CashFlowRE
Sign in Sign up
40701 Rancho Vista Blvd #15
B Composite 74.15
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 +11.5/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.1/10.0
  • Rent growth +3.1/5.0
  • Livability +2.8/5.0
  • Condition / age +2.8/5.0
  • Appreciation +0.0/10.0

$190,000

40701 Rancho Vista Blvd #15 · Palmdale, CA 93551
3 bd · 2.0 ba · 1,248 sqft · Manufactured public records · 12 Days on market
Built 1985 Average condition Est $208k · 9% under ↓ 17% since listing

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

Listing remarks MLS

Spacious Double-Wide Home in the Highly Desirable Boulder 1 Mobile Home Park! This all-ages, gated community offers resort-style amenities including a pool, park, tennis courts, basketball court, and recreation clubhouse, everything you need just steps from your door! The home features 3 generous bedrooms and 2 full bathrooms, including a master suite with a private bath. Step outside to a large backyard and side porch, perfect for entertaining or relaxing under the sun. Conveniently located near schools, shopping, and everything you need, this vibrant, welcoming community is ready for you to call home. Don't wait, schedule a private showing today.

Key facts

  • Gated community
  • Double-wide home
  • Tennis courts

Tags

DOUBLE-WIDE HOMEBOULDER 1 MOBILE HOME PARKGATED COMMUNITYRESORT-STYLE AMENITIESPOOLTENNIS COURTS

Property features AI

Finance

  • Other: Lot is approximately 0–1 unit per acre; Living area reported from assessor's data; Parcel number 8950922015
  • HOA & community: Part of an association; Land lease: $676.26

Exterior

  • Parking: Located in Boulders #1 park
  • Utilities: Public sewer; District/public water
  • Home design: Single-story (1 story); Entry level is on the first floor; Mobile home remains on site; Mobile dimensions approximately 24 ft wide by 56 ft long
  • Construction: Year built: see remarks
  • Exterior features: Community pool; Street lighting

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central cooling
  • Interior features: Front door entry
  • Laundry & utility: Dedicated laundry room

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/2.0-bath manufactured listed at $190k. Condition is rated average.

Deal economics

  • At list price, monthly cash flow is $2k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $190k).
  • Cap rate 15.8% 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.
  • Westside Union Elementary (suburban): math 34% / reading 49% proficiency, ranked #565 of 1,400 in CA (top 40%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Gregg Anderson Academy (math 24% / reading 24%, grade F, #973 of 1,571 statewide, top 73%, 867 students, 27% FRL); Hillview Middle (math 10% / reading 10%, grade F, #474 of 498 statewide, top 99%, 907 students, 53% FRL); Quartz Hill High (3,066 students, 42% FRL).
  • Zoned-school proficiency averages 17% at this address vs 42% district-wide (-24 pts) — the specific schools serving this property underperform the Westside Union Elementary average; the district grade overstates school quality for this exact location.
  • Market conditions: Rents rising (+2.3%/yr); 388 active listings in the ZIP; 5 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 34% 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 $1k of loan paydown is wiped out by about $6k 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.
  • At projected returns (-3.0% appreciation + 2.3% rent growth), your $53k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 2y 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.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 6→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $190,000

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 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?
  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
1.76%
Cap rate
15.82%
Cash-on-cash
34.04%
DSCR
2.51
GRM
4.7

CMA / ARV

ARV (on-the-fly)
$208,416
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
40701 Rancho Vista Blvd Blvd #43 0.00mi 3/2.0 1,248 (0%) 2mo $150,000 $120 98
40701 Rancho Vista Blvd #47 0.00mi 3/2.0 1,248 (0%) 7mo $209,000 $167 94
40701 Rancho Vista Blvd #6 0.00mi 3/2.0 1,248 (0%) 10mo $210,000 $168 91
40701 Rancho Vista Blvd Spc 178 0.00mi 3/2.0 1,200 (-4%) 10mo $182,000 $152 86
40701 Rancho Vista Blvd #120 0.00mi 3/2.0 1,344 (+8%) 4mo $268,000 $199 84
40701 Rancho Vista Blvd Spc 263 0.00mi 3/2.0 1,152 (-8%) 4mo $189,000 $164 84
40701 Rancho Vista Blvd #79 0.00mi 3/2.0 1,327 (+6%) 8mo $200,000 $151 83
40701 Rancho Vista Blvd #142 0.00mi 3/2.5 1,344 (+8%) 3mo $175,000 $130 83
40701 Rancho Vista Blvd #122 0.00mi 3/2.0 1,152 (-8%) 8mo $239,000 $207 81
40701 Rancho Vista Blvd Spc 358 0.00mi 3/2.0 1,080 (-14%) 1mo $245,000 $227 77
40701 Rancho Vis 0.05mi 3/2.0 1,080 (-14%) 1mo $245,000 $227 75
40701 W Rancho Vista Blvd #284 0.00mi 2/2.0 (-1) 1,120 (-10%) 11mo $183,000 $163 69

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 · 2.29% rent growth · sell at horizon

5-year hold
IRR
28.6%
Equity multiple
2.18×
Total profit
$62,891
Equity at exit
$28,330
10-year hold
IRR
35.6%
Equity multiple
4.17×
Total profit
$168,678
Equity at exit
$16,428

Cash invested: $53,200 (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
388
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$3,350 high interval (Pro) →
Mortgage (P&I)
$996
Tax from tax record
$62 /mo · $741/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$703
Net cashflow
$1,509

Break-even live

Break-even rent $1,440
Max offer price $190,000
Occupancy floor 50%

Sensitivity live

Price -10% $1,617 -5% $1,563 +0% $1,509 +5% $1,455 +10% $1,402
Rent -10% $1,244 -5% $1,377 +0% $1,509 +5% $1,641 +10% $1,774
Rate -1.0pp $1,605 -0.5pp $1,557 base $1,509 +0.5pp $1,460 +1.0pp $1,410

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
$47,500
Closing costs
$5,700
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4660 Grandview Dr Palmdale, CA 3.0 2.0 1494 $2,995 $2.00 0d 1 0.50mi
5637 Redwood Ave Unit B Palmdale, CA 2.0 1.0 760 $2,445 $3.22 0d 1 1.04mi
40333 Argyle Ln Palmdale, CA 3.0 2.0 1374 $3,200 $2.33 17d 1 1.31mi
3713 West Avenue M 11 Lancaster, CA 3.0 2.0 1200 $3,100 $2.58 0d 1 1.37mi
3809 Cocina Ln Palmdale, CA 3.0 2.0 1410 $2,900 $2.06 0d 1 1.39mi

Listing history 9 events

  1. 2026-06-21
    days on market $190,000 Active 12 DOM
  2. 2026-06-18
    days on market $190,000 Active 9 DOM
  3. 2026-06-17
    days on market $190,000 Active 8 DOM
  4. 2026-06-16
    days on market $190,000 Active 7 DOM
  5. 2026-06-15
    days on market $190,000 Active 6 DOM
  6. 2026-06-13
    days on market $190,000 Active 4 DOM
  7. 2026-06-13
    days on market $190,000 Active 3 DOM
  8. 2026-06-09
    remarks 656-char remark
    Show marketing remark (656 chars)

    Spacious Double-Wide Home in the Highly Desirable Boulder 1 Mobile Home Park! This all-ages, gated community offers resort-style amenities including a pool, park, tennis courts, basketball court, and recreation clubhouse, everything you need just steps from your door! The home features 3 generous bedrooms and 2 full bathrooms, including a master suite with a private bath. Step outside to a large backyard and side porch, perfect for entertaining or relaxing under the sun. Conveniently located near schools, shopping, and everything you need, this vibrant, welcoming community is ready for you to call home. Don't wait, schedule a private showing today.

  9. 2026-06-09
    listed $190,000 Active 1 DOM
    Show marketing remark (656 chars)

    Spacious Double-Wide Home in the Highly Desirable Boulder 1 Mobile Home Park! This all-ages, gated community offers resort-style amenities including a pool, park, tennis courts, basketball court, and recreation clubhouse, everything you need just steps from your door! The home features 3 generous bedrooms and 2 full bathrooms, including a master suite with a private bath. Step outside to a large backyard and side porch, perfect for entertaining or relaxing under the sun. Conveniently located near schools, shopping, and everything you need, this vibrant, welcoming community is ready for you to call home. Don't wait, schedule a private showing today.

ⓘ 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
$741 · $62/mo
Projected year-2 tax
$1,444 · $120/mo
Expected delta
+$703/yr (+$59/mo · 94.8%)

ⓘ 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 6 d/yr ≥99°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 28 unhealthy d/yr today · 33 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
$40,198
− Mortgage interest
−$10,643
− Property taxes
−$741
− Insurance
−$950
− Repairs & maintenance
−$3,216
− Management
−$3,216
− Depreciation
−$5,527
Taxable income
$15,905
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,817
After-tax cash flow
$14,291/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

Average 55/100 Cosmetic rehab

This mobile home in a desirable park needs cosmetic updates to its exterior and interior to enhance its curb appeal and value.

Repairs flagged

  • Minor exterior siding — Visible weathering
  • Minor roof — Aged appearance

Value-add opportunities

  • Both paint exterior — Enhances curb appeal and value
  • Both replace carpet — Improves comfort and value
  • Both update kitchen appliances — Modernizes and increases value
  • Both update bathrooms — Modernizes and increases value

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior siding · Visible weathering Minor $500–3,000
roof · Aged appearance Minor $500–3,000
Total estimated repair cost · 2 items $1,000–6,000

Value-add ROI direction

  • Both paint exterior — Enhances curb appeal and value
  • Both replace carpet — Improves comfort and value
  • Both update kitchen appliances — Modernizes and increases value
  • Both update bathrooms — Modernizes and increases 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
Westside Union Elementary
NCES district ID
0642120
Math proficiency
34% ▲ 1.00%
Reading proficiency
49% ▲ 1.00%
Median HH income
$80,763
Composite
41.01/100
National rank
#7473
State rank
#565 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

-17.4% since first listed
7 events — show timeline
  • 2026-06-09 Relisted AVMLS
  • 2026-06-09 Listed $190,000 CRMLS
  • 2026-02-21 Listing Removed AVMLS
  • 2025-11-11 Listed $190,000 AVMLS
  • 2024-11-25 Listing Removed CRMLS
  • 2024-10-31 Price Changed $224,900 CRMLS
  • 2024-09-06 Listed $229,900 CRMLS

Property tax history

+2.9%/yr

Latest (2025): $741 · +2.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…