CashFlowRE
Sign in Sign up
40019 Bluebird Ln
D+ Composite 47.86
Why this score? — see what drove the D+ 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 +18.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.7/10.0
  • 1% rule +5.6/10.0
  • Rent growth +3.1/5.0
  • Livability +2.8/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$390,000

40019 Bluebird Ln · Palmdale, CA 93551
3 bd · 3.0 ba · 1,966 sqft · Condo public records · 6 Days on market
Built 1981 $425/mo HOA · 10% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautiful and spacious condo located in the desirable Country Club community on a quiet tree-lined street. Designed for comfortable low-maintenance living, this home features a private patio with security screen door, gas and wood-burning fireplace, central vacuum system, solar tube, and abundant storage throughout. Updated kitchen counters and baths complement the newer wood laminate flooring and carpet. Newer oven, dishwasher, and garage door opener add convenience. Impressive alabaster lamp included. All bedrooms feature walk-in closets and balcony sunrooms. Oversized bathrooms offer generous storage, and upstairs baths include heat lamps. The HVAC system is 5 years old with newer ducting and ceiling fans add to the climate comfort. Monthly HOA fee of $425 includes water, exterior and roof maintenance, landscaping, pest control, and private security services. Washer, dryer, dining table, and refrigerator are available for purchase separately. Excellent opportunity to own a spacious condo with extensive HOA-covered amenities and maintenance.

Key facts

  • Security screen door
  • Private patio
  • Solar tube

Tags

PRIVATE PATIOSECURITY SCREEN DOORGAS AND WOOD-BURNING FIREPLACECENTRAL VACUUM SYSTEMSOLAR TUBEABUNDANT STORAGE

Property features AI

Finance

  • Other: Common wall with one adjacent unit; Living area and lot info sourced from assessor; Paved road access
  • HOA & community: Part of Antelope Valley HOA; Monthly association fee of $425; HOA provides front yard maintenance, grounds maintenance, pest control, and security; Community has 106 units; Street lighting

Exterior

  • Parking: Attached garage; Two garage spaces; Front entry garage with two doors; Two total parking spaces
  • Security: Community security (HOA amenity)
  • Utilities: Public sewer; District/public water; Natural gas connected; Electricity connected; Sewer connected; Water connected
  • Home design: House (attached property / condominium); Two stories; Entry level 1
  • Construction: Stucco construction; Tile roof; Concrete slab foundation; Built year source: Assessor
  • Exterior features: Patio; Landscaped yard; Rectangular lot shape; Lawn; Stucco and wrought-iron fencing; Has view

Interior

  • Kitchen: Garbage disposal; Gas range; Gas oven; Dishwasher; Breakfast counter/bar; Tile countertops
  • Bedrooms: No main-level bedrooms
  • Flooring: Tile; Carpet; Laminate
  • Bathrooms: One full bath; One three-quarter bath; One half bath; Shower in tub and separate shower
  • Heating & cooling: Central cooling; Natural gas heating; Central furnace
  • Interior features: Ceiling fan; Tile counters; Two levels; Front door entry
  • Laundry & utility: Laundry inside

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/3.0-bath condo listed at $390k.

Deal economics

  • At list price, monthly cash flow is $351 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $390k).
  • Cap rate 7.4% 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: Rents rising (+2.3%/yr); 387 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals leasing fast (median 1d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($120k/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 $3k of loan paydown is wiped out by about $12k 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

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 25y 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.
  • Current owner paid $335k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major 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 $390,000

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.06%
Cap rate
7.37%
Cash-on-cash
3.86%
DSCR
1.17
GRM
7.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.29% rent growth · sell at horizon

5-year hold
IRR
-11.1%
Equity multiple
0.60×
Total profit
$-43,578
Equity at exit
$58,150
10-year hold
IRR
-2.8%
Equity multiple
0.81×
Total profit
$-20,218
Equity at exit
$33,720

Cash invested: $109,200 (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 93551

Home prices YoY
-30.3%
Rents YoY
2.3%
Active inventory
387
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$4,123 high interval (Pro) →
Mortgage (P&I)
$2,045
Tax from tax record
$274 /mo · $3,284/yr
Insurance
$162
HOA
$425
Vacancy / Maint / Mgmt
$866
Net cashflow
$351

Break-even live

Break-even rent $3,679
Max offer price $390,000
Occupancy floor 86%

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
$97,500
Closing costs
$11,700
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
40040 Bluebird Ln Palmdale, CA 3.0 3.0 1966 $4,500 $2.29 1d 1 0.03mi
39883 Penina Way Palmdale, CA 4.0 2.0 2005 $3,695 $1.84 4d 1 0.26mi
40016 11th St W Palmdale, CA 4.0 2.0 2020 $2,900 $1.44 1d 1 0.95mi
39225 10th St W Unit A Palmdale, CA 3.0 3.0 1280 $2,695 $2.11 1d 1 1.32mi
39225 10th St W Unit A Palmdale, CA 3.0 2.5 1280 $2,750 $2.15 1d 1 1.32mi
1232 Kings Rd Palmdale, CA 4.0 3.0 1685 $3,250 $1.93 1d 1 1.35mi

HOA detail condo

Monthly dues
$425 · $5,100/yr
Likely covers
watergaslandscapingroofsecurity
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 6 events

  1. 2026-06-18
    days on market $390,000 Active 6 DOM
  2. 2026-06-17
    days on market $390,000 Active 5 DOM
  3. 2026-06-16
    days on market $390,000 Active 4 DOM
  4. 2026-06-15
    days on market $390,000 Active 3 DOM
  5. 2026-06-13
    remarks 699-char remark
  6. 2026-06-13
    listed $390,000 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
$3,284 · $274/mo
Projected year-2 tax
$3,284 · $274/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 7/10 Severe
  • 🌡 Heat 6/10 Major 4 d/yr ≥101°F today · 11 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 25 unhealthy d/yr today · 29 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
$49,478
− Mortgage interest
−$21,846
− Property taxes
−$3,284
− Insurance
−$1,950
− Repairs & maintenance
−$3,958
− Management
−$3,958
− HOA
−$5,100
− Depreciation
−$11,345
Taxable loss
−$1,964
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$471
After-tax cash flow
$4,683/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
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)
54,360
Household income
$119,801
Rent vs Own
21.2% rent · 78.8% own
Severe rent burden
1168.0

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 0.68)
Race & ethnicity
Hispanic / Latino 43% White 33% Two or more races 17% Black 10% Asian 9%
Hispanic origin (detail)
Mexican 31%
Common ancestry
Russian 1% Lithuanian 1% Slovak 1%
Foreign-born
22% · Canada, Vietnam, China
Languages at home
61% English-only · Spanish 29% Other Indo-European 3% Tagalog/Filipino 3%

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
▼ -142.22%
Current HPI
327.1791
Rent YoY
▲ 2.29%
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

+231.9% since first listed
7 events — show timeline
  • 2026-06-12 Listed $390,000 CRMLS
  • 2026-06-12 Listed $390,000 AVMLS
  • 2006-01-31 Sold (Public Records) $335,000 Public Records
  • 2001-10-31 Sold (Public Records) $147,000 Public Records
  • 2001-10-31 Sold (MLS) $146,900 AVMLS
  • 2001-09-06 Listed $146,900 AVMLS
  • 1981-12-17 Sold (Public Records) $117,500 Public Records

Property tax history

-0.3%/yr

Latest (2025): $3,284 · +7.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…