on market $134,995 Active 850 DOM
2. 2026-06-17
   days on market $134,995 Active 849 DOM
3. 2026-06-16
   days on market $134,995 Active 848 DOM
4. 2026-06-15
   days on market $134,995 Active 847 DOM
5. 2026-06-13
   days on market $134,995 Active 845 DOM
6. 2026-06-13
   days on market $134,995 Active 844 DOM
7. 2026-06-09
   days on market $134,995 Active 841 DOM
8. 2026-06-08
   days on market $134,995 Active 840 DOM
9. 2026-06-07
   days on market $134,995 Active 839 DOM
10. 2026-06-04
    days on market $134,995 Active 836 DOM
11. 2026-06-03
    days on market $134,995 Active 835 DOM
12. 2026-06-02
    days on market $134,995 Active 834 DOM
13. 2026-06-01
    days on market $134,995 Active 833 DOM
14. 2026-05-31
    days on market $134,995 Active 832 DOM
15. 2024-06-06
    price $134,995 1495-char remark

    Show marketing remark (1495 chars)

    Welcome to your dream home! This new, beautifully crafted 3-bedroom, 2-bathroom residence from Clayton Tempo Series is everything you ve been searching for. Nestled in a serene community with stunning mountain views, this home offers modern comfort with a touch of luxury. Enjoy cooking in your open-concept kitchen featuring a large island perfect for meal prep or casual dining. The kitchen is fully equipped with brand new stainless steel appliances and plenty of cabinets. Unwind in the luxurious ensuite bathroom complete with dual sinks and a walk-in shower, offering the perfect retreat after a long day. Step out onto your covered front porch and take in the breathtaking mountain views, ideal for sipping your morning coffee or enjoying a sunset. A carport provides shelter for your vehicle, while the shed offers extra storage space for all your outdoor needs. This home is a perfect blend of modern amenities and natural beauty. Don t miss the chance to make this stunning property your own! Call us today to schedule a viewing! 23X56=1288 sq. ft. Sf. is approximate. Serial# PER040220CAAB. Restrictions may apply. Price does not include charges for escrow, title and registration, property tax, sales tax, or administrative fee. This home is located in a land-lease community and monthly site rent fees apply. 55+ community - only age-qualified customers are permitted. This home is under construction; material cost fluctuations may cause the final listing price to differ from t

16. 2024-05-18
    price $139,995 1495-char remark

    Show marketing remark (1495 chars)

    Welcome to your dream home! This new, beautifully crafted 3-bedroom, 2-bathroom residence from Clayton Tempo Series is everything you ve been searching for. Nestled in a serene community with stunning mountain views, this home offers modern comfort with a touch of luxury. Enjoy cooking in your open-concept kitchen featuring a large island perfect for meal prep or casual dining. The kitchen is fully equipped with brand new stainless steel appliances and plenty of cabinets. Unwind in the luxurious ensuite bathroom complete with dual sinks and a walk-in shower, offering the perfect retreat after a long day. Step out onto your covered front porch and take in the breathtaking mountain views, ideal for sipping your morning coffee or enjoying a sunset. A carport provides shelter for your vehicle, while the shed offers extra storage space for all your outdoor needs. This home is a perfect blend of modern amenities and natural beauty. Don t miss the chance to make this stunning property your own! Call us today to schedule a viewing! 23X56=1288 sq. ft. Sf. is approximate. Serial# PER040220CAAB. Restrictions may apply. Price does not include charges for escrow, title and registration, property tax, sales tax, or administrative fee. This home is located in a land-lease community and monthly site rent fees apply. 55+ community - only age-qualified customers are permitted. This home is under construction; material cost fluctuations may cause the final listing price to differ from t

17. 2024-02-26
    price $144,095 1495-char remark

    Show marketing remark (1495 chars)

    Welcome to your dream home! This new, beautifully crafted 3-bedroom, 2-bathroom residence from Clayton Tempo Series is everything you ve been searching for. Nestled in a serene community with stunning mountain views, this home offers modern comfort with a touch of luxury. Enjoy cooking in your open-concept kitchen featuring a large island perfect for meal prep or casual dining. The kitchen is fully equipped with brand new stainless steel appliances and plenty of cabinets. Unwind in the luxurious ensuite bathroom complete with dual sinks and a walk-in shower, offering the perfect retreat after a long day. Step out onto your covered front porch and take in the breathtaking mountain views, ideal for sipping your morning coffee or enjoying a sunset. A carport provides shelter for your vehicle, while the shed offers extra storage space for all your outdoor needs. This home is a perfect blend of modern amenities and natural beauty. Don t miss the chance to make this stunning property your own! Call us today to schedule a viewing! 23X56=1288 sq. ft. Sf. is approximate. Serial# PER040220CAAB. Restrictions may apply. Price does not include charges for escrow, title and registration, property tax, sales tax, or administrative fee. This home is located in a land-lease community and monthly site rent fees apply. 55+ community - only age-qualified customers are permitted. This home is under construction; material cost fluctuations may cause the final listing price to differ from t

18. 2024-02-26
    price $149,995 1495-char remark

    Show marketing remark (1495 chars)

    Welcome to your dream home! This new, beautifully crafted 3-bedroom, 2-bathroom residence from Clayton Tempo Series is everything you ve been searching for. Nestled in a serene community with stunning mountain views, this home offers modern comfort with a touch of luxury. Enjoy cooking in your open-concept kitchen featuring a large island perfect for meal prep or casual dining. The kitchen is fully equipped with brand new stainless steel appliances and plenty of cabinets. Unwind in the luxurious ensuite bathroom complete with dual sinks and a walk-in shower, offering the perfect retreat after a long day. Step out onto your covered front porch and take in the breathtaking mountain views, ideal for sipping your morning coffee or enjoying a sunset. A carport provides shelter for your vehicle, while the shed offers extra storage space for all your outdoor needs. This home is a perfect blend of modern amenities and natural beauty. Don t miss the chance to make this stunning property your own! Call us today to schedule a viewing! 23X56=1288 sq. ft. Sf. is approximate. Serial# PER040220CAAB. Restrictions may apply. Price does not include charges for escrow, title and registration, property tax, sales tax, or administrative fee. This home is located in a land-lease community and monthly site rent fees apply. 55+ community - only age-qualified customers are permitted. This home is under construction; material cost fluctuations may cause the final listing price to differ from t

19. 2024-02-21
    price $144,095 1495-char remark

    Show marketing remark (1495 chars)

    Welcome to your dream home! This new, beautifully crafted 3-bedroom, 2-bathroom residence from Clayton Tempo Series is everything you ve been searching for. Nestled in a serene community with stunning mountain views, this home offers modern comfort with a touch of luxury. Enjoy cooking in your open-concept kitchen featuring a large island perfect for meal prep or casual dining. The kitchen is fully equipped with brand new stainless steel appliances and plenty of cabinets. Unwind in the luxurious ensuite bathroom complete with dual sinks and a walk-in shower, offering the perfect retreat after a long day. Step out onto your covered front porch and take in the breathtaking mountain views, ideal for sipping your morning coffee or enjoying a sunset. A carport provides shelter for your vehicle, while the shed offers extra storage space for all your outdoor needs. This home is a perfect blend of modern amenities and natural beauty. Don t miss the chance to make this stunning property your own! Call us today to schedule a viewing! 23X56=1288 sq. ft. Sf. is approximate. Serial# PER040220CAAB. Restrictions may apply. Price does not include charges for escrow, title and registration, property tax, sales tax, or administrative fee. This home is located in a land-lease community and monthly site rent fees apply. 55+ community - only age-qualified customers are permitted. This home is under construction; material cost fluctuations may cause the final listing price to differ from t

20. 2024-02-19
    listed $149,995 Active 1495-char remark

    Show marketing remark (1495 chars)

    Welcome to your dream home! This new, beautifully crafted 3-bedroom, 2-bathroom residence from Clayton Tempo Series is everything you ve been searching for. Nestled in a serene community with stunning mountain views, this home offers modern comfort with a touch of luxury. Enjoy cooking in your open-concept kitchen featuring a large island perfect for meal prep or casual dining. The kitchen is fully equipped with brand new stainless steel appliances and plenty of cabinets. Unwind in the luxurious ensuite bathroom complete with dual sinks and a walk-in shower, offering the perfect retreat after a long day. Step out onto your covered front porch and take in the breathtaking mountain views, ideal for sipping your morning coffee or enjoying a sunset. A carport provides shelter for your vehicle, while the shed offers extra storage space for all your outdoor needs. This home is a perfect blend of modern amenities and natural beauty. Don t miss the chance to make this stunning property your own! Call us today to schedule a viewing! 23X56=1288 sq. ft. Sf. is approximate. Serial# PER040220CAAB. Restrictions may apply. Price does not include charges for escrow, title and registration, property tax, sales tax, or administrative fee. This home is located in a land-lease community and monthly site rent fees apply. 55+ community - only age-qualified customers are permitted. This home is under construction; material cost fluctuations may cause the final listing price to differ from t

ⓘ 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 6/10 Major 6 d/yr ≥100°F today · 16 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 8/10 Severe 18 unhealthy d/yr today · 23 by 30 yrs out

Taxation est. · year 1

• Rental income: $28,076
• − Mortgage interest: −$7,562
• − Property taxes: −$2,025
• − Insurance: −$675
• − Repairs & maintenance: −$2,246
• − Management: −$2,246
• − Depreciation: −$3,927
• Taxable income: $9,395
• Est. tax owed @ 24.0%: −$2,255
• After-tax cash flow: $8,730/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This mobile home is in good condition with a modern kitchen and bathroom. It has a clean exterior and minimal maintenance needs. Upgrades such as painting, landscaping, and smart home features can further enhance its value.

Value-add opportunities

• Resale Painting the interior walls — Fresh paint can enhance the home's curb appeal and make it more inviting.
• Both Landscaping the front yard — A well-maintained front yard can improve both resale and rental value.
• Both Adding a smart home system — A smart home system can increase convenience and appeal to potential buyers/renters.
• Resale Upgrading the flooring in the bathrooms — Upgrading the flooring can make the bathrooms more appealing and increase the home's resale value.
• Rental Adding a smart thermostat — A smart thermostat can help reduce energy costs and attract renters who value energy efficiency.

Renovation cost estimate screening

Value-add ROI direction

• Resale Painting the interior walls — Fresh paint can enhance the home's curb appeal and make it more inviting. ↑
• Both Landscaping the front yard — A well-maintained front yard can improve both resale and rental value. ↑
• Both Adding a smart home system — A smart home system can increase convenience and appeal to potential buyers/renters. ↑
• Resale Upgrading the flooring in the bathrooms — Upgrading the flooring can make the bathrooms more appealing and increase the home's resale value. ↑
• Rental Adding a smart thermostat — A smart thermostat can help reduce energy costs and attract renters who value energy efficiency. ↑

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

• District: Banning Unified
• NCES district ID: 0603840
• Math proficiency: 15% ▬ 0.00%
• Reading proficiency: 25% ▼ -1.00%
• Median HH income: $39,303
• Composite: 20.12/100
• National rank: #13850
• State rank: #1258 of 1400 in CA

Livability — Banning

• Score: 48/100
• State rank: #1192
• US rank: #26047

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Banning, CA
• County: Riverside County · 2,287,001 people
• City population: 33,755
• Metro: Riverside-San Bernardino-Ontario, CA
• Population (ZIP): 33,755
• Household income: $62,599
• Rent vs Own: 29.1% rent · 70.9% own
• Severe rent burden: 1146.0

Population outlook (Riverside County) Hauer SSP2

• Today (2025): 2,664,475 people
• By 2030: 2,802,692 · +5.2%
• By 2040: 3,050,904 · +14.5%
• By 2050: 3,256,783 · +22.2%
• By 2075: 3,655,058 · +37.2%
• By 2100: 3,766,594 · +41.4%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Diverse neighborhood (Simpson 0.64)
• Race & ethnicity: Hispanic / Latino 48% White 35% Two or more races 21% Black 6% Asian 5% Native American 4%
• Hispanic origin (detail): Mexican 44%
• Common ancestry: Italian 1% Romanian 1% Portuguese 1%
• Foreign-born: 17% · Canada, South Korea, China
• Languages at home: 65% English-only · Spanish 29% Tagalog/Filipino 1% Other Indo-European 1%

Political lean MEDSL · Riverside

• 2024 margin: Toss-up / Even · D 48.0% · R 49.3% · Other 2.6%
• 2008→2024 swing: -3.6pp toward R · 2008: 2.3pp · 2024: -1.3pp
• All cycles: 2024: R+1.3 2020: D+8.0 2016: D+4.3 2012: R+0.4 2008: D+2.3

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -343.32%
• Current HPI: 342.4268
• Rent YoY: ▲ 3.58%
• 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

-10.0% since first listed

6 events — show timeline

• 2024-06-06 Price Changed $134,995 Zillow
• 2024-05-18 Price Changed $139,995 Zillow
• 2024-02-26 Price Changed $144,095 Zillow
• 2024-02-26 Price Changed $149,995 Zillow
• 2024-02-21 Price Changed $144,095 Zillow
• 2024-02-19 Listed $149,995 Zillow