CashFlowRE
Sign in Sign up
55519 Iona Ln
C- Composite 51.21
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 +15.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.8/10.0
  • 1% rule +4.5/10.0
  • Rent growth +3.5/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$264,900

55519 Iona Ln · Yucca Valley, CA 92284
4 bd · 2.0 ba · 1,571 sqft · SingleFamily public records · 18 Days on market
Built 1972 0.34 ac lot Est $391k · 32% under

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

Listing remarks

Bring your vision to 55519 Iona Lane in Yucca Valley, a high-desert property set on an approximately 0.34-acre lot with beautiful surrounding mountain views and a spacious yard. This single-level home offers 4 bedrooms, 2 bathrooms, large windows, an open living area with a white brick fireplace, and sliding glass doors leading to a covered patio and outdoor space. The kitchen area opens toward the main living spaces, creating potential for a functional redesign or renovation. Additional features include interior laundry/utility space, a detached structure/outbuilding, and ample exterior space for parking, storage, outdoor living, or future improvements. Conveniently located near local shop

Key facts

  • Spacious yard
  • Detached structure
  • Covered patio

Tags

MOUNTAIN VIEWSSPACIOUS YARDWHITE BRICK FIREPLACECOVERED PATIODETACHED STRUCTUREINTERIOR LAUNDRY SPACE

Property features AI

Finance

  • Other: Property sold as real estate owned (REO); Property offered as-is
  • Financial info: Has rental restrictions
  • HOA & community: No monthly association fees

Exterior

  • Parking: Driveway parking; Attached garage; 2 total parking spaces (2 covered)
  • Security: No security/safety features listed
  • Utilities: Water provided by Hi-Desert Water District; Septic tank
  • Home design: Ranch-style single-family home; Detached property; One story; Composition shingle roof
  • Construction: Stucco exterior; Slab foundation; Year built (assessor)
  • Exterior features: Covered patio; Wheelchair modifications (disability access); No fencing; Has view of desert and mountains

Interior

  • Kitchen: Electric range; Microwave oven
  • Bedrooms: All bedrooms on main floor; Main floor master bedroom; Main floor bedroom(s)
  • Flooring: Concrete floors
  • Bathrooms: 2 full bathrooms; Shower and tub; Shower over tub; Tile countertops
  • Heating & cooling: Fireplace heating; Central air conditioning; One fireplace (living room) with raised brick hearth
  • Interior features: Open floorplan; Storage; Stacked laundry in closet; Ground-level entry with no steps; Sliding doors; Blinds; Unfurnished
  • Laundry & utility: Individual laundry room; Stacked washer/dryer closet

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 4-bed/2.0-bath single-family listed at $265k.

Deal economics

  • At list price, monthly cash flow is $113 ($1k/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 $252k (5.0% below list).
  • Recommended offer: $252k (5.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 3.6% in Yucca Valley — 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 60/100 on livability (#566 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+; Watch: cost of living D+, crime D-, amenities D-.
  • Morongo Unified (town): math 15% / reading 38% proficiency, ranked #395 of 517 in CA (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Yucca Valley Elementary (544 students, 76% FRL); La Contenta Middle (math 11% / reading 27%, grade F, #426 of 498 statewide, top 86%, 650 students, 72% FRL); Yucca Valley High (math 15% / reading 49%, grade F, #674 of 1,170 statewide, top 59%, 1,264 students, 64% FRL).
  • Market conditions: Rents rising fast (+4.1%/yr); 573 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 50% of comp listings sitting > 30 days — soft ceiling on asking rent; 5,458 units permitted in San Bernardino County in 2024 (1,500 in 5+ unit buildings).
  • At $2,518/mo this rent would consume 52% of the median local household income ($58k/yr) (locally 1132% 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 $8k 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 18 days — a 2% lower offer ($261k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 16y 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 wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $251,781 (5.0% below list)

Questions for the listing agent

  1. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. Crime grade is D 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?
  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
0.95%
Cap rate
6.81%
Cash-on-cash
1.83%
DSCR
1.08
GRM
8.8

CMA / ARV

ARV (on-the-fly)
$391,179
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7990 Redden Ln 0.42mi 3/2.0 (-1) 1,560 (-1%) 19mo $180,000 $115 58
55856 Mountain View Trl 0.54mi 4/2.0 1,646 (+5%) 10mo $360,000 $219 58
55920 El Dorado Dr 0.56mi 3/2.0 (-1) 1,528 (-3%) 12mo $380,000 $249 54
55900 El Dorado 0.54mi 3/2.0 (-1) 1,451 (-8%) 4mo $419,900 $289 54
55925 Desert Gold Dr 0.56mi 3/2.0 (-1) 1,510 (-4%) 12mo $340,000 $225 52
7608 Shawnee Trl 0.70mi 3/3.0 (-1) 1,532 (-2%) 12mo $340,000 $222 44
8470 Bannock Trl 0.67mi 3/2.0 (-1) 1,494 (-5%) 14mo $400,000 $268 44
7667 Jemez Trl 0.63mi 3/1.0 (-1) 1,456 (-7%) 9mo $325,000 $223 41
8064 Acoma Trl 0.71mi 3/2.0 (-1) 1,694 (+8%) 18mo $469,900 $277 34
55026 Hoopa Trl 0.67mi 3/2.0 (-1) 1,344 (-14%) 23mo $380,000 $283 20

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 · 4.12% rent growth · sell at horizon

5-year hold
IRR
-12.1%
Equity multiple
0.56×
Total profit
$-32,776
Equity at exit
$39,497
10-year hold
IRR
-1.3%
Equity multiple
0.91×
Total profit
$-6,939
Equity at exit
$22,904

Cash invested: $74,172 (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 92284

Home prices YoY
-33.1%
Rents YoY
4.1%
Active inventory
573
Price-to-rent
8.8×

Monthly cashflow live

Estimated rent
$2,518 high interval (Pro) →
Mortgage (P&I)
$1,389
Tax from tax record
$376 /mo · $4,515/yr
Insurance
$110
HOA
$0
Vacancy / Maint / Mgmt
$529
Net cashflow
$113

Break-even live

Break-even rent $2,374
Max offer price $264,900
Occupancy floor 90%

Sensitivity live

Price -10% $263 -5% $188 +0% $113 +5% $38 +10% $-37
Rent -10% $-86 -5% $14 +0% $113 +5% $213 +10% $312
Rate -1.0pp $247 -0.5pp $181 base $113 +0.5pp $45 +1.0pp $-25

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
$66,225
Closing costs
$7,947
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8419 Elk Trl Yucca Valley, CA 4.0 2.0 2011 $2,900 $1.44 21d 1 0.49mi
7420 Geronimo Trl Yucca Valley, CA 3.0 1.0 1280 $1,700 $1.33 45d 1 0.94mi
55897 Santa Fe Trl Yucca Valley, CA 3.0 2.0 1701 $2,300 $1.35 4d 1 1.08mi
54822 El Prado Trl Yucca Valley, CA 3.0 2.0 1494 $2,595 $1.74 45d 1 1.27mi
7592 Pinon Dr Yucca Valley, CA 3.0 2.0 1542 $2,200 $1.43 0d 1 1.30mi
56594 Joshua Dr Yucca Valley, CA 3.0 2.0 1307 $2,250 $1.72 45d 1 1.35mi

Listing history 12 events

  1. 2026-06-21
    days on market $264,900 Active 18 DOM
  2. 2026-06-18
    days on market $264,900 Active 15 DOM
  3. 2026-06-17
    days on market $264,900 Active 14 DOM
  4. 2026-06-16
    days on market $264,900 Active 13 DOM
  5. 2026-06-15
    days on market $264,900 Active 12 DOM
  6. 2026-06-13
    days on market $264,900 Active 10 DOM
  7. 2026-06-13
    days on market $264,900 Active 9 DOM
  8. 2026-06-09
    days on market $264,900 Active 6 DOM
  9. 2026-06-08
    days on market $264,900 Active 5 DOM
  10. 2026-06-07
    days on market $264,900 Active 4 DOM
  11. 2026-06-04
    remarks 699-char remark
  12. 2026-06-04
    listed $264,900 Active 1 DOM

ⓘ 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
$4,515 · $376/mo
Projected year-2 tax
$4,515 · $376/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 D · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 6/10 Major 7 d/yr ≥95°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 12 unhealthy d/yr today · 14 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
$30,214
− Mortgage interest
−$14,839
− Property taxes
−$4,515
− Insurance
−$1,324
− Repairs & maintenance
−$2,417
− Management
−$2,417
− Depreciation
−$7,706
Taxable loss
−$3,005
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$721
After-tax cash flow
$2,080/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
Morongo Unified
NCES district ID
0625860
Math proficiency
15% ▼ -12.00%
Reading proficiency
38% ▼ -3.00%
Median HH income
$39,399
Composite
22.19/100
National rank
#8156
State rank
#395 of 517 in CA

Livability — Yucca Valley

Score
60/100
State rank
#566
US rank
#18584

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Yucca Valley, CA
County
San Bernardino County · 2,030,291 people
City population
25,415
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
25,415
Household income
$58,373
Rent vs Own
34.1% rent · 65.9% own
Severe rent burden
1132.0

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
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
White 62% Hispanic / Latino 25% Two or more races 18% Black 2% Native American 2% Asian 2% Pacific Islander 1%
Hispanic origin (detail)
Mexican 20%
Common ancestry
Italian 4% Romanian 2% Slovak 2%
Foreign-born
9% · Canada
Languages at home
82% English-only · Spanish 14% Other Indo-European 1% Other Asian/Pacific 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
▼ -241.13%
Current HPI
486.7185
Rent YoY
▲ 4.12%
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

+368.8% since first listed
39 events — show timeline
  • 2026-06-02 Listed $264,900 GPSMLS
  • 2026-03-13 Listing Removed CRMLS
  • 2026-03-11 Price Changed $270,000 CRMLS
  • 2026-02-27 Price Changed $188,000 CRMLS
  • 2026-02-19 Listed $268,000 CRMLS
  • 2026-02-19 Coming Soon CRMLS
  • 2024-05-02 Listing Removed CRMLS
  • 2024-04-29 Relisted CRMLS
  • 2024-04-29 Price Changed $360,000 CRMLS
  • 2024-04-10 Pending CRMLS
  • 2024-02-25 Listed $338,888 CRMLS
  • 2022-09-17 Listing Removed CRMLS
  • 2022-08-25 Price Changed $328,000 CRMLS
  • 2022-07-07 Price Changed $298,000 CRMLS
  • 2022-07-05 Price Changed $168,000 CRMLS
  • 2022-06-19 Listed $188,000 CRMLS
  • 2022-06-16 Listing Removed CRMLS
  • 2022-06-10 Price Changed $398,000 CRMLS
  • 2022-05-31 Price Changed $438,000 CRMLS
  • 2022-05-09 Listed $488,000 CRMLS
  • 2022-04-25 Coming Soon CRMLS
  • 2022-03-11 Sold (MLS) $316,000 CRMLS
  • 2022-03-02 Pending CRMLS
  • 2022-01-27 Relisted CRMLS
  • 2021-11-19 Contingent CRMLS
  • 2021-10-18 Listed $345,000 CRMLS
  • 2021-09-28 Coming Soon $345,000 CRMLS
  • 2021-01-02 Listing Removed GPSMLS
  • 2021-01-02 Pending GPSMLS
  • 2020-12-18 Listed $325,000 GPSMLS
  • 2020-12-16 Coming Soon GPSMLS
  • 2010-07-14 Sold (MLS) $50,000 CRMLS
  • 2010-06-29 Listing Removed CRMLS
  • 2010-06-02 Listed $39,900 CRMLS
  • 2010-05-10 Listing Removed GPSMLS
  • 2010-04-14 Listed $79,900 GPSMLS
  • 2001-02-28 Sold (Public Records) $48,000 Public Records
  • 1993-10-18 Sold (Public Records) $41,000 Public Records
  • 1990-12-12 Sold (Public Records) $56,500 Public Records

Property tax history

+10.8%/yr

Latest (2025): $4,515 · -4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…