CashFlowRE
Sign in Sign up
13408 Mariposa St
C Composite 57.52
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 +26.5/30.0
  • DSCR +9.0/10.0
  • 1% rule +6.0/10.0
  • Appreciation +5.0/10.0
  • Livability +3.1/5.0
  • Schools +3.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0

$69,995

13408 Mariposa St · Searles Valley, CA 93562
2 bd · 1.0 ba · 1,104 sqft · SingleFamily public records · 309 Days on market
Built 1940 9,148 sqft lot $63/sqft · 32% above area Est $53k · 32% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

PRICE REDUCED TO $69,995.. HOME IS MOVE - IN- READY. Welcome to this upgraded 3-bedroom 2-bath home situated on a large 0.21 acre corner lot. New ground mounted cooler, tankless water heater, carpet, blinds, stove, dishwasher, and freshly painted interior. Kitchen and bathrooms are upgraded. All 3 bedrooms have been fitted with new carpeting. Convenient Indoor laundry room. One car detached garage. Yard is ready for your landscaping ideas, a garden, or a perfect play area for children and pets. Close to schools and a 25 min drive to Ridgecrest for all your shopping needs. Home is ideal for primary residence, weekend getaway, or investment. Make an appointment to see this move-in-ready home today.

Key facts

  • Upgraded home
  • Large corner lot
  • New carpeting

Tags

UPGRADED HOMELARGE CORNER LOTNEW GROUND MOUNTED COOLERTANKLESS WATER HEATERNEW CARPETINGINDOOR LAUNDRY ROOM

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/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $184 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($768 rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 62/100 on livability (#500 in CA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime B; Watch: health & safety C-, schools F, amenities F.
  • Trona Joint Unified (rural): math 25% / reading 40% proficiency, ranked #1,004 of 1,400 in CA (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 61% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 56 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% 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).

Forward outlook

  • In year one you build about $3k of equity ($484 loan paydown + $2k appreciation (3.0% local appreciation)).
  • San Bernardino County population projected at +15% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 309 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $49k (41%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $26k; list at $70k implies a 164% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $61,595 (12.0% below list)

Questions for the listing agent

  1. It's been on market 309 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 1940 — 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. 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
1.10%
Cap rate
9.46%
Cash-on-cash
11.29%
DSCR
1.50
GRM
7.6

CMA / ARV

ARV (median comp)
$53,024
List price
$69,995
Delta
32.01%
Verdict
OVERPRICED
Comps
19 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
13322 Mariposa St 0.11mi 2/1.0 1,104 (0%) 12mo $62,500 $57 85
13319 Wildrose St 0.21mi 2/1.0 1,145 (+4%) 8mo $95,000 $83 78
13407 Holly St 0.29mi 2/1.0 1,145 (+4%) 7mo $109,000 $95 74
13285 Lupine St 0.20mi 2/1.0 1,104 (0%) 23mo $14,900 $13 71
13448 Aster St 0.07mi 2/1.0 957 (-13%) 5mo $82,000 $86 70

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
18.1%
Equity multiple
2.03×
Total profit
$20,153
Equity at exit
$31,473
10-year hold
IRR
19.4%
Equity multiple
3.82×
Total profit
$55,254
Equity at exit
$48,503

Cash invested: $19,599 (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 93562

Active inventory
56
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$768 medium interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$26 /mo · $309/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$161
Net cashflow
$184

Break-even live

Break-even rent $534
Max offer price $69,995
Occupancy floor 71%

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
$17,499
Closing costs
$2,100
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
13350 Aster St Trona, CA 2.0 1.0 720 $825 $1.15 43d 1 0.11mi
13366 Verbena St Trona, CA 2.0 1.0 800 $700 $0.88 43d 1 0.29mi
13358 Verbena St Trona, CA 2.0 1.0 835 $700 $0.84 43d 1 0.30mi

Listing history 26 events

  1. 2026-06-18
    status $69,995 Pending 309 DOM
  2. 2026-06-18
    days on market $69,995 Active 309 DOM
  3. 2026-06-17
    days on market $69,995 Active 308 DOM
  4. 2026-06-16
    days on market $69,995 Active 307 DOM
  5. 2026-06-15
    days on market $69,995 Active 306 DOM
  6. 2026-06-14
    days on market $69,995 Active 304 DOM
  7. 2026-06-13
    days on market $69,995 Active 303 DOM
  8. 2026-06-10
    days on market $69,995 Active 301 DOM
  9. 2026-06-09
    days on market $69,995 Active 300 DOM
  10. 2026-06-08
    days on market $69,995 Active 299 DOM
  11. 2026-06-07
    days on market $69,995 Active 298 DOM
  12. 2026-06-05
    days on market $69,995 Active 295 DOM
  13. 2026-06-03
    days on market $69,995 Active 294 DOM
  14. 2026-06-03
    days on market $69,995 Active 293 DOM
  15. 2026-06-02
    status $69,995 Active 292 DOM
  16. 2026-05-08
    status Pending 706-char remark
    Show marketing remark (706 chars)

    PRICE REDUCED TO $69,995.. HOME IS MOVE - IN- READY. Welcome to this upgraded 3-bedroom 2-bath home situated on a large 0.21 acre corner lot. New ground mounted cooler, tankless water heater, carpet, blinds, stove, dishwasher, and freshly painted interior. Kitchen and bathrooms are upgraded. All 3 bedrooms have been fitted with new carpeting. Convenient Indoor laundry room. One car detached garage. Yard is ready for your landscaping ideas, a garden, or a perfect play area for children and pets. Close to schools and a 25 min drive to Ridgecrest for all your shopping needs. Home is ideal for primary residence, weekend getaway, or investment. Make an appointment to see this move-in-ready home today.

  17. 2026-04-16
    price $69,995 706-char remark
    Show marketing remark (706 chars)

    PRICE REDUCED TO $69,995.. HOME IS MOVE - IN- READY. Welcome to this upgraded 3-bedroom 2-bath home situated on a large 0.21 acre corner lot. New ground mounted cooler, tankless water heater, carpet, blinds, stove, dishwasher, and freshly painted interior. Kitchen and bathrooms are upgraded. All 3 bedrooms have been fitted with new carpeting. Convenient Indoor laundry room. One car detached garage. Yard is ready for your landscaping ideas, a garden, or a perfect play area for children and pets. Close to schools and a 25 min drive to Ridgecrest for all your shopping needs. Home is ideal for primary residence, weekend getaway, or investment. Make an appointment to see this move-in-ready home today.

  18. 2026-03-05
    price $74,995 706-char remark
    Show marketing remark (706 chars)

    PRICE REDUCED TO $69,995.. HOME IS MOVE - IN- READY. Welcome to this upgraded 3-bedroom 2-bath home situated on a large 0.21 acre corner lot. New ground mounted cooler, tankless water heater, carpet, blinds, stove, dishwasher, and freshly painted interior. Kitchen and bathrooms are upgraded. All 3 bedrooms have been fitted with new carpeting. Convenient Indoor laundry room. One car detached garage. Yard is ready for your landscaping ideas, a garden, or a perfect play area for children and pets. Close to schools and a 25 min drive to Ridgecrest for all your shopping needs. Home is ideal for primary residence, weekend getaway, or investment. Make an appointment to see this move-in-ready home today.

  19. 2026-02-14
    price $89,995 706-char remark
    Show marketing remark (706 chars)

    PRICE REDUCED TO $69,995.. HOME IS MOVE - IN- READY. Welcome to this upgraded 3-bedroom 2-bath home situated on a large 0.21 acre corner lot. New ground mounted cooler, tankless water heater, carpet, blinds, stove, dishwasher, and freshly painted interior. Kitchen and bathrooms are upgraded. All 3 bedrooms have been fitted with new carpeting. Convenient Indoor laundry room. One car detached garage. Yard is ready for your landscaping ideas, a garden, or a perfect play area for children and pets. Close to schools and a 25 min drive to Ridgecrest for all your shopping needs. Home is ideal for primary residence, weekend getaway, or investment. Make an appointment to see this move-in-ready home today.

  20. 2026-01-21
    status Active 706-char remark
    Show marketing remark (706 chars)

    PRICE REDUCED TO $69,995.. HOME IS MOVE - IN- READY. Welcome to this upgraded 3-bedroom 2-bath home situated on a large 0.21 acre corner lot. New ground mounted cooler, tankless water heater, carpet, blinds, stove, dishwasher, and freshly painted interior. Kitchen and bathrooms are upgraded. All 3 bedrooms have been fitted with new carpeting. Convenient Indoor laundry room. One car detached garage. Yard is ready for your landscaping ideas, a garden, or a perfect play area for children and pets. Close to schools and a 25 min drive to Ridgecrest for all your shopping needs. Home is ideal for primary residence, weekend getaway, or investment. Make an appointment to see this move-in-ready home today.

  21. 2026-01-02
    price $109,995 706-char remark
    Show marketing remark (706 chars)

    PRICE REDUCED TO $69,995.. HOME IS MOVE - IN- READY. Welcome to this upgraded 3-bedroom 2-bath home situated on a large 0.21 acre corner lot. New ground mounted cooler, tankless water heater, carpet, blinds, stove, dishwasher, and freshly painted interior. Kitchen and bathrooms are upgraded. All 3 bedrooms have been fitted with new carpeting. Convenient Indoor laundry room. One car detached garage. Yard is ready for your landscaping ideas, a garden, or a perfect play area for children and pets. Close to schools and a 25 min drive to Ridgecrest for all your shopping needs. Home is ideal for primary residence, weekend getaway, or investment. Make an appointment to see this move-in-ready home today.

  22. 2025-09-04
    price $114,995 706-char remark
    Show marketing remark (706 chars)

    PRICE REDUCED TO $69,995.. HOME IS MOVE - IN- READY. Welcome to this upgraded 3-bedroom 2-bath home situated on a large 0.21 acre corner lot. New ground mounted cooler, tankless water heater, carpet, blinds, stove, dishwasher, and freshly painted interior. Kitchen and bathrooms are upgraded. All 3 bedrooms have been fitted with new carpeting. Convenient Indoor laundry room. One car detached garage. Yard is ready for your landscaping ideas, a garden, or a perfect play area for children and pets. Close to schools and a 25 min drive to Ridgecrest for all your shopping needs. Home is ideal for primary residence, weekend getaway, or investment. Make an appointment to see this move-in-ready home today.

  23. 2025-07-20
    listed $119,000 Active 706-char remark
    Show marketing remark (706 chars)

    PRICE REDUCED TO $69,995.. HOME IS MOVE - IN- READY. Welcome to this upgraded 3-bedroom 2-bath home situated on a large 0.21 acre corner lot. New ground mounted cooler, tankless water heater, carpet, blinds, stove, dishwasher, and freshly painted interior. Kitchen and bathrooms are upgraded. All 3 bedrooms have been fitted with new carpeting. Convenient Indoor laundry room. One car detached garage. Yard is ready for your landscaping ideas, a garden, or a perfect play area for children and pets. Close to schools and a 25 min drive to Ridgecrest for all your shopping needs. Home is ideal for primary residence, weekend getaway, or investment. Make an appointment to see this move-in-ready home today.

  24. 1995-07-13
    soldstatus $26,500
  25. 1984-05-22
    soldstatus $19,000
  26. 1981-04-30
    soldstatus $20,000

ⓘ 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
$309 · $26/mo
Projected year-2 tax
$532 · $44/mo
Expected delta
+$223/yr (+$19/mo · 72.2%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥108°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$9,211
− Mortgage interest
−$3,921
− Property taxes
−$309
− Insurance
−$350
− Repairs & maintenance
−$737
− Management
−$737
− Depreciation
−$2,036
Taxable income
$1,122
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$269
After-tax cash flow
$1,944/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
Trona Joint Unified
NCES district ID
0639840
Math proficiency
25% ▲ 5.00%
Reading proficiency
40% ▲ 5.00%
Median HH income
$35,514
Composite
29.6/100
National rank
#11751
State rank
#1004 of 1400 in CA

Livability — Searles Valley

Score
62/100
State rank
#500
US rank
#16976

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Searles Valley, CA
Population (ZIP)
1,822

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 White (65%)
Race & ethnicity
White 65% Hispanic / Latino 22% Two or more races 14% Black 2% Native American 2% Asian 1%
Hispanic origin (detail)
Mexican 16% Cuban 2%
Common ancestry
Italian 6% Slovak 2% Russian 1%
Foreign-born
2% · Canada, China
Languages at home
94% English-only · Spanish 4% Chinese 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
Current HPI
Rent YoY
Metro
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+250.0% since first listed
11 events — show timeline
  • 2026-05-08 Pending SSMLS
  • 2026-04-16 Price Changed $69,995 SSMLS
  • 2026-03-05 Price Changed $74,995 SSMLS
  • 2026-02-14 Price Changed $89,995 SSMLS
  • 2026-01-21 Relisted SSMLS
  • 2026-01-02 Price Changed $109,995 SSMLS
  • 2025-09-04 Price Changed $114,995 SSMLS
  • 2025-07-20 Listed $119,000 SSMLS
  • 1995-07-13 Sold (Public Records) $26,500 Public Records
  • 1984-05-22 Sold (Public Records) $19,000 Public Records
  • 1981-04-30 Sold (Public Records) $20,000 Public Records

Property tax history

-0.3%/yr

Latest (2025): $309 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…