CashFlowRE
Sign in Sign up
2139 E 4th St #242
C+ Composite 64.7
Why this score? — see what drove the C+ 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 +29.4/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.1/10.0
  • ARV discount +6.8/15.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$254,900

2139 E 4th St #242 · Ontario, CA 91764
3 bd · 2.0 ba · 1,320 sqft · Manufactured public records · 26 Days on market
Built 2017 Est $251k · at est.

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

Listing remarks MLS

Welcome to this beautiful home located in the highly sought after Lamplighter community. Built in 2017, this well-maintained 3-bedroom 2- Bath is comfy and cozy offering affordable living without compromising on quality. You'll find a spacious and inviting living area with the kitchen that is equipped with modern appliances and ample cabinet space. Community has a ClubHouse, Gym and Pool…. Also Near everything to do in the Inland Empire, close to all freeways

Key facts

  • Community pool
  • Built 2017
  • Listed 25 days

Property features AI

Finance

  • Other: Mobile dimensions approximately 56' x 24'; Directions: From the 60 Freeway exit Mountain Ave, head south. Turn right on W 4th St, enter the park and continue to Space 242.
  • Financial info: Assessments: buyer to verify
  • HOA & community: Land lease in mobile home park: $1,450 monthly; Park name: Lamplighter Ontario Mobile Home Park; Community sidewalks

Exterior

  • Parking: Attached carport
  • Utilities: Standard electric; Public sewer; District/public water
  • Home design: Single-story mobile home (double wide); Turnkey condition
  • Construction: Shingle roof; Mobile home remains on site
  • Exterior features: Open patio; Community pool; Vinyl fencing; Corner lot; Paved road access; Has view

Interior

  • Kitchen: 6-burner stove; Quartz counters
  • Bedrooms: All bedrooms on main level
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms; Shower-in-tub; Granite counters in bathrooms
  • Heating & cooling: Central heating (central furnace); Central cooling
  • Interior features: Quartz counters; Shutters; Private spa; One level entry (entry at front door)
  • 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 $255k.

Deal economics

  • At list price, monthly cash flow is $907 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $255k).
  • Recommended offer: $251k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.6% vs local median 2.7% in Ontario — 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 63/100 on livability (#435 in CA) — a middle-class / working-renter tenant base. Strengths: commute A-, housing B+; Watch: schools F, cost of living F, health & safety F.
  • Cucamonga Elementary (suburban): math 28% / reading 42% proficiency, ranked #867 of 1,400 in CA (top 62%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents soft (-0.3%/yr); 77 active listings in the ZIP; 23 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).
  • At $3,074/mo this rent would consume 45% of the median local household income ($82k/yr) (locally 3075% 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 $8k 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.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($251k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 3y 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: major flood risk; extreme-heat days projected 6→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $251,076 (1.5% below list)

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. 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.
  4. 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.
  5. 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
1.21%
Cap rate
10.57%
Cash-on-cash
15.26%
DSCR
1.68
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$250,800
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2139 E 4th St #39 0.00mi 3/2.0 1,320 (0%) 3mo $185,000 $140 98
2139 E 4th #90 0.00mi 3/2.0 1,272 (-4%) 6mo $241,500 $190 89
2139 E 4th St #162 0.00mi 3/2.0 1,150 (-13%) 9mo $230,000 $200 71
2139 E 4th St #85 0.00mi 3/2.0 1,512 (+14%) 23mo $234,995 $155 57

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
2.8%
Equity multiple
1.10×
Total profit
$7,383
Equity at exit
$38,006
10-year hold
IRR
9.5%
Equity multiple
1.64×
Total profit
$45,623
Equity at exit
$22,039

Cash invested: $71,372 (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 91764

Rents YoY
-0.3%
Active inventory
77
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$3,074 high interval (Pro) →
Mortgage (P&I)
$1,337
Tax from tax record
$78 /mo · $939/yr
Insurance
$106
HOA
$0
Vacancy / Maint / Mgmt
$646
Net cashflow
$907

Break-even live

Break-even rent $1,926
Max offer price $254,900
Occupancy floor 65%

Sensitivity live

Price -10% $1,052 -5% $980 +0% $907 +5% $835 +10% $763
Rent -10% $665 -5% $786 +0% $907 +5% $1,029 +10% $1,150
Rate -1.0pp $1,036 -0.5pp $972 base $907 +0.5pp $841 +1.0pp $774

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
$63,725
Closing costs
$7,647
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1925 E Harvard Privado Unit C Ontario, CA 3.0 2.5 1540 $3,000 $1.95 0d 1 0.31mi
1221 N Vineyard Ave Ontario, CA 1.0–2.0 1.0–2.0 867 $2,345 $2.70 0d 5 0.40mi
1879 E Jay St Unit B Ontario, CA 3.0 1.5 1033 $2,750 $2.66 0d 1 0.45mi
2000 Inland Empire Blvd Ontario, CA 3.0 1.0–2.0 808 $3,799 $4.70 0d 34 0.60mi
1037 N Archibald Ave Ontario, CA 2.0–3.0 2.5 1612 $3,582 $2.22 0d 6 0.67mi
2615 E Date Palm Paseo Ontario, CA 1.0–3.0 1.0–2.0 937 $3,349 $3.57 0d 26 0.75mi
1725 E G St Ontario, CA 2.0–4.0 2.5–3.5 1100 $2,690 $2.45 0d 5 0.86mi
1675 E G St Ontario, CA 1.0–3.0 1.0–2.0 842 $2,500 $2.97 0d 10 0.89mi
755 N Via Dolcetto Ontario, CA 2.0 2.5 1462 $3,140 $2.15 13d 1 0.94mi
1701 E D St Ontario, CA 1.0–3.0 1.0–2.0 993 $3,175 $3.20 0d 19 0.96mi
2830 E Via Fiano Ontario, CA 4.0 3.0 1750 $3,200 $1.83 16d 1 1.00mi
2830 E Via Fiano Ontario, CA 4.0 2.5 1749 $3,200 $1.83 2d 1 1.00mi
1548 N Lassen Ave Ontario, CA 2.0 2.0 900 $2,500 $2.78 0d 1 1.03mi
2904 E Via Fiano Ontario, CA 4.0 2.5 1749 $3,250 $1.86 23d 1 1.08mi
811 N Turner Ave Unit 7 Ontario, CA 2.0 2.5 1445 $3,200 $2.21 18d 1 1.24mi
1005 N Center Ave Ontario, CA 1.0–3.0 1.0–2.0 962 $3,353 $3.49 0d 21 1.25mi
751 N Corvette Dr Unit 4 Ontario, CA 3.0 1.5 1200 $2,950 $2.46 0d 1 1.30mi
8739 Pine Crest Pl Rancho Cucamonga, CA 2.0 1.5 1179 $2,700 $2.29 0d 1 1.33mi
713 N Corvette Dr Unit 1 Ontario, CA 3.0 1.5 1350 $3,200 $2.37 11d 1 1.33mi
713 N Corvette Dr Unit 3 Ontario, CA 3.0 1.5 1250 $2,900 $2.32 4d 1 1.33mi
8731 Pine Crest Pl Rancho Cucamonga, CA 2.0 1.5 1179 $2,995 $2.54 3d 1 1.34mi
8445 Chaffee St Rancho Cucamonga, CA 4.0 2.0 1438 $3,300 $2.29 16d 1 1.38mi
8555 Sandalwood Ct Rancho Cucamonga, CA 3.0 2.0 1400 $3,375 $2.41 0d 1 1.43mi

Listing history 29 events

  1. 2026-06-21
    days on market $254,900 Active 26 DOM
  2. 2026-06-18
    days on market $254,900 Active 23 DOM
  3. 2026-06-17
    days on market $254,900 Active 22 DOM
  4. 2026-06-16
    days on market $254,900 Active 21 DOM
  5. 2026-06-15
    days on market $254,900 Active 20 DOM
  6. 2026-06-13
    days on market $254,900 Active 18 DOM
  7. 2026-06-13
    pricedays on market $254,900 Active 17 DOM
  8. 2026-06-09
    days on market $259,000 Active 14 DOM
  9. 2026-06-08
    days on market $259,000 Active 13 DOM
  10. 2026-06-07
    days on market $259,000 Active 12 DOM
  11. 2026-06-04
    days on market $259,000 Active 9 DOM
  12. 2026-06-03
    days on market $259,000 Active 8 DOM
  13. 2026-06-02
    days on market $259,000 Active 7 DOM
  14. 2026-06-01
    days on market $259,000 Active 6 DOM
  15. 2026-05-31
    days on market $259,000 Active 5 DOM
  16. 2026-05-26
    listed $259,000 Active
  17. 2025-03-09
    historical
  18. 2025-02-27
    status Active
  19. 2024-12-12
    status Active
  20. 2024-12-09
    historical
  21. 2024-12-06
    price $240,000
  22. 2024-11-21
    price $250,000
  23. 2024-09-09
    listed $255,000 Active
  24. 2024-04-05
    soldstatus $230,000 Closed Sale 470-char remark
    Show marketing remark (470 chars)

    Welcome to this beautiful home located in the highly sought after Lamplighter community. Built in 2017, this well-maintained 3-bedroom 2- Bath is comfy and cozy offering affordable living without compromising on quality. You'll find a spacious and inviting living area with the kitchen that is equipped with modern appliances and ample cabinet space. Community has a ClubHouse, Gym and Pool…. Also Near everything to do in the Inland Empire, close to all freeways

  25. 2024-02-25
    status Pending Sale 470-char remark
    Show marketing remark (470 chars)

    Welcome to this beautiful home located in the highly sought after Lamplighter community. Built in 2017, this well-maintained 3-bedroom 2- Bath is comfy and cozy offering affordable living without compromising on quality. You'll find a spacious and inviting living area with the kitchen that is equipped with modern appliances and ample cabinet space. Community has a ClubHouse, Gym and Pool…. Also Near everything to do in the Inland Empire, close to all freeways

  26. 2024-02-05
    historical Active Under Contract 470-char remark
    Show marketing remark (470 chars)

    Welcome to this beautiful home located in the highly sought after Lamplighter community. Built in 2017, this well-maintained 3-bedroom 2- Bath is comfy and cozy offering affordable living without compromising on quality. You'll find a spacious and inviting living area with the kitchen that is equipped with modern appliances and ample cabinet space. Community has a ClubHouse, Gym and Pool…. Also Near everything to do in the Inland Empire, close to all freeways

  27. 2024-01-09
    status Active 470-char remark
    Show marketing remark (470 chars)

    Welcome to this beautiful home located in the highly sought after Lamplighter community. Built in 2017, this well-maintained 3-bedroom 2- Bath is comfy and cozy offering affordable living without compromising on quality. You'll find a spacious and inviting living area with the kitchen that is equipped with modern appliances and ample cabinet space. Community has a ClubHouse, Gym and Pool…. Also Near everything to do in the Inland Empire, close to all freeways

  28. 2023-12-28
    status Active 470-char remark
    Show marketing remark (470 chars)

    Welcome to this beautiful home located in the highly sought after Lamplighter community. Built in 2017, this well-maintained 3-bedroom 2- Bath is comfy and cozy offering affordable living without compromising on quality. You'll find a spacious and inviting living area with the kitchen that is equipped with modern appliances and ample cabinet space. Community has a ClubHouse, Gym and Pool…. Also Near everything to do in the Inland Empire, close to all freeways

  29. 2023-12-07
    listed $235,000 Active 470-char remark
    Show marketing remark (470 chars)

    Welcome to this beautiful home located in the highly sought after Lamplighter community. Built in 2017, this well-maintained 3-bedroom 2- Bath is comfy and cozy offering affordable living without compromising on quality. You'll find a spacious and inviting living area with the kitchen that is equipped with modern appliances and ample cabinet space. Community has a ClubHouse, Gym and Pool…. Also Near everything to do in the Inland Empire, close to all freeways

ⓘ 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
$939 · $78/mo
Projected year-2 tax
$1,937 · $161/mo
Expected delta
+$998/yr (+$83/mo · 106.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (shaded) · 69% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 7/10 Severe 6 d/yr ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 23 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
$36,892
− Mortgage interest
−$14,278
− Property taxes
−$939
− Insurance
−$1,274
− Repairs & maintenance
−$2,951
− Management
−$2,951
− Depreciation
−$7,415
Taxable income
$7,081
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,700
After-tax cash flow
$9,190/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
Cucamonga Elementary
NCES district ID
0616300
Math proficiency
28% ▬ 0.00%
Reading proficiency
42% ▲ 1.00%
Median HH income
$55,067
Composite
33.44/100
National rank
#10539
State rank
#867 of 1400 in CA

Livability — Ontario

Score
63/100
State rank
#435
US rank
#14949

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ontario, CA
County
San Bernardino County · 2,030,291 people
City population
183,440
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
56,270
Household income
$81,762
Rent vs Own
54.9% rent · 45.1% own
Severe rent burden
3075.0

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
Predominantly Hispanic (70%)
Race & ethnicity
Hispanic / Latino 70% Two or more races 26% White 12% Black 8% Asian 6% Native American 2%
Hispanic origin (detail)
Mexican 60%
Common ancestry
Italian 1% Romanian 1% Serbian 1%
Foreign-born
28% · Canada, China, Vietnam
Languages at home
44% English-only · Spanish 50% Chinese 1% 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
▼ -571.87%
Current HPI
456.8173
Rent YoY
▼ -0.27%
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

+10.2% since first listed
14 events — show timeline
  • 2026-05-26 Listed $259,000 CRMLS
  • 2025-03-09 Listing Removed CRMLS
  • 2025-02-27 Relisted CRMLS
  • 2024-12-12 Relisted CRMLS
  • 2024-12-09 Listing Removed CRMLS
  • 2024-12-06 Price Changed $240,000 CRMLS
  • 2024-11-21 Price Changed $250,000 CRMLS
  • 2024-09-09 Listed $255,000 CRMLS
  • 2024-04-05 Sold (MLS) $230,000 CRMLS
  • 2024-02-25 Pending CRMLS
  • 2024-02-05 Contingent CRMLS
  • 2024-01-09 Relisted CRMLS
  • 2023-12-28 Relisted CRMLS
  • 2023-12-07 Listed $235,000 CRMLS

Property tax history

+14.4%/yr

Latest (2025): $939 · +21.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…