CashFlowRE
Sign in Sign up
2139 E 4th St #244
B- Composite 67.36
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
  • DSCR +10.0/10.0
  • 1% rule +8.5/10.0
  • ARV discount +7.5/15.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$249,000

2139 E 4th St #244 · Ontario, CA 91764
3 bd · 2.0 ba · 11,520 sqft · Manufactured public records · 111 Days on market
Built 2024

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover this brand-new manufactured home in a welcoming all-age community in Ontario, CA. Enjoy a charming front porch—ideal for relaxing outdoors—and an open floor plan that connects the living, dining, and kitchen areas for a spacious, airy feel. The kitchen features a central island, sleek stainless steel appliances, and plenty of room for cooking and entertaining. This thoughtfully designed home offers two guest bedrooms with ceiling fans and ample closet space, a full guest bathroom with a tub/shower combo, and a private master suite with its own en-suite bathroom for added comfort. Perfect for families looking to create lasting memories, this home combines modern living with convenient access to local shopping, dining, and more.

Key facts

  • Community pool
  • Built 2024
  • Listed 111 days

Property features AI

Finance

  • Other: Energy-efficient features include lighting, appliances, HVAC, water heater, windows, and construction
  • Financial info: Monthly land lease amount applies
  • HOA & community: Land lease community (land lease in effect)

Exterior

  • Parking: Carport; Onsite parking available (park name: Ontario Lamplighter)
  • Security: Manager approval required for park residency; Pets allowed with breed restrictions
  • Utilities: District/public water; Public sewer; Natural gas connected; Electricity connected (standard); Cable available; Water heater: central and unit options; Energy Star water heater
  • Home design: Single-story; Turnkey condition; Front door entry; Mobile home model: Skyliner; Mobile home remains on site; 24 ft wide by 56 ft long; 2+ access exits; Suburban setting; Private paved road frontage
  • Construction: Built with cement board / fiber cement / Hardee plank / board & batten siding; Drywall interior walls; Blown insulation; Shingle (asphalt) roof; Pillar/post/pier foundation with tie downs; Skirted with cement board
  • Exterior features: Front porch; Awning; Exterior lighting; Vinyl fencing; Community pool; Patio (front porch present)

Interior

  • Kitchen: Kitchen island; Quartz and stone counters; Walk-in pantry; Pots & pan drawers; Six-burner stove; Gas range and gas oven; Refrigerator; Freezer; Dishwasher; Microwave; Garbage disposal; Ice maker; Energy Star appliances
  • Bedrooms: Main-floor primary bedroom; All bedrooms on ground floor; Walk-in closet(s)
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms; Bathtub and separate shower; Shower in tub; Stone counters in bathrooms
  • Heating & cooling: Central cooling; Central furnace heating; Energy-efficient HVAC
  • Interior features: Quartz counters throughout; High ceilings (9+ feet); Ceiling fans; Pantry; Two staircases; Recessed lighting; Open floor plan; Double-pane Energy Star windows
  • Laundry & utility: Washer hookup; Gas dryer hookup; Utility room / laundry area

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/2.0-bath manufactured listed at $249k.

Deal economics

  • At list price, monthly cash flow is $928 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $249k).
  • Recommended offer: $227k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.8% vs local median 2.7% in Ontario — 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 63/100 on livability (#435 in CA) — a middle-class / working-renter tenant base. Strengths: commute A-, housing B+; Watch: schools F, cost of living F, health & safety F.
  • Cucamonga Elementary (suburban): math 28% / reading 42% proficiency, ranked #867 of 1,400 in CA (top 62%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents soft (-0.3%/yr); 75 active listings in the ZIP; solid renter incomes; 5,458 units permitted in San Bernardino County in 2024 (1,500 in 5+ unit buildings).
  • At $3,352/mo this rent would consume 49% of the median local household income ($82k/yr) (locally 3075% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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.

Negotiation context

  • It's been on market 111 days — a 9% lower offer ($227k) is reasonable based on typical stale-listing flexibility.
  • 14 sale attempts since 5y 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.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; extreme-heat days projected 6→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $226,590 (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. 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
1.35%
Cap rate
10.76%
Cash-on-cash
15.97%
DSCR
1.71
GRM
6.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
3.5%
Equity multiple
1.13×
Total profit
$8,958
Equity at exit
$37,127
10-year hold
IRR
9.9%
Equity multiple
1.66×
Total profit
$46,114
Equity at exit
$21,529

Cash invested: $69,720 (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 91764

Rents YoY
-0.3%
Active inventory
75
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$3,352 medium interval (Pro) →
Mortgage (P&I)
$1,306
Tax est. 1.5%
$311 /mo · $3,735/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$704
Net cashflow
$928

Break-even live

Break-even rent $2,178
Max offer price $249,000
Occupancy floor 67%

Sensitivity live

Price -10% $1,100 -5% $1,014 +0% $928 +5% $842 +10% $756
Rent -10% $663 -5% $795 +0% $928 +5% $1,060 +10% $1,192
Rate -1.0pp $1,053 -0.5pp $991 base $928 +0.5pp $863 +1.0pp $797

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
$62,250
Closing costs
$7,470
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.

Listing history 38 events

  1. 2026-06-18
    days on market $249,000 Active 111 DOM
  2. 2026-06-17
    days on market $249,000 Active 110 DOM
  3. 2026-06-16
    days on market $249,000 Active 109 DOM
  4. 2026-06-15
    days on market $249,000 Active 108 DOM
  5. 2026-06-13
    days on market $249,000 Active 106 DOM
  6. 2026-06-13
    days on market $249,000 Active 105 DOM
  7. 2026-06-09
    days on market $249,000 Active 102 DOM
  8. 2026-06-08
    days on market $249,000 Active 101 DOM
  9. 2026-06-07
    days on market $249,000 Active 100 DOM
  10. 2026-06-04
    days on market $249,000 Active 97 DOM
  11. 2026-06-03
    days on market $249,000 Active 96 DOM
  12. 2026-06-02
    days on market $249,000 Active 95 DOM
  13. 2026-06-01
    days on market $249,000 Active 94 DOM
  14. 2026-05-31
    days on market $249,000 Active 93 DOM
  15. 2026-04-09
    status Active
  16. 2026-03-09
    status Pending Sale
  17. 2026-02-11
    price $249,000
  18. 2026-01-27
    listed $259,000 Active
  19. 2025-12-31
    historical
  20. 2025-08-28
    price $259,900
  21. 2025-08-27
    status Active
  22. 2025-07-31
    price $279,900
  23. 2025-06-12
    listed $299,900 Active
  24. 2025-04-02
    status Active 757-char remark
    Show marketing remark (757 chars)

    Discover this brand-new manufactured home in a welcoming all-age community in Ontario, CA. Enjoy a charming front porch—ideal for relaxing outdoors—and an open floor plan that connects the living, dining, and kitchen areas for a spacious, airy feel. The kitchen features a central island, sleek stainless steel appliances, and plenty of room for cooking and entertaining. This thoughtfully designed home offers two guest bedrooms with ceiling fans and ample closet space, a full guest bathroom with a tub/shower combo, and a private master suite with its own en-suite bathroom for added comfort. Perfect for families looking to create lasting memories, this home combines modern living with convenient access to local shopping, dining, and more.

  25. 2025-03-31
    status Pending Sale 757-char remark
    Show marketing remark (757 chars)

    Discover this brand-new manufactured home in a welcoming all-age community in Ontario, CA. Enjoy a charming front porch—ideal for relaxing outdoors—and an open floor plan that connects the living, dining, and kitchen areas for a spacious, airy feel. The kitchen features a central island, sleek stainless steel appliances, and plenty of room for cooking and entertaining. This thoughtfully designed home offers two guest bedrooms with ceiling fans and ample closet space, a full guest bathroom with a tub/shower combo, and a private master suite with its own en-suite bathroom for added comfort. Perfect for families looking to create lasting memories, this home combines modern living with convenient access to local shopping, dining, and more.

  26. 2025-01-10
    listed $299,900 Active 757-char remark
    Show marketing remark (757 chars)

    Discover this brand-new manufactured home in a welcoming all-age community in Ontario, CA. Enjoy a charming front porch—ideal for relaxing outdoors—and an open floor plan that connects the living, dining, and kitchen areas for a spacious, airy feel. The kitchen features a central island, sleek stainless steel appliances, and plenty of room for cooking and entertaining. This thoughtfully designed home offers two guest bedrooms with ceiling fans and ample closet space, a full guest bathroom with a tub/shower combo, and a private master suite with its own en-suite bathroom for added comfort. Perfect for families looking to create lasting memories, this home combines modern living with convenient access to local shopping, dining, and more.

  27. 2022-08-27
    status Active
  28. 2022-06-04
    status Active
  29. 2022-04-15
    status Active
  30. 2022-02-24
    status Active
  31. 2022-01-24
    price $239,900
  32. 2022-01-24
    price $269,900
  33. 2022-01-01
    historical Active Under Contract
  34. 2021-12-31
    status Active
  35. 2021-11-06
    status Active
  36. 2021-10-08
    status Active
  37. 2021-09-15
    listed $199,900 Active
  38. 2021-08-26
    historical

ⓘ 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 6/10 Major FEMA zone X (shaded) · 69% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 7/10 Severe 6 d/yr ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 23 unhealthy d/yr today · 28 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
$40,229
− Mortgage interest
−$13,948
− Property taxes
−$3,735
− Insurance
−$1,245
− Repairs & maintenance
−$3,218
− Management
−$3,218
− Depreciation
−$7,244
Taxable income
$7,621
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,829
After-tax cash flow
$9,302/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
Cucamonga Elementary
NCES district ID
0616300
Math proficiency
28% ▬ 0.00%
Reading proficiency
42% ▲ 1.00%
Median HH income
$55,067
Composite
33.44/100
National rank
#10539
State rank
#867 of 1400 in CA

Livability — Ontario

Score
63/100
State rank
#435
US rank
#14949

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ontario, CA
County
San Bernardino County · 2,030,291 people
City population
183,440
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
56,270
Household income
$81,762
Rent vs Own
54.9% rent · 45.1% own
Severe rent burden
3075.0

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 Hispanic (70%)
Race & ethnicity
Hispanic / Latino 70% Two or more races 26% White 12% Black 8% Asian 6% Native American 2%
Hispanic origin (detail)
Mexican 60%
Common ancestry
Italian 1% Romanian 1% Serbian 1%
Foreign-born
28% · Canada, China, Vietnam
Languages at home
44% English-only · Spanish 50% Chinese 1% Tagalog/Filipino 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
▼ -571.87%
Current HPI
456.8173
Rent YoY
▼ -0.27%
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

Price history

+24.6% since first listed
24 events — show timeline
  • 2026-04-09 Relisted CRMLS
  • 2026-03-09 Pending CRMLS
  • 2026-02-11 Price Changed $249,000 CRMLS
  • 2026-01-27 Listed $259,000 CRMLS
  • 2025-12-31 Listing Removed CRMLS
  • 2025-08-28 Price Changed $259,900 CRMLS
  • 2025-08-27 Relisted CRMLS
  • 2025-07-31 Price Changed $279,900 CRMLS
  • 2025-06-12 Listed $299,900 CRMLS
  • 2025-04-02 Relisted CRMLS
  • 2025-03-31 Pending CRMLS
  • 2025-01-10 Listed $299,900 CRMLS
  • 2022-08-27 Relisted CRMLS
  • 2022-06-04 Relisted CRMLS
  • 2022-04-15 Relisted CRMLS
  • 2022-02-24 Relisted CRMLS
  • 2022-01-24 Price Changed $269,900 CRMLS
  • 2022-01-24 Price Changed $239,900 CRMLS
  • 2022-01-01 Contingent CRMLS
  • 2021-12-31 Relisted CRMLS
  • 2021-11-06 Relisted CRMLS
  • 2021-10-08 Relisted CRMLS
  • 2021-09-15 Listed $199,900 CRMLS
  • 2021-08-26 Coming Soon CRMLS

Property tax history

-4.3%/yr

Latest (2020): $103 · -1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…