CashFlowRE
Sign in Sign up
2230 Lake Park Dr #142
B- Composite 68.99
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 +6.8/15.0
  • Condition / age +3.8/5.0
  • Rent growth +3.2/5.0
  • Livability +3.2/5.0
  • Schools +2.1/10.0
  • Appreciation +0.0/10.0

$79,900

2230 Lake Park Dr #142 · San Jacinto, CA 92583
2 bd · 2.0 ba · 1,440 sqft · Manufactured · 495 Days on market
Built 1978 Good condition $55/sqft · at area comps Est $79k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

SELLER WANTS IT SOLD! Seller will consider all offers from $99,900 to $69,000 if closing occurs on or before December 31, 2025. Don’t miss this opportunity to secure a great deal with flexible pricing for a quick close. Submit your best offer and take advantage of this limited-time window. Located in the Sought-After 55+ Gated Community of Soboba Springs Ready for the active retirement lifestyle you’ve been dreaming of? This upgraded, move-in-ready 2-bedroom, 2-bath home is priced to sell—and the seller is looking at ALL serious offers! Enjoy Greenbelt views, a relaxing front porch, and a private rear lot with vinyl fencing, citrus tree, and a low-maintenance vinyl shed. The clubhouse is just steps away—you can literally walk to the heart of the community! Upgrades include: Newer gas cooktop, dishwasher, hot water heater, garbage disposal, refrigerator, and kitchen faucet. Home features: Laminate flooring, Spacious master bath with dual sinks, soaking tub, and separate shower Vaulted ceilings, wet bar, and ample storage throughout. Community Perks: Clubhouse with pool, spa, craft room, fitness center, and billiards Resident social events and cards/game nights Reflection Lake (catch & release fishing) All tucked inside a peaceful, tree-lined rural setting Located just across from Soboba Springs Golf Course & Casino Resort, with fine dining, entertainment, and outdoor adventures right at your doorstep—fishing, hiking, biking, and more. This is your chance to get into a thriving, award-nominated 55+ community. Seller is motivated. BRING ALL OFFERS TODAY!

Key facts

  • Golf
  • Biking
  • Green belt views

Tags

FISHING LAKESHIKINGBIKINGGOLFRELAXING FRONT PORCHGREEN BELT VIEWS

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 2-bed/2.0-bath manufactured listed at $80k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $80k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.
  • Cap rate 25.2% vs local median 3.8% in San Jacinto — 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 (#467 in CA) — a middle-class / working-renter tenant base. Strengths: housing A+; Watch: employment D+, schools D-, amenities F.
  • San Jacinto Unified (suburban): math 13% / reading 36% proficiency, ranked #421 of 517 in CA (top 81%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.6%/yr); 159 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 9,195 units permitted in Riverside County in 2024 (1,512 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($68k/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 $552 of loan paydown is wiped out by about $2k 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 + 2.6% rent growth), your $22k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 495 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 14 sale attempts since 15y ago; this cycle's ask is 4219% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $34k; list at $80k implies a 135% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 4→11/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $70,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 495 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — 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 D-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
2.87%
Cap rate
25.23%
Cash-on-cash
67.63%
DSCR
4.01
GRM
2.9

CMA / ARV

ARV (median comp)
$78,750
List price
$79,900
Delta
1.46%
Verdict
FAIR
Comps
14 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2230 Lake Park Dr #106 0.00mi 2/2.0 1,440 (0%) 2mo $35,000 $24 98
2230 Lake Park #127 0.16mi 2/2.0 1,440 (0%) 3mo $32,000 $22 90
2230 Lake Park Dr #223 0.00mi 2/2.0 1,344 (-7%) 4mo $77,500 $58 86
2230 Lake Park Dr #174 0.02mi 2/2.0 1,440 (0%) 16mo $142,000 $99 86
2230 Lake Park Dr #143 0.16mi 2/2.0 1,440 (0%) 14mo $75,000 $52 81
2230 Lake Park Dr #133 0.00mi 3/2.0 (+1) 1,325 (-8%) 3mo $195,500 $148 79
2230 Lake Park #193 0.16mi 2/2.0 1,296 (-10%) 2mo $118,000 $91 74
1499 Old Mtn #51 0.74mi 2/2.0 1,456 (+1%) 2mo $120,000 $82 62
1499 Old Mountain Ave #93 0.71mi 2/2.0 1,440 (0%) 9mo $91,500 $64 60
1499 Old Mountain Ave #30 0.74mi 2/2.0 1,440 (0%) 11mo $115,000 $80 57
1499 Old Mountain Ave #145 0.74mi 2/2.0 1,440 (0%) 11mo $110,000 $76 57
1499 Old Mtn #88 0.74mi 2/2.0 1,344 (-7%) 0mo $80,000 $60 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 · 2.61% rent growth · sell at horizon

5-year hold
IRR
66.6%
Equity multiple
3.97×
Total profit
$66,499
Equity at exit
$11,913
10-year hold
IRR
70.7%
Equity multiple
8.05×
Total profit
$157,804
Equity at exit
$6,908

Cash invested: $22,372 (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 92583

Home prices YoY
-14.8%
Rents YoY
2.6%
Active inventory
159
Price-to-rent
2.9×

Monthly cashflow live

Estimated rent
$2,295 high interval (Pro) →
Mortgage (P&I)
$419
Tax est. 1.5%
$100 /mo · $1,198/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$482
Net cashflow
$1,261

Break-even live

Break-even rent $699
Max offer price $79,900
Occupancy floor 40%

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
$19,975
Closing costs
$2,397
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
904 Bergamo Ave San Jacinto, CA 2.0 2.0 1596 $2,600 $1.63 10d 1 0.81mi
905 Verona Ave San Jacinto, CA 2.0 2.0 1417 $2,300 $1.62 17d 1 0.84mi
1129 Osprey St San Jacinto, CA 3.0 2.0 1582 $2,700 $1.71 43d 1 0.93mi
492 Foursquare Pl San Jacinto, CA 3.0 2.0 1573 $3,500 $2.23 1d 1 1.19mi
620 E Main St San Jacinto, CA 2.0 2.0 900 $1,600 $1.78 24d 1 1.19mi
646 Field Maple Pl GLMN HOT SPGS, CA 3.0–4.0 2.0–3.0 1825 $2,850 $1.56 1d 9 1.33mi
621 S Mistletoe Ave San Jacinto, CA 2.0 2.0 1500 $2,000 $1.33 43d 1 1.37mi
1939 Hooper Dr San Jacinto, CA 2.0 2.0 1111 $1,950 $1.76 24d 1 1.37mi
1809 Rue Chenin Blanc San Jacinto, CA 3.0 2.0 1548 $2,500 $1.61 4d 1 1.40mi
700 Minor St San Jacinto, CA 2.0 1.0 878 $1,700 $1.94 24d 1 1.47mi
700 Minor St San Jacinto, CA 2.0 1.0 878 $1,600 $1.82 43d 1 1.47mi
748 Minor St Apt F San Jacinto, CA 2.0 1.0 878 $1,600 $1.82 43d 1 1.48mi
784 Minor St Unit B San Jacinto, CA 2.0 1.0 878 $1,700 $1.94 24d 1 1.49mi
800 Minor St San Jacinto, CA 2.0 1.0 878 $1,600 $1.82 1d 1 1.49mi
795 Minor St Unit A San Jacinto, CA 2.0 1.0 878 $1,700 $1.94 24d 1 1.50mi

Listing history 50 events

  1. 2026-06-18
    days on market $79,900 Active 495 DOM
  2. 2026-06-17
    days on market $79,900 Active 494 DOM
  3. 2026-06-16
    days on market $79,900 Active 493 DOM
  4. 2026-06-15
    days on market $79,900 Active 492 DOM
  5. 2026-06-13
    days on market $79,900 Active 490 DOM
  6. 2026-06-13
    days on market $79,900 Active 489 DOM
  7. 2026-06-09
    days on market $79,900 Active 486 DOM
  8. 2026-06-08
    days on market $79,900 Active 485 DOM
  9. 2026-06-07
    days on market $79,900 Active 484 DOM
  10. 2026-06-04
    days on market $79,900 Active 481 DOM
  11. 2026-06-03
    days on market $79,900 Active 480 DOM
  12. 2026-06-02
    days on market $79,900 Active 479 DOM
  13. 2026-06-01
    days on market $79,900 Active 478 DOM
  14. 2026-05-31
    days on market $79,900 Active 477 DOM
  15. 2026-03-25
    historical $1,850
  16. 2026-03-24
    listed $1,850
  17. 2026-01-18
    price $89,900 1640-char remark
    Show marketing remark (1640 chars)

    SELLER WANTS IT SOLD! Seller will consider all offers from $99,900 to $69,000 if closing occurs on or before December 31, 2025. Don’t miss this opportunity to secure a great deal with flexible pricing for a quick close. Submit your best offer and take advantage of this limited-time window. Located in the Sought-After 55+ Gated Community of Soboba Springs Ready for the active retirement lifestyle you’ve been dreaming of? This upgraded, move-in-ready 2-bedroom, 2-bath home is priced to sell—and the seller is looking at ALL serious offers! Enjoy Greenbelt views, a relaxing front porch, and a private rear lot with vinyl fencing, citrus tree, and a low-maintenance vinyl shed. The clubhouse is just steps away—you can literally walk to the heart of the community! Upgrades include: Newer gas cooktop, dishwasher, hot water heater, garbage disposal, refrigerator, and kitchen faucet. Home features: Laminate flooring, Spacious master bath with dual sinks, soaking tub, and separate shower Vaulted ceilings, wet bar, and ample storage throughout. Community Perks: Clubhouse with pool, spa, craft room, fitness center, and billiards Resident social events and cards/game nights Reflection Lake (catch & release fishing) All tucked inside a peaceful, tree-lined rural setting Located just across from Soboba Springs Golf Course & Casino Resort, with fine dining, entertainment, and outdoor adventures right at your doorstep—fishing, hiking, biking, and more. This is your chance to get into a thriving, award-nominated 55+ community. Seller is motivated. BRING ALL OFFERS TODAY!

  18. 2025-11-15
    price $99,899 1640-char remark
    Show marketing remark (1640 chars)

    SELLER WANTS IT SOLD! Seller will consider all offers from $99,900 to $69,000 if closing occurs on or before December 31, 2025. Don’t miss this opportunity to secure a great deal with flexible pricing for a quick close. Submit your best offer and take advantage of this limited-time window. Located in the Sought-After 55+ Gated Community of Soboba Springs Ready for the active retirement lifestyle you’ve been dreaming of? This upgraded, move-in-ready 2-bedroom, 2-bath home is priced to sell—and the seller is looking at ALL serious offers! Enjoy Greenbelt views, a relaxing front porch, and a private rear lot with vinyl fencing, citrus tree, and a low-maintenance vinyl shed. The clubhouse is just steps away—you can literally walk to the heart of the community! Upgrades include: Newer gas cooktop, dishwasher, hot water heater, garbage disposal, refrigerator, and kitchen faucet. Home features: Laminate flooring, Spacious master bath with dual sinks, soaking tub, and separate shower Vaulted ceilings, wet bar, and ample storage throughout. Community Perks: Clubhouse with pool, spa, craft room, fitness center, and billiards Resident social events and cards/game nights Reflection Lake (catch & release fishing) All tucked inside a peaceful, tree-lined rural setting Located just across from Soboba Springs Golf Course & Casino Resort, with fine dining, entertainment, and outdoor adventures right at your doorstep—fishing, hiking, biking, and more. This is your chance to get into a thriving, award-nominated 55+ community. Seller is motivated. BRING ALL OFFERS TODAY!

  19. 2025-09-23
    price $99,900 1640-char remark
    Show marketing remark (1640 chars)

    SELLER WANTS IT SOLD! Seller will consider all offers from $99,900 to $69,000 if closing occurs on or before December 31, 2025. Don’t miss this opportunity to secure a great deal with flexible pricing for a quick close. Submit your best offer and take advantage of this limited-time window. Located in the Sought-After 55+ Gated Community of Soboba Springs Ready for the active retirement lifestyle you’ve been dreaming of? This upgraded, move-in-ready 2-bedroom, 2-bath home is priced to sell—and the seller is looking at ALL serious offers! Enjoy Greenbelt views, a relaxing front porch, and a private rear lot with vinyl fencing, citrus tree, and a low-maintenance vinyl shed. The clubhouse is just steps away—you can literally walk to the heart of the community! Upgrades include: Newer gas cooktop, dishwasher, hot water heater, garbage disposal, refrigerator, and kitchen faucet. Home features: Laminate flooring, Spacious master bath with dual sinks, soaking tub, and separate shower Vaulted ceilings, wet bar, and ample storage throughout. Community Perks: Clubhouse with pool, spa, craft room, fitness center, and billiards Resident social events and cards/game nights Reflection Lake (catch & release fishing) All tucked inside a peaceful, tree-lined rural setting Located just across from Soboba Springs Golf Course & Casino Resort, with fine dining, entertainment, and outdoor adventures right at your doorstep—fishing, hiking, biking, and more. This is your chance to get into a thriving, award-nominated 55+ community. Seller is motivated. BRING ALL OFFERS TODAY!

  20. 2025-08-06
    historical $1,850
    Show marketing remark (1640 chars)

    SELLER WANTS IT SOLD! Seller will consider all offers from $99,900 to $69,000 if closing occurs on or before December 31, 2025. Don’t miss this opportunity to secure a great deal with flexible pricing for a quick close. Submit your best offer and take advantage of this limited-time window. Located in the Sought-After 55+ Gated Community of Soboba Springs Ready for the active retirement lifestyle you’ve been dreaming of? This upgraded, move-in-ready 2-bedroom, 2-bath home is priced to sell—and the seller is looking at ALL serious offers! Enjoy Greenbelt views, a relaxing front porch, and a private rear lot with vinyl fencing, citrus tree, and a low-maintenance vinyl shed. The clubhouse is just steps away—you can literally walk to the heart of the community! Upgrades include: Newer gas cooktop, dishwasher, hot water heater, garbage disposal, refrigerator, and kitchen faucet. Home features: Laminate flooring, Spacious master bath with dual sinks, soaking tub, and separate shower Vaulted ceilings, wet bar, and ample storage throughout. Community Perks: Clubhouse with pool, spa, craft room, fitness center, and billiards Resident social events and cards/game nights Reflection Lake (catch & release fishing) All tucked inside a peaceful, tree-lined rural setting Located just across from Soboba Springs Golf Course & Casino Resort, with fine dining, entertainment, and outdoor adventures right at your doorstep—fishing, hiking, biking, and more. This is your chance to get into a thriving, award-nominated 55+ community. Seller is motivated. BRING ALL OFFERS TODAY!

  21. 2025-08-06
    price $114,900 1640-char remark
    Show marketing remark (1640 chars)

    SELLER WANTS IT SOLD! Seller will consider all offers from $99,900 to $69,000 if closing occurs on or before December 31, 2025. Don’t miss this opportunity to secure a great deal with flexible pricing for a quick close. Submit your best offer and take advantage of this limited-time window. Located in the Sought-After 55+ Gated Community of Soboba Springs Ready for the active retirement lifestyle you’ve been dreaming of? This upgraded, move-in-ready 2-bedroom, 2-bath home is priced to sell—and the seller is looking at ALL serious offers! Enjoy Greenbelt views, a relaxing front porch, and a private rear lot with vinyl fencing, citrus tree, and a low-maintenance vinyl shed. The clubhouse is just steps away—you can literally walk to the heart of the community! Upgrades include: Newer gas cooktop, dishwasher, hot water heater, garbage disposal, refrigerator, and kitchen faucet. Home features: Laminate flooring, Spacious master bath with dual sinks, soaking tub, and separate shower Vaulted ceilings, wet bar, and ample storage throughout. Community Perks: Clubhouse with pool, spa, craft room, fitness center, and billiards Resident social events and cards/game nights Reflection Lake (catch & release fishing) All tucked inside a peaceful, tree-lined rural setting Located just across from Soboba Springs Golf Course & Casino Resort, with fine dining, entertainment, and outdoor adventures right at your doorstep—fishing, hiking, biking, and more. This is your chance to get into a thriving, award-nominated 55+ community. Seller is motivated. BRING ALL OFFERS TODAY!

  22. 2025-07-19
    listed $1,850
  23. 2025-05-28
    historical $1,850
  24. 2025-02-11
    listed $1,850
  25. 2025-02-08
    listed $124,900 Active 1640-char remark
    Show marketing remark (1640 chars)

    SELLER WANTS IT SOLD! Seller will consider all offers from $99,900 to $69,000 if closing occurs on or before December 31, 2025. Don’t miss this opportunity to secure a great deal with flexible pricing for a quick close. Submit your best offer and take advantage of this limited-time window. Located in the Sought-After 55+ Gated Community of Soboba Springs Ready for the active retirement lifestyle you’ve been dreaming of? This upgraded, move-in-ready 2-bedroom, 2-bath home is priced to sell—and the seller is looking at ALL serious offers! Enjoy Greenbelt views, a relaxing front porch, and a private rear lot with vinyl fencing, citrus tree, and a low-maintenance vinyl shed. The clubhouse is just steps away—you can literally walk to the heart of the community! Upgrades include: Newer gas cooktop, dishwasher, hot water heater, garbage disposal, refrigerator, and kitchen faucet. Home features: Laminate flooring, Spacious master bath with dual sinks, soaking tub, and separate shower Vaulted ceilings, wet bar, and ample storage throughout. Community Perks: Clubhouse with pool, spa, craft room, fitness center, and billiards Resident social events and cards/game nights Reflection Lake (catch & release fishing) All tucked inside a peaceful, tree-lined rural setting Located just across from Soboba Springs Golf Course & Casino Resort, with fine dining, entertainment, and outdoor adventures right at your doorstep—fishing, hiking, biking, and more. This is your chance to get into a thriving, award-nominated 55+ community. Seller is motivated. BRING ALL OFFERS TODAY!

  26. 2024-11-10
    listed $129,999 Active
  27. 2024-11-06
    historical $1,800
  28. 2024-08-14
    price $1,800
  29. 2024-07-28
    listed $1,850
  30. 2023-06-13
    historical
  31. 2023-06-13
    historical
  32. 2023-05-31
    price $114,900
  33. 2023-05-10
    listed $119,900 Active
  34. 2023-05-08
    historical
  35. 2022-07-13
    price $95,000
  36. 2022-07-13
    status Active
  37. 2022-06-21
    status Pending Sale
  38. 2022-06-21
    listed $89,900 Active
  39. 2020-02-28
    soldstatus $34,000 Closed Sale
  40. 2020-02-19
    status Pending Sale
  41. 2020-02-01
    historical Active Under Contract
  42. 2019-11-23
    price $42,300
  43. 2019-08-28
    listed $42,500 Active
  44. 2019-08-26
    historical
  45. 2019-08-21
    price $42,500
  46. 2019-05-18
    listed $47,888 Active
  47. 2019-05-13
    historical
  48. 2019-04-16
    status Active
  49. 2019-04-16
    price $44,995
  50. 2019-04-15
    historical Hold Do Not Show

ⓘ 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 3/10 Moderate FEMA zone X · 10% chance over 30 yrs
  • 🔥 Wildfire 9/10 Extreme
  • 🌡 Heat 7/10 Severe 4 d/yr ≥102°F today · 11 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 11 unhealthy d/yr today · 13 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
$27,541
− Mortgage interest
−$4,476
− Property taxes
−$1,198
− Insurance
−$400
− Repairs & maintenance
−$2,203
− Management
−$2,203
− Depreciation
−$2,324
Taxable income
$14,736
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,537
After-tax cash flow
$11,594/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 75/100 Cosmetic rehab

This move-in-ready manufactured home in Soboba Springs is in good condition with new laminate flooring and updated appliances. It offers a relaxing front porch and a private rear lot with a citrus tree and vinyl shed. The home is ready for the active retirement lifestyle and is priced to sell.

Value-add opportunities

  • Both Paint exterior trim — Enhances curb appeal and adds value for both resale and rental
  • Both Clean gutters — Improves drainage and adds value for both resale and rental

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior trim — Enhances curb appeal and adds value for both resale and rental
  • Both Clean gutters — Improves drainage and adds value for both resale and rental

ⓘ 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
San Jacinto Unified
NCES district ID
0634440
Math proficiency
13% ▼ -9.00%
Reading proficiency
36% ▬ 0.00%
Median HH income
$43,560
Composite
20.94/100
National rank
#8478
State rank
#421 of 517 in CA

Livability — San Jacinto

Score
63/100
State rank
#467
US rank
#15889

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
San Jacinto, CA
County
Riverside County · 2,287,001 people
City population
33,778
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
33,778
Household income
$68,351
Rent vs Own
31.4% rent · 68.6% own
Severe rent burden
747.0

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 0.57)
Race & ethnicity
Hispanic / Latino 60% White 26% Two or more races 23% Black 5% Asian 3% Native American 3%
Hispanic origin (detail)
Mexican 52%
Common ancestry
Lithuanian 1% Iranian 1% Portuguese 1%
Foreign-born
20% · Canada
Languages at home
56% English-only · Spanish 40% Tagalog/Filipino 2% Other Asian/Pacific 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
▼ -71.15%
Current HPI
407.8584
Rent YoY
▲ 2.61%
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

-88.8% since first listed
40 events — show timeline
  • 2026-03-25 Rental Removed $1,850 CRMLS
  • 2026-03-24 Listed for Rent $1,850 CRMLS
  • 2026-01-18 Price Changed $89,900 CRMLS
  • 2025-11-15 Price Changed $99,899 CRMLS
  • 2025-09-23 Price Changed $99,900 CRMLS
  • 2025-08-06 Rental Removed $1,850 SDMLS
  • 2025-08-06 Price Changed $114,900 CRMLS
  • 2025-07-19 Listed for Rent $1,850 SDMLS
  • 2025-05-28 Rental Removed $1,850 CRMLS
  • 2025-02-11 Listed for Rent $1,850 CRMLS
  • 2025-02-08 Listed $124,900 CRMLS
  • 2024-11-10 Listed $129,999 CRMLS
  • 2024-11-06 Rental Removed $1,800 CRMLS
  • 2024-08-14 Price Changed $1,800 CRMLS
  • 2024-07-28 Listed for Rent $1,850 CRMLS
  • 2023-06-13 Rental Removed CRMLS
  • 2023-06-13 Listing Removed CRMLS
  • 2023-05-31 Price Changed $114,900 CRMLS
  • 2023-05-10 Listed $119,900 CRMLS
  • 2023-05-08 Coming Soon CRMLS
  • 2022-07-13 Price Changed $95,000 CRMLS
  • 2022-07-13 Relisted CRMLS
  • 2022-06-21 Pending CRMLS
  • 2022-06-21 Listed $89,900 CRMLS
  • 2020-02-28 Sold (MLS) $34,000 CRMLS
  • 2020-02-19 Pending CRMLS
  • 2020-02-01 Contingent CRMLS
  • 2019-11-23 Price Changed $42,300 CRMLS
  • 2019-08-28 Listed $42,500 CRMLS
  • 2019-08-26 Listing Removed CRMLS
  • 2019-08-21 Price Changed $42,500 CRMLS
  • 2019-05-18 Listed $47,888 CRMLS
  • 2019-05-13 Listing Removed CRMLS
  • 2019-04-16 Relisted CRMLS
  • 2019-04-16 Price Changed $44,995 CRMLS
  • 2019-04-15 Delisted CRMLS
  • 2018-12-25 Listed $50,000 CRMLS
  • 2012-05-11 Listing Removed CRMLS
  • 2012-02-28 Price Changed $16,300 CRMLS
  • 2011-10-11 Listed $16,500 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…