CashFlowRE
Sign in Sign up
552 W Avenue J4
C+ Composite 63.56
Why this score? — see what drove the C+ 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 +28.1/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.6/10.0
  • ARV discount +7.5/15.0
  • Livability +3.4/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.0/5.0
  • Appreciation +0.0/10.0

$209,900

552 W Avenue J4 · Lancaster, CA 93534
3 bd · 2.0 ba · 1,802 sqft · SingleFamily public records · 100 Days on market
Built 1952 6,655 sqft lot ↓ 29% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Subject property is a detached single-story residence located in West Lancaster on a large corner lot. The home contains approximately 1,802 square feet with 3 bedrooms and 2 bathrooms and includes an attached 2-car garage. Block wall fencing surrounds portions of the property. The home has sustained significant fire damage to both the interior and exterior and will require repairs and renovation. Ideal for a full rehab or rebuild project. Spacious lot and desirable corner location provide strong upside potential once restored. Please contact listing agent for property condition and listing details and to obtain access to show property.

Key facts

  • Large corner lot
  • Spacious lot
  • Block wall fencing

Tags

LARGE CORNER LOTBLOCK WALL FENCINGSPACIOUS LOTDESIRABLE CORNER LOCATION

Property features AI

Finance

  • Other: Total of 1 unit; Parcel number 3131026022; Living area source: Assessor's data; Lot size source: Assessor's data; Elevation units in feet; No accessory dwelling unit (ADU)
  • HOA & community: Street lighting; Urban setting; Sidewalks

Exterior

  • Parking: Attached 2-car garage; Two parking spaces total
  • Utilities: Public sewer; District/public water
  • Home design: Single-family house; Single-story; Entry at main level
  • Construction: Year built source: Assessor; No common walls
  • Exterior features: Corner lot; No pool

Interior

  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: Two full bathrooms (main level)
  • Interior features: One-level home; Main floor primary bedroom; Family room; Has a view
  • Laundry & utility: No laundry hookups listed

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 single-family listed at $210k.

Deal economics

  • At list price, monthly cash flow is $660 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $210k).
  • Recommended offer: $191k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.1% vs local median 4.3% in Lancaster — 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 68/100 on livability (#282 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, amenities B+; Watch: health & safety C-, schools F, crime F.
  • Lancaster Elementary (suburban): math 18% / reading 32% proficiency, ranked #1,161 of 1,400 in CA (top 83%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents soft (-1.9%/yr); 209 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • At $2,638/mo this rent would consume 51% of the median local household income ($62k/yr) (locally 3232% 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 $1k of loan paydown is wiped out by about $6k 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 100 days — a 9% lower offer ($191k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 21y 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

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $191,009 (9.0% below list)

Questions for the listing agent

  1. It's been on market 100 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1952 — 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 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.26%
Cap rate
10.06%
Cash-on-cash
13.47%
DSCR
1.60
GRM
6.6

CMA / ARV

ARV (on-the-fly)
$472,124
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
44309 Date Ave 0.15mi 4/2.0 (+1) 1,777 (-1%) 7mo $400,000 $225 80
43639 Elm 0.66mi 3/2.0 1,793 (-0%) 0mo $480,000 $268 68
601 W Avenue J9 0.28mi 4/2.0 (+1) 1,659 (-8%) 4mo $380,000 $229 65
610 W Ave J8 0.26mi 3/2.0 1,602 (-11%) 8mo $400,000 $250 63
44344 Elm Ave 0.22mi 3/2.0 1,565 (-13%) 6mo $410,000 $262 62
521 W Avenue J14 0.60mi 3/2.0 1,897 (+5%) 1mo $500,000 $264 62
517 W Avenue J10 0.33mi 4/2.0 (+1) 1,619 (-10%) 1mo $345,000 $213 62
43708 Fern 0.63mi 4/3.0 (+1) 1,813 (+1%) 4mo $400,000 $221 57
44516 Fern 0.43mi 3/2.0 1,536 (-15%) 1mo $405,000 $264 55
44140 Lightwood 0.64mi 3/2.0 1,600 (-11%) 3mo $469,000 $293 49
43851 Fern Ave 0.45mi 4/2.0 (+1) 1,537 (-15%) 3mo $435,000 $283 47
43729 Heaton 0.66mi 3/2.0 1,568 (-13%) 1mo $400,000 $255 47

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
0.1%
Equity multiple
1.01×
Total profit
$296
Equity at exit
$31,297
10-year hold
IRR
6.5%
Equity multiple
1.42×
Total profit
$24,579
Equity at exit
$18,148

Cash invested: $58,772 (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 93534

Home prices YoY
-33.2%
Rents YoY
-1.9%
Active inventory
209
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$2,638 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$236 /mo · $2,835/yr
Insurance
$87
HOA
$0
Vacancy / Maint / Mgmt
$554
Net cashflow
$660

Break-even live

Break-even rent $1,803
Max offer price $209,900
Occupancy floor 70%

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
$52,475
Closing costs
$6,297
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
504 Heyer St Lancaster, CA 4.0 2.0 1560 $2,600 $1.67 1d 1 0.45mi
44118 Kingtree Ave Lancaster, CA 3.0 2.0 1334 $2,600 $1.95 1d 1 0.60mi
519 W Avenue J15 Lancaster, CA 3.0 2.0 1793 $2,600 $1.45 1d 1 0.68mi
44021 3rd St E Unit 44021 Lancaster, CA 4.0 2.0 1465 $3,500 $2.39 1d 1 0.79mi
44021 3rd St E Lancaster, CA 4.0 2.0 1465 $2,900 $1.98 20d 1 0.79mi
44119 Kirkland Ave Lancaster, CA 3.0 2.0 1341 $2,750 $2.05 12d 1 0.83mi
44538 2nd St E Lancaster, CA 3.0 2.0 1260 $2,380 $1.89 1d 1 0.84mi
44514 Stanridge Ave Lancaster, CA 3.0 2.0 1260 $2,646 $2.10 1d 1 0.86mi
661 W Lancaster Blvd Lancaster, CA 4.0 2.0 1600 $1,959 $1.22 1d 1 0.86mi
44302 Kirkland Ave Lancaster, CA 3.0 2.0 1602 $2,250 $1.40 1d 1 0.90mi
233 E Nugent St Lancaster, CA 3.0 2.0 1658 $2,599 $1.57 1d 1 0.91mi
1151 W Avenue J14 Lancaster, CA 3.0 2.0 1257 $2,599 $2.07 1d 1 0.93mi
44283 Raysack Ave Lancaster, CA 4.0 2.0 1282 $2,400 $1.87 11d 1 1.02mi
44928 Kingtree Ave Lancaster, CA 3.0 2.0 1344 $2,350 $1.75 1d 1 1.10mi
44107 Rodin Ave Lancaster, CA 3.0 2.0 1568 $3,000 $1.91 3d 1 1.20mi
1341 W Kildare St Lancaster, CA 3.0 1.0 1392 $3,000 $2.16 1d 1 1.23mi
44946 3rd St E Lancaster, CA 4.0 2.0 1256 $2,395 $1.91 15d 1 1.25mi
718 E Avenue J4 Lancaster, CA 4.0 2.0 1738 $2,885 $1.66 1d 1 1.35mi
44836 Lorimer Ave Lancaster, CA 3.0 2.0 1442 $2,500 $1.73 1d 1 1.38mi
619 W Avenue H13 Lancaster, CA 4.0 3.0 2476 $3,800 $1.53 3d 1 1.42mi
44961 5th St E Lancaster, CA 4.0 2.0 1248 $2,500 $2.00 1d 1 1.43mi
45354 Gadsden Ave Lancaster, CA 3.0 1.0 1388 $2,943 $2.12 1d 1 1.50mi

Listing history 23 events

  1. 2026-06-18
    days on market $209,900 Active 100 DOM
  2. 2026-06-17
    days on market $209,900 Active 99 DOM
  3. 2026-06-16
    days on market $209,900 Active 98 DOM
  4. 2026-06-15
    days on market $209,900 Active 97 DOM
  5. 2026-06-13
    days on market $209,900 Active 95 DOM
  6. 2026-06-13
    days on market $209,900 Active 94 DOM
  7. 2026-06-09
    days on market $209,900 Active 91 DOM
  8. 2026-06-08
    days on market $209,900 Active 90 DOM
  9. 2026-06-07
    days on market $209,900 Active 89 DOM
  10. 2026-06-04
    days on market $209,900 Active 86 DOM
  11. 2026-06-03
    days on market $209,900 Active 85 DOM
  12. 2026-06-02
    days on market $209,900 Active 84 DOM
  13. 2026-06-01
    days on market $209,900 Active 83 DOM
  14. 2026-05-31
    days on market $209,900 Active 82 DOM
  15. 2026-05-12
    status Pending 644-char remark
    Show marketing remark (644 chars)

    Subject property is a detached single-story residence located in West Lancaster on a large corner lot. The home contains approximately 1,802 square feet with 3 bedrooms and 2 bathrooms and includes an attached 2-car garage. Block wall fencing surrounds portions of the property. The home has sustained significant fire damage to both the interior and exterior and will require repairs and renovation. Ideal for a full rehab or rebuild project. Spacious lot and desirable corner location provide strong upside potential once restored. Please contact listing agent for property condition and listing details and to obtain access to show property.

  16. 2026-04-09
    price $199,900 644-char remark
    Show marketing remark (644 chars)

    Subject property is a detached single-story residence located in West Lancaster on a large corner lot. The home contains approximately 1,802 square feet with 3 bedrooms and 2 bathrooms and includes an attached 2-car garage. Block wall fencing surrounds portions of the property. The home has sustained significant fire damage to both the interior and exterior and will require repairs and renovation. Ideal for a full rehab or rebuild project. Spacious lot and desirable corner location provide strong upside potential once restored. Please contact listing agent for property condition and listing details and to obtain access to show property.

  17. 2026-04-08
    listed $209,900 Active 644-char remark
    Show marketing remark (644 chars)

    Subject property is a detached single-story residence located in West Lancaster on a large corner lot. The home contains approximately 1,802 square feet with 3 bedrooms and 2 bathrooms and includes an attached 2-car garage. Block wall fencing surrounds portions of the property. The home has sustained significant fire damage to both the interior and exterior and will require repairs and renovation. Ideal for a full rehab or rebuild project. Spacious lot and desirable corner location provide strong upside potential once restored. Please contact listing agent for property condition and listing details and to obtain access to show property.

  18. 2026-03-10
    listed $209,900 Active
  19. 2005-07-24
    soldstatus $275,000 290-char remark
    Show marketing remark (290 chars)

    What a jewel! This sprawling single story home has been so well maintained, you have to see it to appreciate it! 3 good sized bedrooms, 1.5 baths, indoor laundry, and an oversized family room with wet bar and fireplace. This home is a must see for any one who wants it all at a great price!

  20. 2005-07-21
    soldstatus $275,000
  21. 2005-06-23
    listed $275,000 290-char remark
    Show marketing remark (290 chars)

    What a jewel! This sprawling single story home has been so well maintained, you have to see it to appreciate it! 3 good sized bedrooms, 1.5 baths, indoor laundry, and an oversized family room with wet bar and fireplace. This home is a must see for any one who wants it all at a great price!

  22. 2005-06-21
    historical
  23. 2005-05-03
    listed $280,000

ⓘ 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
$2,835 · $236/mo
Projected year-2 tax
$2,835 · $236/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 1/10 Low
  • 🌡 Heat 7/10 Severe 7 d/yr ≥101°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 16 unhealthy d/yr today · 21 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
$31,657
− Mortgage interest
−$11,758
− Property taxes
−$2,835
− Insurance
−$1,050
− Repairs & maintenance
−$2,533
− Management
−$2,533
− Depreciation
−$6,106
Taxable income
$4,844
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,163
After-tax cash flow
$6,754/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
Lancaster Elementary
NCES district ID
0620880
Math proficiency
18% ▲ 1.00%
Reading proficiency
32% ▬ 0.00%
Median HH income
$46,440
Composite
24.73/100
National rank
#13028
State rank
#1161 of 1400 in CA

Livability — Lancaster

Score
68/100
State rank
#282
US rank
#9504

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lancaster, CA
County
Los Angeles County · 9,444,647 people
City population
194,251
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
41,430
Household income
$61,866
Rent vs Own
62.7% rent · 37.3% own
Severe rent burden
3232.0

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 0.70)
Race & ethnicity
Hispanic / Latino 42% Black 27% White 23% Two or more races 21% Asian 4% Native American 2%
Hispanic origin (detail)
Mexican 32%
Common ancestry
Lithuanian 1% Romanian 1%
Foreign-born
12% · Canada, Jamaica
Languages at home
69% English-only · Spanish 27% Tagalog/Filipino 2% Other Asian/Pacific 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
▼ -196.73%
Current HPI
395.3098
Rent YoY
▼ -1.92%
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

-28.6% since first listed
9 events — show timeline
  • 2026-05-12 Pending AVMLS
  • 2026-04-09 Price Changed $199,900 AVMLS
  • 2026-04-08 Listed $209,900 AVMLS
  • 2026-03-10 Listed $209,900 CRMLS
  • 2005-07-24 Sold (MLS) $275,000 AVMLS
  • 2005-07-21 Sold (Public Records) $275,000 Public Records
  • 2005-06-23 Listed $275,000 AVMLS
  • 2005-06-21 Listing Removed AVMLS
  • 2005-05-03 Listed $280,000 AVMLS

Property tax history

+4.0%/yr

Latest (2025): $2,835 · +6.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…