CashFlowRE
Sign in Sign up
15268 San Jose
C- Composite 52.3
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 +15.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.7/10.0
  • Rent growth +4.1/5.0
  • 1% rule +3.4/10.0
  • Livability +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +2.4/10.0
  • Schools +2.2/10.0

$330,000

15268 San Jose · Victorville, CA 92394
4 bd · 3.0 ba · 1,897 sqft · SingleFamily public records · 2 Days on market
Built 1989 8,500 sqft lot Est $455k · 28% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Lots Of Extras In This Victorville Home. All Tile Kitchen W/ Breakfast Nook, Enclosed Patio W/ Spa. Fully Landscapedtriple Car Garage W/ Drive Thru To Rear. 4 Bedrooms, 3 Baths, 1 Bedroom Downstairs.

Key facts

  • Convenient access
  • Great bones
  • Endless potential

Tags

CONVENIENT ACCESSGREAT BONESENDLESS POTENTIALPRIME LOCATION

Property features AI

Finance

  • Other: Living area and lot size sourced from assessor; Parcel number available
  • HOA & community: Curbs; Biking; Street lighting

Exterior

  • Parking: Attached garage; 3 garage spaces; Driveway; Total 3 parking spaces
  • Utilities: Public sewer; District/public water
  • Home design: House; 2 stories; Entry level 1
  • Construction: Tile roof; Built year per assessor; No common walls; Single-unit property
  • Exterior features: Enclosed patio; Has patio; No pool; Paved roads; Has view; Lot features: 0-1 unit/acre

Interior

  • Kitchen: Eating area
  • Bedrooms: 4 bedrooms on the main level; Entry on level 1
  • Bathrooms: 3 full bathrooms; Bathrooms with bathtub and shower
  • Heating & cooling: Central cooling; Central furnace heating; Fireplace heating
  • Interior features: Cathedral/vaulted ceilings; Two levels; Living room fireplace; Repairs cosmetic
  • Laundry & utility: Laundry in garage; Has laundry

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/3.0-bath single-family listed at $330k.

Deal economics

  • At list price, monthly cash flow is $124 ($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 $276k (16.5% below list).
  • Recommended offer: $276k (16.5% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 4.2% in Victorville — 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 54/100 on livability (#906 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: employment D+, schools D-, crime F.
  • Victor Elementary (urban): math 25% / reading 25% proficiency, ranked #408 of 517 in CA (top 79%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+6.5%/yr); 166 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 5,458 units permitted in San Bernardino County in 2024 (1,500 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($78k/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 $2k of loan paydown is wiped out by about $10k 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

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $194k; list at $330k implies a 70% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 2→5/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $275,557 (16.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.84%
Cap rate
6.74%
Cash-on-cash
1.61%
DSCR
1.07
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$455,280
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15151 Desert Oak 0.27mi 4/2.0 1,831 (-4%) 0mo $455,000 $248 77
15376 San Miguel Way 0.22mi 4/3.0 2,019 (+6%) 5mo $427,000 $211 75
15168 Dakota 0.14mi 4/2.0 1,730 (-9%) 1mo $360,000 $208 74
15576 War Arrow 0.40mi 4/2.0 1,809 (-5%) 1mo $432,000 $239 68
15587 Great Spirit St 0.41mi 5/2.0 (+1) 1,963 (+4%) 2mo $420,000 $214 65
15208 Indian Springs Dr 0.49mi 3/2.0 (-1) 1,831 (-4%) 1mo $430,000 $235 61
15021-15021 Highlander 0.52mi 4/3.0 1,767 (-7%) 8mo $435,000 $246 58
15413 Burwood Rd 0.60mi 4/2.0 1,810 (-5%) 3mo $485,000 $268 58
15536 Jojoba 0.39mi 4/2.0 1,648 (-13%) 2mo $310,000 $188 54
14747 Saguaro St 0.36mi 4/2.0 1,648 (-13%) 6mo $395,000 $240 52
15488 Jojoba Ln 0.38mi 4/2.0 1,648 (-13%) 8mo $415,000 $252 50
15400 Don Roberto Rd 0.72mi 4/3.0 1,752 (-8%) 8mo $435,000 $248 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 · 6.46% rent growth · sell at horizon

5-year hold
IRR
-10.3%
Equity multiple
0.61×
Total profit
$-35,770
Equity at exit
$49,204
10-year hold
IRR
2.9%
Equity multiple
1.24×
Total profit
$22,334
Equity at exit
$28,532

Cash invested: $92,400 (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 92394

Home prices YoY
-1.3%
Rents YoY
6.5%
Active inventory
166
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$2,756 high interval (Pro) →
Mortgage (P&I)
$1,731
Tax from tax record
$185 /mo · $2,222/yr
Insurance
$138
HOA
$0
Vacancy / Maint / Mgmt
$579
Net cashflow
$124

Break-even live

Break-even rent $2,599
Max offer price $330,000
Occupancy floor 91%

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
$82,500
Closing costs
$9,900
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
14929 Flagstaff Ct Victorville, CA 4.0 3.0 2019 $2,350 $1.16 1d 1 0.26mi
15191 Wildrose St Victorville, CA 3.0 2.0 1500 $2,400 $1.60 10d 1 0.38mi
14861 Ann Dr Victorville, CA 3.0 3.0 1657 $2,395 $1.45 1d 1 0.68mi
14600 Rosemary Dr Victorville, CA 4.0 2.5 2334 $3,000 $1.29 10d 1 0.80mi
14304 Gray Fox Ln Victorville, CA 3.0 2.5 1795 $2,600 $1.45 15d 1 1.00mi
15083 Brown Ln Victorville, CA 4.0 2.0 1842 $2,150 $1.17 1d 1 1.00mi
15112 Brown Ln Victorville, CA 3.0 2.0 1400 $850 $0.61 1d 1 1.04mi
15338 Baxter St Victorville, CA 5.0 3.5 2460 $2,800 $1.14 10d 1 1.16mi
14979 Buckskin Rd Victorville, CA 3.0 2.0 1277 $2,250 $1.76 1d 1 1.16mi
14373 Lorado Way Victorville, CA 4.0 2.0 1858 $2,900 $1.56 1d 1 1.19mi
14610 Green River Rd Victorville, CA 3.0 2.5 1493 $2,595 $1.74 1d 1 1.20mi
14073 Mare Ln Victorville, CA 4.0 2.5 1954 $2,290 $1.17 1d 1 1.24mi
16315 Orick Ave Victorville, CA 4.0 2.5 1977 $3,300 $1.67 1d 1 1.34mi
13998 Old Mill Ln Victorville, CA 4.0 2.0 2001 $2,850 $1.42 1d 1 1.34mi
15558 Del Rey Dr Victorville, CA 4.0 3.0 1905 $2,300 $1.21 1d 1 1.43mi
16413 Solvang Ave Victorville, CA 3.0 2.0 1410 $2,000 $1.42 1d 1 1.46mi

Listing history 3 events

  1. 2026-06-18
    days on market $330,000 Active 2 DOM
  2. 2026-06-17
    remarks 601-char remark
  3. 2026-06-17
    listed $330,000 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
$2,222 · $185/mo
Projected year-2 tax
$2,508 · $209/mo
Expected delta
+$286/yr (+$24/mo · 12.9%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 7/10 Severe 2 d/yr ≥100°F today · 5 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 22 unhealthy d/yr today · 28 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
$33,067
− Mortgage interest
−$18,485
− Property taxes
−$2,222
− Insurance
−$1,650
− Repairs & maintenance
−$2,645
− Management
−$2,645
− Depreciation
−$9,600
Taxable loss
−$4,181
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,003
After-tax cash flow
$2,488/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
Victor Elementary
NCES district ID
0641040
Math proficiency
25% ▬ 0.00%
Reading proficiency
25% ▼ -9.00%
Median HH income
$44,949
Composite
21.58/100
National rank
#8304
State rank
#408 of 517 in CA

Livability — Victorville

Score
54/100
State rank
#906
US rank
#24038

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Victorville, CA
County
San Bernardino County · 2,030,291 people
City population
154,418
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
41,614
Household income
$78,466
Rent vs Own
36.1% rent · 63.9% own
Severe rent burden
1485.0

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 0.61)
Race & ethnicity
Hispanic / Latino 57% Two or more races 24% Black 20% White 15% Asian 4% Native American 2%
Hispanic origin (detail)
Mexican 44% Puerto Rican 1%
Common ancestry
Italian 1% Romanian 1% Lithuanian 1%
Foreign-born
20% · Canada, South Korea
Languages at home
58% English-only · Spanish 38% Tagalog/Filipino 2% Arabic 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
▼ -5.17%
Current HPI
384.3185
Rent YoY
▲ 6.46%
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

+175.0% since first listed
4 events — show timeline
  • 2026-06-16 Listed $330,000 CRMLS
  • 2004-07-27 Sold (Public Records) $194,000 Public Records
  • 2001-02-09 Sold (Public Records) $120,000 Public Records
  • 2001-02-09 Sold (MLS) $120,000 CRMLS

Property tax history

+2.3%/yr

Latest (2025): $2,222 · +6.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…