CashFlowRE
Sign in Sign up
15252 Seneca Rd #13
C+ Composite 63.89
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.1/5.0
  • Livability +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +2.4/10.0
  • Schools +2.2/10.0
  • ARV discount +0.0/15.0

$109,000

15252 Seneca Rd #13 · Victorville, CA 92394
3 bd · 2.0 ba · 858 sqft · Manufactured public records · 231 Days on market
Built 2025 Est $75k · 46% over ↓ 16% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Gorgeous BRAND NEW manufactured home in a nice gated family park! 5% down available and low monthly payments! Excellent location! Nice, gated family park.

Key facts

  • 2 parking spots
  • Built 2025
  • Listed 231 days

Property features AI

Finance

  • Other: Park name: Gold West; Located north of Seneca
  • HOA & community: Street lighting in the community; Land lease applies (approximately $800)

Exterior

  • Parking: 2 parking spaces; 2 carport spaces; Located in Gold West park
  • Utilities: Public sewer; District/public water
  • Home design: Single-story manufactured/mobile home (model: Canyon Lake); Mobile home remains on site; Mobile dimensions approximately 15 ft wide by 56 ft long
  • Construction: Year built reported by seller
  • Exterior features: Front yard; No pool

Interior

  • Kitchen: No specific kitchen appliance details provided
  • Bedrooms: Single-level layout
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Has cooling (details in remarks)
  • Interior features: One-level home; Entry on the main level
  • Laundry & utility: Laundry area inside the home

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 $109k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $109k).
  • Recommended offer: $96k (12.0% below list) — sets the bar for market timing.
  • Cap rate 19.0% vs local median 4.2% in Victorville — 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 54/100 on livability (#906 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: employment D+, schools D-, crime F.
  • Victor Elementary (urban): math 25% / reading 25% proficiency, ranked #408 of 517 in CA (top 79%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+6.5%/yr); 166 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals leasing fast (median 2d 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).
  • This rent runs 37% of the median local income ($78k/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 $754 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 + 6.5% rent growth), your $31k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 231 days — a 12% lower offer ($96k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $20k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 1→4/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $95,920 (12.0% below list)

Questions for the listing agent

  1. It's been on market 231 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  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
2.21%
Cap rate
18.98%
Cash-on-cash
45.32%
DSCR
3.02
GRM
3.8

CMA / ARV

ARV (on-the-fly)
$74,646
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15252 Seneca Rd #297 0.00mi 2/2.0 (-1) 800 (-7%) 4mo $85,000 $106 80
15252 Seneca Rd #144 0.17mi 2/2.0 (-1) 840 (-2%) 9mo $72,500 $86 76
15252 Seneca Rd #57 0.00mi 2/1.0 (-1) 780 (-9%) 12mo $50,000 $64 66
15252 Seneca Rd #36 0.00mi 2/2.0 (-1) 744 (-13%) 15mo $65,000 $87 60

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 · 6.46% rent growth · sell at horizon

5-year hold
IRR
46.3%
Equity multiple
3.11×
Total profit
$64,480
Equity at exit
$16,252
10-year hold
IRR
53.6%
Equity multiple
7.20×
Total profit
$189,125
Equity at exit
$9,424

Cash invested: $30,520 (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 92394

Home prices YoY
-1.3%
Rents YoY
6.5%
Active inventory
166
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$2,413 high interval (Pro) →
Mortgage (P&I)
$572
Tax est. 1.5%
$136 /mo · $1,635/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$507
Net cashflow
$1,153

Break-even live

Break-even rent $954
Max offer price $109,000
Occupancy floor 47%

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
$27,250
Closing costs
$3,270
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
15230 Seneca Rd Victorville, CA 1.0–3.0 1.0–2.0 805 $2,005 $2.49 1d 12 0.04mi
14374 Borego Rd Victorville, CA 1.0–2.0 1.0–2.0 842 $2,080 $2.47 1d 12 0.21mi
14344 Mcart Rd Victorville, CA 2.0–3.0 2.0 1042 $2,395 $2.30 1d 5 0.23mi
14485 Seneca Rd Victorville, CA 2.0–3.0 2.0 1123 $2,545 $2.27 1d 6 0.91mi
14440 Stivers Rd Victorville, CA 3.0 2.0 994 $1,950 $1.96 10d 1 0.93mi
14450 El Evado Rd Victorville, CA 2.0–3.0 1.0–2.0 895 $2,075 $2.32 1d 3 0.95mi
14299 La Paz Dr Unit 3A Victorville, CA 2.0 1.5 880 $1,495 $1.70 1d 1 1.20mi

Listing history 29 events

  1. 2026-06-18
    days on market $109,000 Active 231 DOM
  2. 2026-06-17
    days on market $109,000 Active 230 DOM
  3. 2026-06-16
    days on market $109,000 Active 229 DOM
  4. 2026-06-15
    days on market $109,000 Active 228 DOM
  5. 2026-06-13
    days on market $109,000 Active 226 DOM
  6. 2026-06-13
    days on market $109,000 Active 225 DOM
  7. 2026-06-09
    days on market $109,000 Active 222 DOM
  8. 2026-06-08
    days on market $109,000 Active 221 DOM
  9. 2026-06-07
    days on market $109,000 Active 220 DOM
  10. 2026-06-04
    days on market $109,000 Active 217 DOM
  11. 2026-06-03
    days on market $109,000 Active 216 DOM
  12. 2026-06-02
    days on market $109,000 Active 215 DOM
  13. 2026-06-01
    days on market $109,000 Active 214 DOM
  14. 2026-05-31
    days on market $109,000 Active 213 DOM
  15. 2026-05-11
    price $109,000
  16. 2026-04-28
    price $115,000
  17. 2026-04-06
    price $117,000
  18. 2026-03-18
    price $119,000
  19. 2026-03-13
    price $122,000
  20. 2026-03-07
    price $125,000
  21. 2026-03-04
    price $127,000
  22. 2026-02-16
    price $129,000
  23. 2026-02-10
    price $131,000
  24. 2026-01-22
    price $134,000
  25. 2026-01-15
    price $136,000
  26. 2025-12-17
    price $139,000
  27. 2025-10-30
    listed $129,000 Active
  28. 2025-10-24
    historical
  29. 2025-07-11
    listed $129,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 7/10 Severe 1 d/yr ≥99°F today · 4 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 22 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
$28,952
− Mortgage interest
−$6,106
− Property taxes
−$1,635
− Insurance
−$545
− Repairs & maintenance
−$2,316
− Management
−$2,316
− Depreciation
−$3,171
Taxable income
$12,863
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,087
After-tax cash flow
$10,745/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
Victor Elementary
NCES district ID
0641040
Math proficiency
25% ▬ 0.00%
Reading proficiency
25% ▼ -9.00%
Median HH income
$44,949
Composite
21.58/100
National rank
#8304
State rank
#408 of 517 in CA

Livability — Victorville

Score
54/100
State rank
#906
US rank
#24038

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Victorville, CA
County
San Bernardino County · 2,030,291 people
City population
154,418
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
41,614
Household income
$78,466
Rent vs Own
36.1% rent · 63.9% own
Severe rent burden
1485.0

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 0.61)
Race & ethnicity
Hispanic / Latino 57% Two or more races 24% Black 20% White 15% Asian 4% Native American 2%
Hispanic origin (detail)
Mexican 44% Puerto Rican 1%
Common ancestry
Italian 1% Romanian 1% Lithuanian 1%
Foreign-born
20% · Canada, South Korea
Languages at home
58% English-only · Spanish 38% Tagalog/Filipino 2% Arabic 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
▼ -5.17%
Current HPI
384.3185
Rent YoY
▲ 6.46%
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

-15.5% since first listed
15 events — show timeline
  • 2026-05-11 Price Changed $109,000 CRMLS
  • 2026-04-28 Price Changed $115,000 CRMLS
  • 2026-04-06 Price Changed $117,000 CRMLS
  • 2026-03-18 Price Changed $119,000 CRMLS
  • 2026-03-13 Price Changed $122,000 CRMLS
  • 2026-03-07 Price Changed $125,000 CRMLS
  • 2026-03-04 Price Changed $127,000 CRMLS
  • 2026-02-16 Price Changed $129,000 CRMLS
  • 2026-02-10 Price Changed $131,000 CRMLS
  • 2026-01-22 Price Changed $134,000 CRMLS
  • 2026-01-15 Price Changed $136,000 CRMLS
  • 2025-12-17 Price Changed $139,000 CRMLS
  • 2025-10-30 Listed $129,000 CRMLS
  • 2025-10-24 Listing Removed CRMLS
  • 2025-07-11 Listed $129,000 CRMLS

Property tax history

-12.6%/yr

Latest (2015): $173 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…