CashFlowRE
Sign in Sign up
38893 Juniper Tree Rd
D Composite 40.41
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
  • ARV discount +5.1/15.0
  • DSCR +4.8/10.0
  • 1% rule +3.5/10.0
  • Livability +3.4/5.0
  • Rent growth +3.1/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$415,000

38893 Juniper Tree Rd · Desert View Highlands, CA 93551
3 bd · 1.0 ba · 998 sqft · SingleFamily public records · 54 Days on market
Built 1954 0.28 ac lot Est $394k · 5% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this beautiful home in a sought-after neighborhood of desirable West Palmdale. This charming 3 bedroom, 1 bathroom home, built in the 1970s, features thoughtful upgrades including newer HVAC and condenser units, owned solar, and a 2 car attached garage. The refrigerator, washer, and dryer are included. The property offers plenty of parking, side access, and possible RV parking. The lot is larger than most, with a spacious backyard and an additional lot area beyond, creating an opportunity for a backyard retreat, garden, or potential ADU. Come see this West Palmdale home today before it's gone.

Key facts

  • Possible rv parking
  • Spacious backyard
  • Additional lot area

Tags

NEWER HVACOWNED SOLARSIDE ACCESSPOSSIBLE RV PARKINGSPACIOUS BACKYARDADDITIONAL LOT AREA

Property features AI

Finance

  • Other: Property has one unit; No accessory dwelling unit (ADU); Living area and lot size sourced from public records; Zoning: LCRA7000

Exterior

  • Parking: Attached garage with 2 garage spaces (2 total parking spaces)
  • Utilities: Public sewer; District/public water
  • Home design: Attached house; One story; Entry at front; Attached property
  • Construction: House structure; Year built information from public records
  • Exterior features: Rectangular lot with desert landscaping in the back and a front yard; Street lighting, storm drains, and sidewalks in the neighborhood; Suburban setting; No pool

Interior

  • Bedrooms: Three bedrooms, all on the main level
  • Bathrooms: One full bathroom
  • Heating & cooling: Central cooling
  • Interior features: Single-story layout; Front entry
  • Laundry & utility: Laundry area in the garage

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/1.0-bath single-family listed at $415k.

Deal economics

  • At list price, monthly cash flow is $169 ($2k/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 $354k (14.8% below list).
  • Recommended offer: $354k (14.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 67/100 on livability (#304 in CA) — a middle-class / working-renter tenant base. Strengths: housing A+; Watch: cost of living F, health & safety F.
  • Palmdale Elementary (suburban): math 20% / reading 31% proficiency, ranked #1,147 of 1,400 in CA (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.3%/yr); 387 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).
  • This rent runs 35% of the median local income ($120k/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 $3k of loan paydown is wiped out by about $12k of value loss. Plan a longer hold.
  • Los Angeles County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($403k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 12y 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 $160k; list at $415k implies a 159% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $353,677 (14.8% below list)

Questions for the listing agent

  1. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  2. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.85%
Cap rate
6.78%
Cash-on-cash
1.75%
DSCR
1.08
GRM
9.8

CMA / ARV

ARV (on-the-fly)
$394,210
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
38821 Juniper Tree Rd 0.14mi 3/1.0 998 (0%) 3mo $384,900 $386 92
38910 Sage Tree 0.22mi 3/1.0 1,026 (+3%) 6mo $435,000 $424 80
38853 Mesquite Rd 0.11mi 3/1.5 950 (-5%) 10mo $405,000 $426 77
38871 Yucca Tree 0.08mi 3/1.0 1,120 (+12%) 1mo $430,000 $384 75
39026 11th St W 0.31mi 3/1.0 1,026 (+3%) 8mo $380,000 $370 74
38841 Foxholm Dr 0.43mi 3/2.0 1,085 (+9%) 0mo $525,000 $484 61
38927 Deer Run Rd 0.26mi 3/2.0 1,128 (+13%) 3mo $385,000 $341 60
39202 Willowvale Rd 0.29mi 3/2.0 1,132 (+13%) 2mo $485,000 $428 59
39203 Foxholm 0.34mi 3/2.0 1,132 (+13%) 4mo $475,000 $420 54
38953 Foxholm Dr 0.26mi 4/2.0 (+1) 1,139 (+14%) 4mo $440,000 $386 52
39221 Foxholm Dr 0.37mi 3/2.0 1,141 (+14%) 6mo $419,000 $367 50
38810 Foxholm Dr 0.43mi 4/2.0 (+1) 1,139 (+14%) 10mo $450,000 $395 39

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 · 2.29% rent growth · sell at horizon

5-year hold
IRR
-14.3%
Equity multiple
0.49×
Total profit
$-59,071
Equity at exit
$61,878
10-year hold
IRR
-6.7%
Equity multiple
0.59×
Total profit
$-48,093
Equity at exit
$35,882

Cash invested: $116,200 (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 93551

Home prices YoY
-30.3%
Rents YoY
2.3%
Active inventory
387
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$3,537 medium interval (Pro) →
Mortgage (P&I)
$2,176
Tax from tax record
$276 /mo · $3,306/yr
Insurance
$173
HOA
$0
Vacancy / Maint / Mgmt
$743
Net cashflow
$169

Break-even live

Break-even rent $3,322
Max offer price $415,000
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
$103,750
Closing costs
$12,450
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
38441 5th St W Palmdale, CA 2.0 1.0–2.0 729 $2,395 $3.29 1d 15 1.05mi
570 Knollview Ct Palmdale, CA 2.0–3.0 2.0 880 $3,145 $3.57 1d 11 1.05mi

Listing history 22 events

  1. 2026-06-18
    days on market $415,000 Active 54 DOM
  2. 2026-06-17
    days on market $415,000 Active 53 DOM
  3. 2026-06-16
    days on market $415,000 Active 52 DOM
  4. 2026-06-15
    days on market $415,000 Active 51 DOM
  5. 2026-06-13
    days on market $415,000 Active 49 DOM
  6. 2026-06-13
    statusdays on market $415,000 Active 48 DOM
  7. 2026-05-03
    status Pending Sale
    Show marketing remark (611 chars)

    Welcome to this beautiful home in a sought-after neighborhood of desirable West Palmdale. This charming 3 bedroom, 1 bathroom home, built in the 1970s, features thoughtful upgrades including newer HVAC and condenser units, owned solar, and a 2 car attached garage. The refrigerator, washer, and dryer are included. The property offers plenty of parking, side access, and possible RV parking. The lot is larger than most, with a spacious backyard and an additional lot area beyond, creating an opportunity for a backyard retreat, garden, or potential ADU. Come see this West Palmdale home today before it's gone.

  8. 2026-05-03
    status Pending 611-char remark
    Show marketing remark (611 chars)

    Welcome to this beautiful home in a sought-after neighborhood of desirable West Palmdale. This charming 3 bedroom, 1 bathroom home, built in the 1970s, features thoughtful upgrades including newer HVAC and condenser units, owned solar, and a 2 car attached garage. The refrigerator, washer, and dryer are included. The property offers plenty of parking, side access, and possible RV parking. The lot is larger than most, with a spacious backyard and an additional lot area beyond, creating an opportunity for a backyard retreat, garden, or potential ADU. Come see this West Palmdale home today before it's gone.

  9. 2026-03-17
    listed $415,000 Active 611-char remark
    Show marketing remark (611 chars)

    Welcome to this beautiful home in a sought-after neighborhood of desirable West Palmdale. This charming 3 bedroom, 1 bathroom home, built in the 1970s, features thoughtful upgrades including newer HVAC and condenser units, owned solar, and a 2 car attached garage. The refrigerator, washer, and dryer are included. The property offers plenty of parking, side access, and possible RV parking. The lot is larger than most, with a spacious backyard and an additional lot area beyond, creating an opportunity for a backyard retreat, garden, or potential ADU. Come see this West Palmdale home today before it's gone.

  10. 2026-03-16
    listed $415,000 Active
  11. 2016-10-14
    soldstatus $160,000 Closed Sale 171-char remark
    Show marketing remark (171 chars)

    Waiting for the right buyer to own this house, Cozy 3+1 Great for first time buyers, Large lot, Needs a little TLC. "Sold As Is" Available for showing next week.

  12. 2016-10-14
    soldstatus $160,000 Closed
    Show marketing remark (171 chars)

    Waiting for the right buyer to own this house, Cozy 3+1 Great for first time buyers, Large lot, Needs a little TLC. "Sold As Is" Available for showing next week.

  13. 2016-10-14
    soldstatus $160,000
    Show marketing remark (171 chars)

    Waiting for the right buyer to own this house, Cozy 3+1 Great for first time buyers, Large lot, Needs a little TLC. "Sold As Is" Available for showing next week.

  14. 2016-08-31
    status Pending Sale 171-char remark
    Show marketing remark (171 chars)

    Waiting for the right buyer to own this house, Cozy 3+1 Great for first time buyers, Large lot, Needs a little TLC. "Sold As Is" Available for showing next week.

  15. 2016-08-31
    status Pending
    Show marketing remark (171 chars)

    Waiting for the right buyer to own this house, Cozy 3+1 Great for first time buyers, Large lot, Needs a little TLC. "Sold As Is" Available for showing next week.

  16. 2016-08-20
    status Active
  17. 2016-08-19
    status Pending
  18. 2016-08-15
    listed $160,000 Active 171-char remark
    Show marketing remark (171 chars)

    Waiting for the right buyer to own this house, Cozy 3+1 Great for first time buyers, Large lot, Needs a little TLC. "Sold As Is" Available for showing next week.

  19. 2016-08-14
    listed $160,000 Active
  20. 2014-12-05
    soldstatus $145,000
  21. 2014-10-16
    soldstatus $145,000
  22. 2014-07-03
    listed $144,000

ⓘ 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
$3,306 · $276/mo
Projected year-2 tax
$3,306 · $276/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 8/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥99°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 28 unhealthy d/yr today · 33 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
$42,441
− Mortgage interest
−$23,246
− Property taxes
−$3,306
− Insurance
−$2,075
− Repairs & maintenance
−$3,395
− Management
−$3,395
− Depreciation
−$12,073
Taxable loss
−$5,050
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,212
After-tax cash flow
$3,243/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
Palmdale Elementary
NCES district ID
0629580
Math proficiency
20% ▲ 1.00%
Reading proficiency
31% ▲ 1.00%
Median HH income
$48,652
Composite
25.34/100
National rank
#12888
State rank
#1147 of 1400 in CA

Livability — Desert View Highlands

Score
67/100
State rank
#304
US rank
#10165

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Desert View Highlands, CA
County
Los Angeles County · 9,444,647 people
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
54,360
Household income
$119,801
Rent vs Own
21.2% rent · 78.8% own
Severe rent burden
1168.0

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
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
Hispanic / Latino 43% White 33% Two or more races 17% Black 10% Asian 9%
Hispanic origin (detail)
Mexican 31%
Common ancestry
Russian 1% Lithuanian 1% Slovak 1%
Foreign-born
22% · Canada, Vietnam, China
Languages at home
61% English-only · Spanish 29% Other Indo-European 3% Tagalog/Filipino 3%

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
▼ -142.22%
Current HPI
327.1791
Rent YoY
▲ 2.29%
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

+188.2% since first listed
16 events — show timeline
  • 2026-05-03 Pending CRMLS
  • 2026-05-03 Pending AVMLS
  • 2026-03-17 Listed $415,000 AVMLS
  • 2026-03-16 Listed $415,000 CRMLS
  • 2016-10-14 Sold (Public Records) $160,000 Public Records
  • 2016-10-14 Sold (MLS) $160,000 AVMLS
  • 2016-10-14 Sold (MLS) $160,000 CRMLS
  • 2016-08-31 Pending CRMLS
  • 2016-08-31 Pending AVMLS
  • 2016-08-20 Relisted AVMLS
  • 2016-08-19 Pending AVMLS
  • 2016-08-15 Listed $160,000 CRMLS
  • 2016-08-14 Listed $160,000 AVMLS
  • 2014-12-05 Sold (MLS) $145,000 AVMLS
  • 2014-10-16 Sold (Public Records) $145,000 Public Records
  • 2014-07-03 Listed $144,000 AVMLS

Property tax history

+9.2%/yr

Latest (2025): $3,306 · +5.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…