CashFlowRE
Sign in Sign up
37311 47th E #40
B- Composite 69.03
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 +3.8/5.0
  • Livability +2.8/5.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Appreciation +0.0/10.0

$79,900

37311 47th E #40 · Palmdale, CA 93552
3 bd · 1.0 ba · 890 sqft · Manufactured · 45 Days on market
Built 1963 Good condition 4.72 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move-in ready! Charming 3-Bedroom Home in 55+ Mobile Home Park Located in a peaceful and well-maintained community. Open concept living/dining area with large windows for natural light, functional kitchen with plenty of cabinet space. Washer and dryer hookups. Community Amenities include pool. Laundry rooms on site, BBQ areas and RV parking. Close to restaurants and stores easy access to Fwy 14. Schedule your private showing today! HOME WILL BE SOLD AS IS. Enjoy a brand-new mini split system for efficient heating. The home also features brand-new flooring,

Key facts

  • Large windows
  • Functional kitchen
  • Community amenities

Tags

LARGE WINDOWSFUNCTIONAL KITCHENPLENTY OF CABINET SPACECOMMUNITY AMENITIESPOOLLAUNDRY ROOMS ON SITE

Property features AI

Finance

  • Other: Lot size reported as 0-1 unit/acre (assessor's data)
  • HOA & community: Senior community; Land lease community (land lease $700)

Exterior

  • Parking: Located in Thousand Elms park
  • Utilities: Public sewer; District/public water
  • Home design: Single-story home
  • Construction: Mobile home approximately 18 ft by 55 ft; Year built per assessor
  • Exterior features: Community pool; Suburban setting; Street lighting

Interior

  • Kitchen: Gas range; Kitchen open to family room
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Natural gas heating
  • Interior features: Front door entry; Entry level is ground/zero
  • Laundry & utility: Indoor laundry (see remarks)

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 manufactured listed at $80k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $2k ($21k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $80k).
  • Recommended offer: $78k (3.0% below list) — sets the bar for market timing.
  • Cap rate 32.4% vs local median 4.5% in Palmdale — 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 55/100 on livability (#861 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: schools F, crime F, amenities 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: 128 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($86k/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.
  • Los Angeles County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% 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 45 days — a 3% lower offer ($78k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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 wildfire risk; extreme-heat days projected 3→8/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $77,503 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1963 — 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. 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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
3.63%
Cap rate
32.41%
Cash-on-cash
93.29%
DSCR
5.15
GRM
2.3

CMA / ARV

ARV (on-the-fly)
$172,660
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4444 E Avenue R Space 123 0.68mi 2/2.0 (-1) 800 (-10%) 11mo $155,000 $194 33

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
94.1%
Equity multiple
5.37×
Total profit
$97,867
Equity at exit
$11,913
10-year hold
IRR
96.9%
Equity multiple
11.19×
Total profit
$228,033
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 93552

Home prices YoY
-6.4%
Active inventory
128
Price-to-rent
2.3×

Monthly cashflow live

Estimated rent
$2,900 medium interval (Pro) →
Mortgage (P&I)
$419
Tax est. 1.5%
$100 /mo · $1,198/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$609
Net cashflow
$1,739

Break-even live

Break-even rent $699
Max offer price $79,900
Occupancy floor 35%

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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4022 Karling Pl Unit B Palmdale, CA 2.0 1.0 600 $1,695 $2.83 1d 1 0.56mi

Listing history 22 events

  1. 2026-06-18
    days on market $79,900 Active 45 DOM
  2. 2026-06-17
    days on market $79,900 Active 44 DOM
  3. 2026-06-16
    days on market $79,900 Active 43 DOM
  4. 2026-06-15
    days on market $79,900 Active 42 DOM
  5. 2026-06-13
    days on market $79,900 Active 40 DOM
  6. 2026-06-13
    days on market $79,900 Active 39 DOM
  7. 2026-06-09
    days on market $79,900 Active 36 DOM
  8. 2026-06-08
    days on market $79,900 Active 35 DOM
  9. 2026-06-07
    days on market $79,900 Active 34 DOM
  10. 2026-06-04
    days on market $79,900 Active 31 DOM
  11. 2026-06-03
    days on market $79,900 Active 30 DOM
  12. 2026-06-02
    days on market $79,900 Active 29 DOM
  13. 2026-06-01
    days on market $79,900 Active 28 DOM
  14. 2026-05-31
    days on market $79,900 Active 27 DOM
  15. 2026-05-04
    listed $79,900 Active
    Show marketing remark (563 chars)

    Move-in ready! Charming 3-Bedroom Home in 55+ Mobile Home Park Located in a peaceful and well-maintained community. Open concept living/dining area with large windows for natural light, functional kitchen with plenty of cabinet space. Washer and dryer hookups. Community Amenities include pool. Laundry rooms on site, BBQ areas and RV parking. Close to restaurants and stores easy access to Fwy 14. Schedule your private showing today! HOME WILL BE SOLD AS IS. Enjoy a brand-new mini split system for efficient heating. The home also features brand-new flooring,

  16. 2026-05-04
    listed $79,900 Active 563-char remark
    Show marketing remark (563 chars)

    Move-in ready! Charming 3-Bedroom Home in 55+ Mobile Home Park Located in a peaceful and well-maintained community. Open concept living/dining area with large windows for natural light, functional kitchen with plenty of cabinet space. Washer and dryer hookups. Community Amenities include pool. Laundry rooms on site, BBQ areas and RV parking. Close to restaurants and stores easy access to Fwy 14. Schedule your private showing today! HOME WILL BE SOLD AS IS. Enjoy a brand-new mini split system for efficient heating. The home also features brand-new flooring,

  17. 2025-05-31
    soldstatus $72,000 Closed Sale 902-char remark
    Show marketing remark (902 chars)

    Charming 3-Bedroom Home in 55+ Mobile Park Just Under 900 Sq Ft! Located in a peaceful and well-maintained 55+ community, this beautifully kept 3-bedroom, 1-bathroom mobile home offers nearly 850 sq ft of comfortable, single-level living. Enjoy a quiet lifestyle with friendly neighbors and easy access to community amenities. Home Features Spacious open concept living/dining area with large windows for natural light, bright and functional kitchen with plenty of cabinet space. Three versatile bedrooms - perfect for guests, hobbies, or a home office One full bathroom, Washer/dryer hookups. Community Amenities include pool Pet-friendly (check park rules) additional laundry rooms on site, BBQ areas, and RV parking. Don't miss this affordable opportunity to enjoy comfortable living in a quiet and welcoming 55+ community. Home will be sold as is. Buyer to verify actual size of lot and Mobil home.

  18. 2025-05-30
    soldstatus $72,000 Closed
  19. 2025-04-22
    status Pending Sale 902-char remark
    Show marketing remark (902 chars)

    Charming 3-Bedroom Home in 55+ Mobile Park Just Under 900 Sq Ft! Located in a peaceful and well-maintained 55+ community, this beautifully kept 3-bedroom, 1-bathroom mobile home offers nearly 850 sq ft of comfortable, single-level living. Enjoy a quiet lifestyle with friendly neighbors and easy access to community amenities. Home Features Spacious open concept living/dining area with large windows for natural light, bright and functional kitchen with plenty of cabinet space. Three versatile bedrooms - perfect for guests, hobbies, or a home office One full bathroom, Washer/dryer hookups. Community Amenities include pool Pet-friendly (check park rules) additional laundry rooms on site, BBQ areas, and RV parking. Don't miss this affordable opportunity to enjoy comfortable living in a quiet and welcoming 55+ community. Home will be sold as is. Buyer to verify actual size of lot and Mobil home.

  20. 2025-04-22
    status Pending
    Show marketing remark (902 chars)

    Charming 3-Bedroom Home in 55+ Mobile Park Just Under 900 Sq Ft! Located in a peaceful and well-maintained 55+ community, this beautifully kept 3-bedroom, 1-bathroom mobile home offers nearly 850 sq ft of comfortable, single-level living. Enjoy a quiet lifestyle with friendly neighbors and easy access to community amenities. Home Features Spacious open concept living/dining area with large windows for natural light, bright and functional kitchen with plenty of cabinet space. Three versatile bedrooms - perfect for guests, hobbies, or a home office One full bathroom, Washer/dryer hookups. Community Amenities include pool Pet-friendly (check park rules) additional laundry rooms on site, BBQ areas, and RV parking. Don't miss this affordable opportunity to enjoy comfortable living in a quiet and welcoming 55+ community. Home will be sold as is. Buyer to verify actual size of lot and Mobil home.

  21. 2025-04-16
    listed $75,999 Active 902-char remark
    Show marketing remark (902 chars)

    Charming 3-Bedroom Home in 55+ Mobile Park Just Under 900 Sq Ft! Located in a peaceful and well-maintained 55+ community, this beautifully kept 3-bedroom, 1-bathroom mobile home offers nearly 850 sq ft of comfortable, single-level living. Enjoy a quiet lifestyle with friendly neighbors and easy access to community amenities. Home Features Spacious open concept living/dining area with large windows for natural light, bright and functional kitchen with plenty of cabinet space. Three versatile bedrooms - perfect for guests, hobbies, or a home office One full bathroom, Washer/dryer hookups. Community Amenities include pool Pet-friendly (check park rules) additional laundry rooms on site, BBQ areas, and RV parking. Don't miss this affordable opportunity to enjoy comfortable living in a quiet and welcoming 55+ community. Home will be sold as is. Buyer to verify actual size of lot and Mobil home.

  22. 2025-04-15
    listed $75,999 Active

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 6/10 Major 3 d/yr ≥99°F today · 8 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 27 unhealthy d/yr today · 34 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
$34,806
− Mortgage interest
−$4,476
− Property taxes
−$1,198
− Insurance
−$400
− Repairs & maintenance
−$2,784
− Management
−$2,784
− Depreciation
−$2,324
Taxable income
$20,839
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$5,001
After-tax cash flow
$15,869/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 features a good condition with new flooring and a new mini split system. Minor repairs and maintenance are needed in the kitchen and bathroom.

Repairs flagged

  • Minor kitchen cabinets — slight wear
  • Minor kitchen countertops — slight wear
  • Minor kitchen appliances — slight wear
  • Minor bathroom fixtures — slight wear

Value-add opportunities

  • Resale new kitchen appliances — modernizes the kitchen
  • Resale new bathroom fixtures — modernizes the bathroom
  • Both new flooring in kitchen and bathroom — improves aesthetics and functionality
  • Both paint interior walls — enhances curb appeal and interior aesthetics

Renovation cost estimate screening

Repair itemSeverityEst. cost
kitchen cabinets · slight wear Minor $500–3,000
kitchen countertops · slight wear Minor $500–3,000
kitchen appliances · slight wear Minor $500–3,000
bathroom fixtures · slight wear Minor $500–3,000
Total estimated repair cost · 4 items $2,000–12,000

Value-add ROI direction

  • Resale new kitchen appliances — modernizes the kitchen
  • Resale new bathroom fixtures — modernizes the bathroom
  • Both new flooring in kitchen and bathroom — improves aesthetics and functionality
  • Both paint interior walls — enhances curb appeal and interior aesthetics

ⓘ 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
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 — Palmdale

Score
55/100
State rank
#861
US rank
#23501

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palmdale, CA
County
Los Angeles County · 9,444,647 people
City population
177,644
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
42,639
Household income
$85,954
Rent vs Own
22.9% rent · 77.1% own
Severe rent burden
747.0

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
Predominantly Hispanic (72%)
Race & ethnicity
Hispanic / Latino 72% Two or more races 21% Black 13% White 11% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 55%
Common ancestry
Italian 1%
Foreign-born
27% · Canada, Dominican Republic
Languages at home
42% English-only · Spanish 55% Tagalog/Filipino 1%

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
▼ -27.00%
Current HPI
394.1607
Rent YoY
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

+5.1% since first listed
8 events — show timeline
  • 2026-05-04 Listed $79,900 AVMLS
  • 2026-05-04 Listed $79,900 CRMLS
  • 2025-05-31 Sold (MLS) $72,000 CRMLS
  • 2025-05-30 Sold (MLS) $72,000 AVMLS
  • 2025-04-22 Pending CRMLS
  • 2025-04-22 Pending AVMLS
  • 2025-04-16 Listed $75,999 CRMLS
  • 2025-04-15 Listed $75,999 AVMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…