CashFlowRE
Sign in Sign up
6070 Manzanita Ct
D Composite 41.82
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 +14.9/15.0
  • Cash flow +7.3/30.0
  • Appreciation +6.7/10.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Livability +2.0/5.0
  • 1% rule +1.5/10.0
  • DSCR +1.5/10.0

$369,998

6070 Manzanita Ct · Oak Glen, CA 92305
2 bd · 1.0 ba · 2,016 sqft · SingleFamily public records · 165 Days on market
Built 1976 0.29 ac lot $184/sqft · 16% below area Est $442k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

PRICE IMPROVEMENT!!Come see this cozy home on a large 1/4 acre lot with detached carport area! Just a few miles away from Yucaipa and Redlands, but feels farther out with the beautiful mountain views! This home has flat level parking and entry, new leach lines, fresh paint and flooring upstairs and downstairs, new kitchen sink and countertops, beautiful large deck with amazing views, end of a cul-de-sac, Central heat and Air conditioning, RV parking, wood stove fireplace, and the list goes on! Sellers currently only pay $105 a month for CA Fair Fire Insurance plan! Must see to appreciate!

Key facts

  • Detached carport
  • Flat level parking
  • Large lot

Tags

LARGE LOTDETACHED CARPORTMOUNTAIN VIEWSFLAT LEVEL PARKINGNEW KITCHEN SINKNEW COUNTERTOPS

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 $370k.

Deal economics

  • At list price, monthly cash flow is $-488 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $284k (23.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $241k (34.8% below list).
  • Recommended offer: $241k (34.8% below list) — sets the bar for 1% rule.
  • Cap rate 4.7% vs local median 3.6% in Oak Glen — 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 40/100 on livability (#1,386 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+, crime A; Watch: schools D, amenities F, commute F.
  • Bear Valley Unified (town): math 26% / reading 43% proficiency, ranked #289 of 517 in CA (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 33 active listings in the ZIP; 5,458 units permitted in San Bernardino County in 2024 (1,500 in 5+ unit buildings).

Forward outlook

  • In year one you build about $15k of equity ($3k loan paydown + $13k appreciation (3.5% local appreciation)).
  • San Bernardino County population projected at +15% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 3, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 165 days — a 12% lower offer ($326k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 10y 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 $320k; 16% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $241,127 (34.8% 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. It's been on market 165 days. Have you received any prior offers? Is the seller open to a 35% concession, seller financing, or rate buy-down credit?
  3. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.65%
Cap rate
4.71%
Cash-on-cash
-5.66%
DSCR
0.75
GRM
12.8

CMA / ARV

ARV (median comp)
$442,281
List price
$369,998
Delta
-16.34%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
37568 N LIVE OAK St 0.12mi 3/2.0 (+1) 2,000 (-1%) 12mo $385,000 $193 74
6237 Oak Ave 0.26mi 3/2.5 (+1) 2,034 (+1%) 20mo $540,000 $265 59
5879 Mountain Creek Home 0.26mi 3/2.0 (+1) 1,725 (-14%) 1mo $395,000 $229 54
6374 Sugar Pines Cir 0.45mi 3/2.0 (+1) 2,122 (+5%) 24mo $545,000 $257 41

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

3.46% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
3.7%
Equity multiple
1.22×
Total profit
$22,410
Equity at exit
$175,948
10-year hold
IRR
6.8%
Equity multiple
2.08×
Total profit
$112,391
Equity at exit
$278,854

Cash invested: $103,599 (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 92305

Home prices YoY
1.1%
Active inventory
33
Price-to-rent
12.8×

Monthly cashflow live

Estimated rent
$2,411 medium interval (Pro) →
Mortgage (P&I)
$1,940
Tax from tax record
$299 /mo · $3,585/yr
Insurance
$154
HOA
$0
Vacancy / Maint / Mgmt
$506
Net cashflow
$-488

Break-even live

Break-even rent $3,029
Max offer price $283,727
Occupancy floor

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
$92,500
Closing costs
$11,100
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.

Listing history 49 events

  1. 2026-06-01
    days on market $369,998 Active 165 DOM
  2. 2026-05-31
    days on market $369,998 Active 164 DOM
  3. 2026-05-07
    price $369,998 595-char remark
    Show marketing remark (595 chars)

    PRICE IMPROVEMENT!!Come see this cozy home on a large 1/4 acre lot with detached carport area! Just a few miles away from Yucaipa and Redlands, but feels farther out with the beautiful mountain views! This home has flat level parking and entry, new leach lines, fresh paint and flooring upstairs and downstairs, new kitchen sink and countertops, beautiful large deck with amazing views, end of a cul-de-sac, Central heat and Air conditioning, RV parking, wood stove fireplace, and the list goes on! Sellers currently only pay $105 a month for CA Fair Fire Insurance plan! Must see to appreciate!

  4. 2026-02-13
    price $369,999 595-char remark
    Show marketing remark (595 chars)

    PRICE IMPROVEMENT!!Come see this cozy home on a large 1/4 acre lot with detached carport area! Just a few miles away from Yucaipa and Redlands, but feels farther out with the beautiful mountain views! This home has flat level parking and entry, new leach lines, fresh paint and flooring upstairs and downstairs, new kitchen sink and countertops, beautiful large deck with amazing views, end of a cul-de-sac, Central heat and Air conditioning, RV parking, wood stove fireplace, and the list goes on! Sellers currently only pay $105 a month for CA Fair Fire Insurance plan! Must see to appreciate!

  5. 2026-02-07
    price $374,899 595-char remark
    Show marketing remark (595 chars)

    PRICE IMPROVEMENT!!Come see this cozy home on a large 1/4 acre lot with detached carport area! Just a few miles away from Yucaipa and Redlands, but feels farther out with the beautiful mountain views! This home has flat level parking and entry, new leach lines, fresh paint and flooring upstairs and downstairs, new kitchen sink and countertops, beautiful large deck with amazing views, end of a cul-de-sac, Central heat and Air conditioning, RV parking, wood stove fireplace, and the list goes on! Sellers currently only pay $105 a month for CA Fair Fire Insurance plan! Must see to appreciate!

  6. 2026-01-27
    price $374,900 595-char remark
    Show marketing remark (595 chars)

    PRICE IMPROVEMENT!!Come see this cozy home on a large 1/4 acre lot with detached carport area! Just a few miles away from Yucaipa and Redlands, but feels farther out with the beautiful mountain views! This home has flat level parking and entry, new leach lines, fresh paint and flooring upstairs and downstairs, new kitchen sink and countertops, beautiful large deck with amazing views, end of a cul-de-sac, Central heat and Air conditioning, RV parking, wood stove fireplace, and the list goes on! Sellers currently only pay $105 a month for CA Fair Fire Insurance plan! Must see to appreciate!

  7. 2026-01-03
    price $374,998 595-char remark
    Show marketing remark (595 chars)

    PRICE IMPROVEMENT!!Come see this cozy home on a large 1/4 acre lot with detached carport area! Just a few miles away from Yucaipa and Redlands, but feels farther out with the beautiful mountain views! This home has flat level parking and entry, new leach lines, fresh paint and flooring upstairs and downstairs, new kitchen sink and countertops, beautiful large deck with amazing views, end of a cul-de-sac, Central heat and Air conditioning, RV parking, wood stove fireplace, and the list goes on! Sellers currently only pay $105 a month for CA Fair Fire Insurance plan! Must see to appreciate!

  8. 2025-12-18
    listed $374,999 Active 595-char remark
    Show marketing remark (595 chars)

    PRICE IMPROVEMENT!!Come see this cozy home on a large 1/4 acre lot with detached carport area! Just a few miles away from Yucaipa and Redlands, but feels farther out with the beautiful mountain views! This home has flat level parking and entry, new leach lines, fresh paint and flooring upstairs and downstairs, new kitchen sink and countertops, beautiful large deck with amazing views, end of a cul-de-sac, Central heat and Air conditioning, RV parking, wood stove fireplace, and the list goes on! Sellers currently only pay $105 a month for CA Fair Fire Insurance plan! Must see to appreciate!

  9. 2025-12-17
    historical
  10. 2025-12-05
    price $374,900
  11. 2025-11-26
    price $374,998
  12. 2025-11-08
    price $374,999
  13. 2025-10-31
    price $376,999
  14. 2025-10-22
    price $377,000
  15. 2025-10-09
    price $378,000
  16. 2025-09-27
    price $379,000
  17. 2025-09-16
    price $380,000
  18. 2025-07-23
    price $384,999
  19. 2025-07-21
    price $393,999
  20. 2025-07-11
    price $394,999
  21. 2025-06-17
    listed $395,000 Active
  22. 2025-05-28
    historical
  23. 2025-05-20
    price $399,999
  24. 2025-05-19
    price $405,000
  25. 2025-03-24
    price $409,000
  26. 2025-01-10
    price $414,999
  27. 2024-11-07
    price $419,999
  28. 2024-10-28
    listed $429,999 Active
  29. 2023-04-21
    soldstatus $320,000 Closed Sale
  30. 2023-04-21
    soldstatus $320,000
  31. 2023-03-16
    historical Active Under Contract
  32. 2023-03-05
    price $341,700
  33. 2023-02-14
    status Active
  34. 2023-02-02
    price $369,500
  35. 2022-11-02
    listed $385,000 Active
  36. 2022-10-28
    historical $385,000
  37. 2020-07-22
    soldstatus $205,000
  38. 2020-07-22
    soldstatus $205,000 Closed Sale
  39. 2020-07-21
    soldstatus $212,000
  40. 2020-05-23
    status Pending Sale
  41. 2020-04-14
    listed $205,000
  42. 2020-04-14
    listed $205,000 Active
  43. 2019-07-24
    historical
  44. 2019-04-17
    price $239,900
  45. 2019-01-27
    price $259,900
  46. 2018-07-26
    listed $289,150 Active
  47. 2017-11-30
    historical
  48. 2017-08-22
    price $249,900
  49. 2016-10-29
    listed $265,000 Active

ⓘ 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
$3,585 · $299/mo
Projected year-2 tax
$3,585 · $299/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 D · 0% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 2/10 Low 10 d/yr ≥87°F today · 28 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 37 unhealthy d/yr today · 43 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
$28,935
− Mortgage interest
−$20,726
− Property taxes
−$3,585
− Insurance
−$1,850
− Repairs & maintenance
−$2,315
− Management
−$2,315
− Depreciation
−$10,764
Taxable loss
−$12,619
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,029
After-tax cash flow
$-2,832/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
Bear Valley Unified
NCES district ID
0604230
Math proficiency
26% ▼ -4.00%
Reading proficiency
43% ▼ -4.00%
Median HH income
$42,222
Composite
29.12/100
National rank
#6588
State rank
#289 of 517 in CA

Livability — Oak Glen

Score
40/100
State rank
#1386
US rank
#27266

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
371

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 (87%)
Race & ethnicity
White 87% Two or more races 6% Hispanic / Latino 6% Asian 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Scotch-Irish 5% Iranian 3% Russian 2%
Foreign-born
5%
Languages at home
79% English-only · Russian/Polish/Slavic 21%

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
▲ 3.46%
Current HPI
307.1726
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

+39.6% since first listed
47 events — show timeline
  • 2026-05-07 Price Changed $369,998 CRMLS
  • 2026-02-13 Price Changed $369,999 CRMLS
  • 2026-02-07 Price Changed $374,899 CRMLS
  • 2026-01-27 Price Changed $374,900 CRMLS
  • 2026-01-03 Price Changed $374,998 CRMLS
  • 2025-12-18 Listed $374,999 CRMLS
  • 2025-12-17 Listing Removed CRMLS
  • 2025-12-05 Price Changed $374,900 CRMLS
  • 2025-11-26 Price Changed $374,998 CRMLS
  • 2025-11-08 Price Changed $374,999 CRMLS
  • 2025-10-31 Price Changed $376,999 CRMLS
  • 2025-10-22 Price Changed $377,000 CRMLS
  • 2025-10-09 Price Changed $378,000 CRMLS
  • 2025-09-27 Price Changed $379,000 CRMLS
  • 2025-09-16 Price Changed $380,000 CRMLS
  • 2025-07-23 Price Changed $384,999 CRMLS
  • 2025-07-21 Price Changed $393,999 CRMLS
  • 2025-07-11 Price Changed $394,999 CRMLS
  • 2025-06-17 Listed $395,000 CRMLS
  • 2025-05-28 Listing Removed CRMLS
  • 2025-05-20 Price Changed $399,999 CRMLS
  • 2025-05-19 Price Changed $405,000 CRMLS
  • 2025-03-24 Price Changed $409,000 CRMLS
  • 2025-01-10 Price Changed $414,999 CRMLS
  • 2024-11-07 Price Changed $419,999 CRMLS
  • 2024-10-28 Listed $429,999 CRMLS
  • 2023-04-21 Sold (Public Records) $320,000 Public Records
  • 2023-04-21 Sold (MLS) $320,000 CRMLS
  • 2023-03-16 Contingent CRMLS
  • 2023-03-05 Price Changed $341,700 CRMLS
  • 2023-02-14 Relisted CRMLS
  • 2023-02-02 Price Changed $369,500 CRMLS
  • 2022-11-02 Listed $385,000 CRMLS
  • 2022-10-28 Coming Soon $385,000 CRMLS
  • 2020-07-22 Sold (MLS) $205,000 CRMLS
  • 2020-07-22 Sold (MLS) $205,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2020-07-21 Sold (Public Records) $212,000 Public Records
  • 2020-05-23 Pending CRMLS
  • 2020-04-14 Listed $205,000 CRMLS
  • 2020-04-14 Listed $205,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2019-07-24 Listing Removed CRMLS
  • 2019-04-17 Price Changed $239,900 CRMLS
  • 2019-01-27 Price Changed $259,900 CRMLS
  • 2018-07-26 Listed $289,150 CRMLS
  • 2017-11-30 Listing Removed CRMLS
  • 2017-08-22 Price Changed $249,900 CRMLS
  • 2016-10-29 Listed $265,000 CRMLS

Property tax history

+8.5%/yr

Latest (2025): $3,585 · -2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…