CashFlowRE
Sign in Sign up
83626 Carey Rd
B+ Composite 76.28
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
  • Rent growth +3.6/5.0
  • Livability +3.0/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$114,000

83626 Carey Rd · Twentynine Palms, CA 92277
2 bd · 1.0 ba · 1,428 sqft · SingleFamily public records · 209 Days on market
Built 1959 5.00 ac lot $80/sqft · 36% below area Est $179k · 36% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover the potential of 83626 Carey Rd in Twentynine Palms, a true investor special set on an expansive 5-acre lot with endless possibilities. This property is perfect for new or experienced rehabbers looking for their next project in the high desert. Surrounded by wide-open views and the peaceful serenity of rural living, the home offers a rare opportunity to transform a blank canvas into a profitable investment or a personalized desert retreat. With its generous land size, the property provides ample room for expansion, outdoor living, or additional structures, making it an ideal choice for those with a creative vision. Whether you're aiming to renovate and resell, develop into a vacation getaway, or build your long-term portfolio, this property has the space, privacy, and potential to bring your plans to life.

Key facts

  • Privacy
  • 5 acre lot
  • Wide open views

Tags

5 ACRE LOTWIDE OPEN VIEWSAMPLE ROOM FOR EXPANSIONOUTDOOR LIVINGADDITIONAL STRUCTURESPRIVACY

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 $114k.

Deal economics

  • At list price, monthly cash flow is $573 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $114k).
  • Recommended offer: $100k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.3% vs local median 4.3% in Twentynine Palms — 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 59/100 on livability (#622 in CA) — a working-class tenant base; expect higher turnover. Strengths: commute A+, housing A+; Watch: schools D, amenities F, employment D-.
  • Morongo Unified (town): math 15% / reading 38% proficiency, ranked #395 of 517 in CA (top 76%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+4.5%/yr); 734 active listings in the ZIP; 5,458 units permitted in San Bernardino County in 2024 (1,500 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($61k/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 $788 of loan paydown is wiped out by about $3k 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 + 4.5% rent growth), your $32k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 209 days — a 12% lower offer ($100k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 12y ago; this cycle's ask has dropped $6k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $80k; 42% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $100,320 (12.0% below list)

Questions for the listing agent

  1. It's been on market 209 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1959 — 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. 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
1.51%
Cap rate
12.33%
Cash-on-cash
21.56%
DSCR
1.96
GRM
5.5

CMA / ARV

ARV (median comp)
$178,528
List price
$114,000
Delta
-36.14%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.45% rent growth · sell at horizon

5-year hold
IRR
15.8%
Equity multiple
1.65×
Total profit
$20,613
Equity at exit
$16,998
10-year hold
IRR
25.5%
Equity multiple
3.37×
Total profit
$75,807
Equity at exit
$9,857

Cash invested: $31,920 (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 92277

Home prices YoY
-3.1%
Rents YoY
4.5%
Active inventory
734
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,717 medium interval (Pro) →
Mortgage (P&I)
$598
Tax from tax record
$137 /mo · $1,648/yr
Insurance
$48
HOA
$0
Vacancy / Maint / Mgmt
$360
Net cashflow
$573

Break-even live

Break-even rent $991
Max offer price $114,000
Occupancy floor 62%

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
$28,500
Closing costs
$3,420
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 32 events

  1. 2026-06-18
    days on market $114,000 Active 209 DOM
  2. 2026-06-17
    days on market $114,000 Active 208 DOM
  3. 2026-06-16
    days on market $114,000 Active 207 DOM
  4. 2026-06-15
    days on market $114,000 Active 206 DOM
  5. 2026-06-13
    days on market $114,000 Active 204 DOM
  6. 2026-06-13
    days on market $114,000 Active 203 DOM
  7. 2026-06-09
    days on market $114,000 Active 200 DOM
  8. 2026-06-08
    days on market $114,000 Active 199 DOM
  9. 2026-06-07
    days on market $114,000 Active 198 DOM
  10. 2026-06-04
    days on market $114,000 Active 195 DOM
  11. 2026-06-03
    days on market $114,000 Active 194 DOM
  12. 2026-06-02
    days on market $114,000 Active 193 DOM
  13. 2026-06-01
    days on market $114,000 Active 192 DOM
  14. 2026-05-31
    days on market $114,000 Active 191 DOM
  15. 2026-03-26
    soldstatus $80,000
  16. 2026-01-29
    price $114,000 826-char remark
    Show marketing remark (826 chars)

    Discover the potential of 83626 Carey Rd in Twentynine Palms, a true investor special set on an expansive 5-acre lot with endless possibilities. This property is perfect for new or experienced rehabbers looking for their next project in the high desert. Surrounded by wide-open views and the peaceful serenity of rural living, the home offers a rare opportunity to transform a blank canvas into a profitable investment or a personalized desert retreat. With its generous land size, the property provides ample room for expansion, outdoor living, or additional structures, making it an ideal choice for those with a creative vision. Whether you're aiming to renovate and resell, develop into a vacation getaway, or build your long-term portfolio, this property has the space, privacy, and potential to bring your plans to life.

  17. 2026-01-13
    status Active 826-char remark
    Show marketing remark (826 chars)

    Discover the potential of 83626 Carey Rd in Twentynine Palms, a true investor special set on an expansive 5-acre lot with endless possibilities. This property is perfect for new or experienced rehabbers looking for their next project in the high desert. Surrounded by wide-open views and the peaceful serenity of rural living, the home offers a rare opportunity to transform a blank canvas into a profitable investment or a personalized desert retreat. With its generous land size, the property provides ample room for expansion, outdoor living, or additional structures, making it an ideal choice for those with a creative vision. Whether you're aiming to renovate and resell, develop into a vacation getaway, or build your long-term portfolio, this property has the space, privacy, and potential to bring your plans to life.

  18. 2026-01-08
    historical Active Under Contract 826-char remark
    Show marketing remark (826 chars)

    Discover the potential of 83626 Carey Rd in Twentynine Palms, a true investor special set on an expansive 5-acre lot with endless possibilities. This property is perfect for new or experienced rehabbers looking for their next project in the high desert. Surrounded by wide-open views and the peaceful serenity of rural living, the home offers a rare opportunity to transform a blank canvas into a profitable investment or a personalized desert retreat. With its generous land size, the property provides ample room for expansion, outdoor living, or additional structures, making it an ideal choice for those with a creative vision. Whether you're aiming to renovate and resell, develop into a vacation getaway, or build your long-term portfolio, this property has the space, privacy, and potential to bring your plans to life.

  19. 2025-11-24
    status Active 826-char remark
    Show marketing remark (826 chars)

    Discover the potential of 83626 Carey Rd in Twentynine Palms, a true investor special set on an expansive 5-acre lot with endless possibilities. This property is perfect for new or experienced rehabbers looking for their next project in the high desert. Surrounded by wide-open views and the peaceful serenity of rural living, the home offers a rare opportunity to transform a blank canvas into a profitable investment or a personalized desert retreat. With its generous land size, the property provides ample room for expansion, outdoor living, or additional structures, making it an ideal choice for those with a creative vision. Whether you're aiming to renovate and resell, develop into a vacation getaway, or build your long-term portfolio, this property has the space, privacy, and potential to bring your plans to life.

  20. 2025-11-24
    historical Active Under Contract 826-char remark
    Show marketing remark (826 chars)

    Discover the potential of 83626 Carey Rd in Twentynine Palms, a true investor special set on an expansive 5-acre lot with endless possibilities. This property is perfect for new or experienced rehabbers looking for their next project in the high desert. Surrounded by wide-open views and the peaceful serenity of rural living, the home offers a rare opportunity to transform a blank canvas into a profitable investment or a personalized desert retreat. With its generous land size, the property provides ample room for expansion, outdoor living, or additional structures, making it an ideal choice for those with a creative vision. Whether you're aiming to renovate and resell, develop into a vacation getaway, or build your long-term portfolio, this property has the space, privacy, and potential to bring your plans to life.

  21. 2025-11-21
    listed $120,000 Active 826-char remark
    Show marketing remark (826 chars)

    Discover the potential of 83626 Carey Rd in Twentynine Palms, a true investor special set on an expansive 5-acre lot with endless possibilities. This property is perfect for new or experienced rehabbers looking for their next project in the high desert. Surrounded by wide-open views and the peaceful serenity of rural living, the home offers a rare opportunity to transform a blank canvas into a profitable investment or a personalized desert retreat. With its generous land size, the property provides ample room for expansion, outdoor living, or additional structures, making it an ideal choice for those with a creative vision. Whether you're aiming to renovate and resell, develop into a vacation getaway, or build your long-term portfolio, this property has the space, privacy, and potential to bring your plans to life.

  22. 2019-11-06
    soldstatus $110,000 Closed Sale 545-char remark
    Show marketing remark (545 chars)

    Welcome to your very own active and successful AIRBNB retreat. This is a great turnkey opportunity for an investor or individual who wants to have their own AIRBNB retreat. This home is located near the famous Palms Restaurant on Amboy Rd in Wonder Valley. This is a spacious open floor plan home with 2 bedrooms, open living room/kitchen, large bathroom and an enclosed patio. Functioning well, wonderful panoramic views and approx 1/2 acre of the 5 acre lot is fenced in. 2 car detached garage and separate shed/storage. Good dirt road access.

  23. 2019-11-06
    soldstatus $110,000
    Show marketing remark (545 chars)

    Welcome to your very own active and successful AIRBNB retreat. This is a great turnkey opportunity for an investor or individual who wants to have their own AIRBNB retreat. This home is located near the famous Palms Restaurant on Amboy Rd in Wonder Valley. This is a spacious open floor plan home with 2 bedrooms, open living room/kitchen, large bathroom and an enclosed patio. Functioning well, wonderful panoramic views and approx 1/2 acre of the 5 acre lot is fenced in. 2 car detached garage and separate shed/storage. Good dirt road access.

  24. 2019-10-15
    status Pending Sale 545-char remark
    Show marketing remark (545 chars)

    Welcome to your very own active and successful AIRBNB retreat. This is a great turnkey opportunity for an investor or individual who wants to have their own AIRBNB retreat. This home is located near the famous Palms Restaurant on Amboy Rd in Wonder Valley. This is a spacious open floor plan home with 2 bedrooms, open living room/kitchen, large bathroom and an enclosed patio. Functioning well, wonderful panoramic views and approx 1/2 acre of the 5 acre lot is fenced in. 2 car detached garage and separate shed/storage. Good dirt road access.

  25. 2019-10-06
    price $120,000 545-char remark
    Show marketing remark (545 chars)

    Welcome to your very own active and successful AIRBNB retreat. This is a great turnkey opportunity for an investor or individual who wants to have their own AIRBNB retreat. This home is located near the famous Palms Restaurant on Amboy Rd in Wonder Valley. This is a spacious open floor plan home with 2 bedrooms, open living room/kitchen, large bathroom and an enclosed patio. Functioning well, wonderful panoramic views and approx 1/2 acre of the 5 acre lot is fenced in. 2 car detached garage and separate shed/storage. Good dirt road access.

  26. 2019-09-27
    listed $110,000 Active 545-char remark
    Show marketing remark (545 chars)

    Welcome to your very own active and successful AIRBNB retreat. This is a great turnkey opportunity for an investor or individual who wants to have their own AIRBNB retreat. This home is located near the famous Palms Restaurant on Amboy Rd in Wonder Valley. This is a spacious open floor plan home with 2 bedrooms, open living room/kitchen, large bathroom and an enclosed patio. Functioning well, wonderful panoramic views and approx 1/2 acre of the 5 acre lot is fenced in. 2 car detached garage and separate shed/storage. Good dirt road access.

  27. 2015-02-12
    historical
  28. 2015-02-11
    soldstatus $30,330 Closed
  29. 2014-12-15
    status Backup Offers Accepted
  30. 2014-11-25
    status Pending
  31. 2014-09-06
    listed $50,000 Active
  32. 1991-07-31
    soldstatus $54,000

ⓘ 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
$1,648 · $137/mo
Projected year-2 tax
$1,648 · $137/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 1/10 Low
  • 🌡 Heat 9/10 Extreme 7 d/yr ≥110°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 3 unhealthy d/yr today · 6 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
$20,598
− Mortgage interest
−$6,386
− Property taxes
−$1,648
− Insurance
−$570
− Repairs & maintenance
−$1,648
− Management
−$1,648
− Depreciation
−$3,316
Taxable income
$5,383
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,292
After-tax cash flow
$5,589/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
Morongo Unified
NCES district ID
0625860
Math proficiency
15% ▼ -12.00%
Reading proficiency
38% ▼ -3.00%
Median HH income
$39,399
Composite
22.19/100
National rank
#8156
State rank
#395 of 517 in CA

Livability — Twentynine Palms

Score
59/100
State rank
#622
US rank
#19731

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
San Bernardino County · 2,030,291 people
City population
26,277
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
26,277
Household income
$60,901
Rent vs Own
56.7% rent · 43.3% own
Severe rent burden
1057.0

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 0.70)
Race & ethnicity
White 49% Two or more races 24% Hispanic / Latino 24% Black 9% Asian 4% Pacific Islander 1% Native American 1%
Hispanic origin (detail)
Mexican 20%
Common ancestry
Italian 5% Lithuanian 3% Slovak 3%
Foreign-born
9% · Canada, China, South Korea
Languages at home
81% English-only · Spanish 12% Other Asian/Pacific 2% Tagalog/Filipino 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
▼ -12.15%
Current HPI
380.5083
Rent YoY
▲ 4.45%
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

+48.1% since first listed
18 events — show timeline
  • 2026-03-26 Sold (Public Records) $80,000 Public Records
  • 2026-01-29 Price Changed $114,000 CRMLS
  • 2026-01-13 Relisted CRMLS
  • 2026-01-08 Contingent CRMLS
  • 2025-11-24 Relisted CRMLS
  • 2025-11-24 Contingent CRMLS
  • 2025-11-21 Listed $120,000 CRMLS
  • 2019-11-06 Sold (Public Records) $110,000 Public Records
  • 2019-11-06 Sold (MLS) $110,000 CRMLS
  • 2019-10-15 Pending CRMLS
  • 2019-10-06 Price Changed $120,000 CRMLS
  • 2019-09-27 Listed $110,000 CRMLS
  • 2015-02-12 Listing Removed GPSMLS
  • 2015-02-11 Sold (MLS) $30,330 GPSMLS
  • 2014-12-15 Pending GPSMLS
  • 2014-11-25 Pending GPSMLS
  • 2014-09-06 Listed $50,000 GPSMLS
  • 1991-07-31 Sold (Public Records) $54,000 Public Records

Property tax history

+2.2%/yr

Latest (2025): $1,648 · +4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…