CashFlowRE
Sign in Sign up
14411 Palmdale Rd #6
B+ Composite 76.53
Why this score? — see what drove the B+ 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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Condition / age +3.8/5.0
  • Rent growth +2.9/5.0
  • Livability +2.7/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$60,000

14411 Palmdale Rd #6 · Victorville, CA 92392
2 bd · 2.0 ba · 1,449 sqft · Manufactured · 97 Days on market
Built 1968 Good condition Est $114k · 48% under

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

Listing remarks

Welcome to this charming double-wide mobile home located in the desirable 55+ community of Greenbriar Mobile Home Park. This home has been freshly painted and refreshed, offering a clean and inviting feel throughout. It’s move-in ready, making it a perfect opportunity for buyers looking for comfort and convenience. Priced to sell, this home provides great value in a quiet, well-maintained community. Enjoy relaxed living with nearby shopping, dining, and amenities. Don’t miss this opportunity to make it yours!

Key facts

  • Parking
  • Community pool
  • Built 1968

Property features AI

Finance

  • Other: Lot classification approx. 0–1 unit per acre; Elevation measured in feet; Living area reported as estimated; Parcel number on record
  • Financial info: Land lease of $600 monthly (seller-provided figure); Rent includes: none
  • HOA & community: Located in a senior community; Park name: Greenbriar Mobile Home Park; Manager approval required

Exterior

  • Parking: Carport (1 space)
  • Utilities: Public sewer; District/public water
  • Home design: Double-wide mobile home; Mobile home remains on site; Single-story; Entry at ground level
  • Construction: Estimated year built; Mobile home dimensions approximately 24 ft by 60 ft
  • Exterior features: Community pool; Site within a park with sidewalks and a park; Has view; One shed on the property

Interior

  • Kitchen: Gas oven
  • Bedrooms: Includes bonus room, living room, and den
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (furnace); Central cooling
  • Interior features: Built-in storage and shelving; Ceiling fan; Additional storage space; One-level living (single story)
  • Laundry & utility: Indoor laundry area; Washer hookup; Gas dryer hookup

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/2.0-bath manufactured listed at $60k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $60k).
  • Recommended offer: $55k (9.0% below list) — sets the bar for market timing.
  • Cap rate 32.2% 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 (+1.7%/yr); 374 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals leasing fast (median 0d 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $415 of loan paydown is wiped out by about $2k 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.
  • At projected returns (-3.0% appreciation + 1.7% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 97 days — a 9% lower offer ($55k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $10k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $54,600 (9.0% below list)

Questions for the listing agent

  1. It's been on market 97 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 1968 — 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 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?
  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
3.61%
Cap rate
32.24%
Cash-on-cash
92.66%
DSCR
5.12
GRM
2.3

CMA / ARV

ARV (on-the-fly)
$114,471
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14000 El Evado Rd #100 0.11mi 2/2.0 1,440 (-1%) 10mo $114,900 $80 85
14000 El Evado Rd #65 0.11mi 3/2.0 (+1) 1,449 (0%) 10mo $125,000 $86 81
14000 El Evado Rd #70 0.11mi 3/2.0 (+1) 1,427 (-2%) 13mo $129,900 $91 76
14000 El Evado Rd #12 0.11mi 3/2.0 (+1) 1,296 (-11%) 12mo $102,000 $79 62
14411 Palmdale Rd #56 0.00mi 2/2.0 1,248 (-14%) 23mo $47,000 $38 57
14000 El Evado Rd #87 0.11mi 2/2.0 1,248 (-14%) 20mo $70,000 $56 55
14000 El Evado Rd #44 0.11mi 2/2.0 1,248 (-14%) 20mo $45,000 $36 55
14000 El Evado Rd #30 0.11mi 3/2.0 (+1) 1,248 (-14%) 23mo $65,999 $53 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 · 1.69% rent growth · sell at horizon

5-year hold
IRR
92.0%
Equity multiple
5.17×
Total profit
$70,115
Equity at exit
$8,946
10-year hold
IRR
94.6%
Equity multiple
10.30×
Total profit
$156,310
Equity at exit
$5,188

Cash invested: $16,800 (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 92392

Home prices YoY
-9.0%
Rents YoY
1.7%
Active inventory
374
Price-to-rent
2.3×

Monthly cashflow live

Estimated rent
$2,167 high interval (Pro) →
Mortgage (P&I)
$315
Tax est. 1.5%
$75 /mo · $900/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$455
Net cashflow
$1,297

Break-even live

Break-even rent $525
Max offer price $60,000
Occupancy floor 35%

Sensitivity live

Price -10% $1,339 -5% $1,318 +0% $1,297 +5% $1,277 +10% $1,256
Rent -10% $1,126 -5% $1,212 +0% $1,297 +5% $1,383 +10% $1,468
Rate -1.0pp $1,327 -0.5pp $1,313 base $1,297 +0.5pp $1,282 +1.0pp $1,266

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
$15,000
Closing costs
$1,800
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
14450 El Evado Rd Victorville, CA 2.0–3.0 1.0–2.0 895 $1,615 $1.80 0d 3 0.26mi
14485 Seneca Rd Victorville, CA 2.0–3.0 2.0 1123 $2,345 $2.09 0d 6 0.48mi
14440 Stivers Rd Victorville, CA 3.0 2.0 994 $1,950 $1.96 11d 1 0.70mi
14610 Green River Rd Victorville, CA 3.0 2.5 1493 $2,595 $1.74 0d 1 0.70mi
13730 San Martin Rd Unit B Victorville, CA 2.0 1.0 1000 $1,500 $1.50 25d 1 0.77mi
14374 Borego Rd Victorville, CA 1.0–2.0 1.0–2.0 842 $2,080 $2.47 0d 14 0.86mi
14344 Mcart Rd Victorville, CA 2.0–3.0 2.0 1042 $1,899 $1.82 0d 4 0.89mi
14861 Ann Dr Victorville, CA 3.0 3.0 1657 $2,395 $1.45 0d 1 1.05mi
15230 Seneca Rd Victorville, CA 1.0–3.0 1.0–2.0 805 $1,802 $2.24 0d 12 1.07mi
14304 Gray Fox Ln Victorville, CA 3.0 2.5 1795 $2,600 $1.45 16d 1 1.14mi
13489 Monterey Way Victorville, CA 3.0 2.0 927 $2,195 $2.37 0d 1 1.19mi
13489 Monterey Way Victorville, CA 3.0 2.0 927 $2,195 $2.37 2d 1 1.19mi
14979 Buckskin Rd Victorville, CA 3.0 2.0 1277 $2,250 $1.76 0d 1 1.20mi
13755 Hanford Ct Victorville, CA 3.0 2.0 1867 $2,397 $1.28 0d 1 1.24mi
15112 Brown Ln Victorville, CA 3.0 2.0 1400 $850 $0.61 0d 1 1.34mi
15191 Wildrose St Victorville, CA 3.0 2.0 1500 $2,400 $1.60 11d 1 1.47mi

Listing history 19 events

  1. 2026-06-21
    days on market $60,000 Active 97 DOM
  2. 2026-06-18
    days on market $60,000 Active 94 DOM
  3. 2026-06-17
    days on market $60,000 Active 93 DOM
  4. 2026-06-16
    days on market $60,000 Active 92 DOM
  5. 2026-06-15
    days on market $60,000 Active 91 DOM
  6. 2026-06-13
    days on market $60,000 Active 89 DOM
  7. 2026-06-13
    days on market $60,000 Active 88 DOM
  8. 2026-06-09
    days on market $60,000 Active 85 DOM
  9. 2026-06-08
    days on market $60,000 Active 84 DOM
  10. 2026-06-07
    days on market $60,000 Active 83 DOM
  11. 2026-06-04
    days on market $60,000 Active 80 DOM
  12. 2026-06-03
    days on market $60,000 Active 79 DOM
  13. 2026-06-02
    days on market $60,000 Active 78 DOM
  14. 2026-06-01
    days on market $60,000 Active 77 DOM
  15. 2026-05-31
    days on market $60,000 Active 76 DOM
  16. 2026-04-07
    price $60,000
  17. 2026-03-16
    listed $70,000 Active
  18. 2026-03-11
    historical
  19. 2026-01-16
    listed $55,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 6/10 Major
  • 💨 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
$26,004
− Mortgage interest
−$3,361
− Property taxes
−$900
− Insurance
−$300
− Repairs & maintenance
−$2,080
− Management
−$2,080
− Depreciation
−$1,745
Taxable income
$15,537
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,729
After-tax cash flow
$11,838/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.

Condition & rehab AI · 12 photos

Good 75/100 Cosmetic rehab

This move-in ready double-wide mobile home in a desirable 55+ community has been freshly painted and refreshed, offering a clean and inviting feel throughout. It's in good condition with minor repairs and maintenance needed, and has the potential for significant value increases with updates.

Repairs flagged

  • Minor Kitchen countertops — Worn appearance
  • Minor Kitchen cabinets — Worn appearance
  • Minor Bathroom walls — Chipped paint
  • Minor Bathroom fixtures — Worn appearance
  • Minor Exterior siding — Weathered appearance
  • Minor Interior walls — Chipped paint
  • Minor Landscaping — Sparse vegetation

Value-add opportunities

  • Both Painting — Enhances curb appeal and interior aesthetics
  • Both Landscaping — Improves curb appeal and enhances property value
  • Both New flooring — Enhances interior aesthetics and increases value
  • Both New kitchen countertops and cabinets — Enhances functionality and aesthetics
  • Both New bathroom fixtures — Enhances functionality and aesthetics
  • Both New exterior siding — Enhances curb appeal and increases property value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen countertops · Worn appearance Minor $500–3,000
Kitchen cabinets · Worn appearance Minor $500–3,000
Bathroom walls · Chipped paint Minor $500–3,000
Bathroom fixtures · Worn appearance Minor $500–3,000
Exterior siding · Weathered appearance Minor $500–3,000
Interior walls · Chipped paint Minor $500–3,000
Landscaping · Sparse vegetation Minor $500–3,000
Total estimated repair cost · 7 items $3,500–21,000

Value-add ROI direction

  • Both Painting — Enhances curb appeal and interior aesthetics
  • Both Landscaping — Improves curb appeal and enhances property value
  • Both New flooring — Enhances interior aesthetics and increases value
  • Both New kitchen countertops and cabinets — Enhances functionality and aesthetics
  • Both New bathroom fixtures — Enhances functionality and aesthetics
  • Both New exterior siding — Enhances curb appeal and increases property value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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)
65,429
Household income
$87,681
Rent vs Own
29.0% rent · 71.0% own
Severe rent burden
1879.0

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 0.62)
Race & ethnicity
Hispanic / Latino 55% Two or more races 24% White 22% Black 14% Asian 4% Native American 2%
Hispanic origin (detail)
Mexican 47%
Common ancestry
Portuguese 1% Romanian 1%
Foreign-born
20% · Canada, China, Vietnam
Languages at home
57% English-only · Spanish 38% Tagalog/Filipino 2% Other Indo-European 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
▼ -35.57%
Current HPI
358.5152
Rent YoY
▲ 1.69%
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

+9.1% since first listed
4 events — show timeline
  • 2026-04-07 Price Changed $60,000 CRMLS
  • 2026-03-16 Listed $70,000 CRMLS
  • 2026-03-11 Listing Removed CRMLS
  • 2026-01-16 Listed $55,000 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…