CashFlowRE
Sign in Sign up
37007 Vía Del Rio
D+ Composite 45.35
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).

  • ARV discount +15.0/15.0
  • Cash flow +12.7/30.0
  • DSCR +3.8/10.0
  • 1% rule +3.1/10.0
  • Rent growth +2.9/5.0
  • Livability +2.8/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$349,999

37007 Vía Del Rio · Palmdale, CA 93550
2 bd · 3.0 ba · 1,699 sqft · SingleFamily public records · 5 Days on market
Built 1986 7,005 sqft lot Est $516k · 32% under

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

Listing remarks MLS

Just the house you are looking for if you need a lot of room at a little price. This home features 3 bedrooms AND 3 baths. Seperate living and family room. Great corner lot. This home doesn't show like your typical REO. It's clean and the yards are manicured. Take advantage of this great buy before it's too late.

Key facts

  • Indoor laundry
  • Corner lot
  • 7,005 sq ft lot

Tags

CORNER LOTNEWER A/C AND HEATING UNITSINDOOR LAUNDRY

Property features AI

Finance

  • Other: Negotiable home protection plan; Zoning: PDRPD15u
  • HOA & community: No HOA

Exterior

  • Parking: Attached 2-car garage
  • Utilities: Net metered electricity; Public water; Sewer connected; Natural gas available; No solar
  • Home design: Single-story ranch/traditional style; Faces unspecified
  • Construction: Stucco and wood construction; Shingle roof; Concrete slab foundation; Built on one level
  • Exterior features: Front lawn; Block and wood fencing; Corner lot; Public streets

Interior

  • Flooring: Carpet; Tile
  • Bathrooms: Three full bathrooms
  • Heating & cooling: Central heating (gas); Central air
  • Interior features: Dining area in the kitchen; Family room with fireplace
  • Laundry & utility: In-unit laundry area

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/3.0-bath single-family listed at $350k.

Deal economics

  • At list price, monthly cash flow is $-37 ($-448/yr) — negative.
  • To cash-flow at today's rent, offer at most $343k (1.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $284k (18.8% below list).
  • Recommended offer: $284k (18.8% below list) — sets the bar for 1% rule.
  • Cap rate 6.2% 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: crime F, amenities F, cost of living 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.
  • Zoned schools: Palmdale Learning Plaza (783 students, 80% FRL); Desert Willow Fine Arts Sci And Tech Magnet Acad (974 students, 88% FRL); Palmdale High (2,443 students, 74% FRL).
  • Market conditions: Rents rising (+1.8%/yr); 410 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 0d on market — plan ~1-2 weeks tenant-placement turnaround); 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • At $2,841/mo this rent would consume 55% of the median local household income ($62k/yr) (locally 4384% 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 $10k 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 5 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 24y 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 $148k; list at $350k implies a 136% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 5→12/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $284,109 (18.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  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 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?
  5. 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?
  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
0.81%
Cap rate
6.16%
Cash-on-cash
-0.46%
DSCR
0.98
GRM
10.3

CMA / ARV

ARV (on-the-fly)
$516,496
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
37007 Vía Del Rio 0.00mi 3/3.0 (+1) 1,699 (0%) 1mo $346,000 $204 94
36804 Apache Plume Dr 0.58mi 3/3.0 (+1) 1,805 (+6%) 1mo $450,000 $249 57
3510 Southview Ct 0.32mi 3/2.0 (+1) 1,564 (-8%) 11mo $505,000 $323 54
2733 Coria Pl 0.42mi 3/2.0 (+1) 1,506 (-11%) 1mo $479,990 $319 52
36718 Petra Dr 0.47mi 3/2.0 (+1) 1,506 (-11%) 2mo $448,000 $297 49
36647 Apache Plume Dr 0.70mi 3/3.0 (+1) 1,765 (+4%) 9mo $496,000 $281 48
3531 Southview Ct 0.37mi 3/2.0 (+1) 1,451 (-15%) 3mo $490,000 $338 47
2553 Desert Oak Dr 0.63mi 3/3.0 (+1) 1,805 (+6%) 10mo $520,000 $288 47
2624 Summer Lilac Dr 0.69mi 3/3.0 (+1) 1,805 (+6%) 11mo $519,990 $288 43
36956 Desert Willow Dr 0.74mi 3/3.0 (+1) 1,805 (+6%) 9mo $555,000 $307 43
36521 Silverado Dr 0.71mi 3/2.0 (+1) 1,554 (-8%) 5mo $500,000 $322 40
36536 Jenna Ln 0.65mi 3/2.5 (+1) 1,876 (+10%) 11mo $570,000 $304 36

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 · 1.76% rent growth · sell at horizon

5-year hold
IRR
-18.4%
Equity multiple
0.36×
Total profit
$-62,636
Equity at exit
$52,186
10-year hold
IRR
-13.2%
Equity multiple
0.27×
Total profit
$-71,788
Equity at exit
$30,262

Cash invested: $98,000 (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 93550

Home prices YoY
-29.4%
Rents YoY
1.8%
Active inventory
410
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$2,841 high interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$301 /mo · $3,607/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$597
Net cashflow
$-37

Break-even live

Break-even rent $2,888
Max offer price $343,401
Occupancy floor 96%

Sensitivity live

Price -10% $161 -5% $62 +0% $-37 +5% $-136 +10% $-235
Rent -10% $-262 -5% $-150 +0% $-37 +5% $75 +10% $187
Rate -1.0pp $139 -0.5pp $52 base $-37 +0.5pp $-128 +1.0pp $-220

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
$87,500
Closing costs
$10,500
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
36741 30th St E Palmdale, CA 3.0 2.0 1600 $2,995 $1.87 0d 1 0.34mi
37347 Waterman Ave Palmdale, CA 3.0 2.0 1383 $3,350 $2.42 0d 1 0.62mi
36521 Windtree Cir Palmdale, CA 3.0 2.0 1371 $3,000 $2.19 24d 1 0.97mi
36453 Clearwood Ct Palmdale, CA 3.0 2.5 1651 $2,850 $1.73 0d 1 0.98mi
37333 Scranton Ct Palmdale, CA 3.0 2.0 1756 $2,850 $1.62 26d 1 1.09mi

Listing history 10 events

  1. 2026-05-14
    status Pending
  2. 2026-05-08
    listed $349,999 Active
  3. 2008-07-08
    soldstatus $148,100 314-char remark
    Show marketing remark (314 chars)

    Just the house you are looking for if you need a lot of room at a little price. This home features 3 bedrooms AND 3 baths. Seperate living and family room. Great corner lot. This home doesn't show like your typical REO. It's clean and the yards are manicured. Take advantage of this great buy before it's too late.

  4. 2008-04-29
    listed $144,900 314-char remark
    Show marketing remark (314 chars)

    Just the house you are looking for if you need a lot of room at a little price. This home features 3 bedrooms AND 3 baths. Seperate living and family room. Great corner lot. This home doesn't show like your typical REO. It's clean and the yards are manicured. Take advantage of this great buy before it's too late.

  5. 2004-05-11
    soldstatus $217,500 196-char remark
    Show marketing remark (196 chars)

    Spacious 1,699 sq. ft. home. Built in 1986. 3 br, 3 ba. plus bonus room. Nice and clean, in very good contitions, fire place, block fence. Walking distance to elementary school. Motivated sellers.

  6. 2004-05-11
    soldstatus $217,500
    Show marketing remark (196 chars)

    Spacious 1,699 sq. ft. home. Built in 1986. 3 br, 3 ba. plus bonus room. Nice and clean, in very good contitions, fire place, block fence. Walking distance to elementary school. Motivated sellers.

  7. 2004-02-23
    listed $217,950 196-char remark
    Show marketing remark (196 chars)

    Spacious 1,699 sq. ft. home. Built in 1986. 3 br, 3 ba. plus bonus room. Nice and clean, in very good contitions, fire place, block fence. Walking distance to elementary school. Motivated sellers.

  8. 2002-12-06
    soldstatus $142,000
  9. 2002-12-06
    soldstatus $142,000
  10. 2002-08-02
    listed $145,000

ⓘ 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
$3,607 · $301/mo
Projected year-2 tax
$3,607 · $301/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 8/10 Severe
  • 🌡 Heat 6/10 Major 5 d/yr ≥98°F today · 12 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
$34,093
− Mortgage interest
−$19,605
− Property taxes
−$3,607
− Insurance
−$1,750
− Repairs & maintenance
−$2,727
− Management
−$2,727
− Depreciation
−$10,182
Taxable loss
−$6,505
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,561
After-tax cash flow
$1,113/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)
80,645
Household income
$62,078
Rent vs Own
48.8% rent · 51.2% own
Severe rent burden
4384.0

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
Predominantly Hispanic (69%)
Race & ethnicity
Hispanic / Latino 69% Two or more races 15% Black 14% White 12% Asian 3% Native American 2%
Hispanic origin (detail)
Mexican 52%
Foreign-born
26% · Canada
Languages at home
42% English-only · Spanish 55% Tagalog/Filipino 1% Other Asian/Pacific 1%

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
▼ -183.38%
Current HPI
440.8844
Rent YoY
▲ 1.76%
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

+141.4% since first listed
10 events — show timeline
  • 2026-05-14 Pending AVMLS
  • 2026-05-08 Listed $349,999 AVMLS
  • 2008-07-08 Sold (MLS) $148,100 AVMLS
  • 2008-04-29 Listed $144,900 AVMLS
  • 2004-05-11 Sold (Public Records) $217,500 Public Records
  • 2004-05-11 Sold (MLS) $217,500 AVMLS
  • 2004-02-23 Listed $217,950 AVMLS
  • 2002-12-06 Sold (Public Records) $142,000 Public Records
  • 2002-12-06 Sold (MLS) $142,000 AVMLS
  • 2002-08-02 Listed $145,000 AVMLS

Property tax history

+0.7%/yr

Latest (2025): $3,607 · +7.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…