CashFlowRE
Sign in Sign up
40741 Turnberry Ct
C- Composite 50.51
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 +18.4/30.0
  • ARV discount +9.3/15.0
  • DSCR +5.8/10.0
  • 1% rule +4.6/10.0
  • Schools +4.1/10.0
  • Rent growth +3.1/5.0
  • Livability +2.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$689,000

40741 Turnberry Ct · Palmdale, CA 93551
4 bd · 4.0 ba · 3,482 sqft · SingleFamily public records · 7 Days on market
Built 2003 6,621 sqft lot Est $717k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover your dream home in the prestigious Rancho Vista Golf Course community of Palmdale, CA! This stunning 3,482 square foot residence, built in 2003, boasts five spacious bedrooms and four luxurious bathrooms, all nestled in a serene cul-de-sac location. Enjoy the convenience of nearby schools and shopping while relishing the tranquility of this beautiful neighborhood. Step inside to find a large kitchen that is a chef's delight, featuring ample counter space, abundant cabinetry, and a generous walk-in pantry. The inviting layout includes a second large upstairs bedroom complete with its own full bathroom, perfect for guests or as a private retreat. The expansive downstairs fifth bedroom, currently configured as a den or home office, offers versatile space to suit your lifestyle needs. Retreat to the magnificent large primary suite, which includes a cozy attached sitting room with a fireplace, ideal for relaxation. Step out onto the private balcony overlooking the backyard, perfect for enjoying morning coffee or evening sunsets. The opulent primary bathroom features a jacuzzi-style bathtub, a separate walk-in shower, and a spacious walk-in closet. This exceptional home combines comfort, style, and functionality in a prime location. Don't miss the opportunity to make this exquisite property your own--schedule a viewing today!

Key facts

  • Private balcony
  • Large kitchen
  • 6,621 sq ft lot

Tags

SERENE CUL-DE-SAC LOCATIONLARGE KITCHENGENEROUS WALK-IN PANTRYSECOND LARGE UPSTAIRS BEDROOMCOZY ATTACHED SITTING ROOMPRIVATE BALCONY

Property features AI

Finance

  • Other: No common walls (detached); Single-unit property; Living area and year-built sourced from assessor
  • HOA & community: Neighborhood amenities include golf course, biking, street lighting, sidewalks, parks; suburban setting

Exterior

  • Parking: Attached garage; Three garage spaces; Tandem garage; Direct garage access; Driveway parking; Total of 3 parking spaces
  • Utilities: Public sewer; District/public water; Natural gas connected; Electricity connected; Cable available
  • Home design: House; Two stories; Front entry; Entry level: 1; No accessory dwelling unit; Turnkey condition
  • Construction: Concrete slab foundation
  • Exterior features: Covered patio and slab patio; Deck; Sprinklers (front and rear) with timer; Landscaped front yard with lawn; Located on a cul-de-sac

Interior

  • Kitchen: Breakfast counter/bar; Dining ell; Formal dining room; Separated dining area; Granite counters
  • Bedrooms: Primary bedroom; One main-level bedroom; Walk-in closet
  • Flooring: Vinyl; Carpet; Concrete
  • Bathrooms: Four full bathrooms; Master bath with double sinks; Jetted tub and bathtub
  • Heating & cooling: Central heating (furnace); Central cooling
  • Interior features: High ceilings (9+ feet); Ceiling fan; Granite counters; Turnkey condition; Spa (above ground)
  • Laundry & utility: Dedicated laundry room; Washer hookup; Gas dryer hookup

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 4-bed/4.0-bath single-family listed at $689k.

Deal economics

  • At list price, monthly cash flow is $643 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $663k (3.7% below list).
  • Recommended offer: $663k (3.7% below list) — sets the bar for 1% rule.
  • Cap rate 7.4% 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: schools F, crime F, amenities 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.
  • Market conditions: Rents rising (+2.3%/yr); 387 active listings in the ZIP; 4 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).
  • At $6,635/mo this rent would consume 66% of the median local household income ($120k/yr) (locally 1168% 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 $5k of loan paydown is wiped out by about $21k 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.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 sale attempts since 6y 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 5→12/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $663,489 (3.7% 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. 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
0.96%
Cap rate
7.41%
Cash-on-cash
4.00%
DSCR
1.18
GRM
8.7

CMA / ARV

ARV (on-the-fly)
$717,292
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3642 Club Rancho 0.40mi 4/4.0 3,482 (0%) 2mo $664,870 $191 79
3524 Tournament Dr 0.16mi 4/4.0 3,482 (0%) 22mo $635,000 $182 74
3445 W Avenue N3 0.40mi 4/3.0 3,320 (-5%) 7mo $900,000 $271 63
40909 36th St W 0.29mi 4/3.0 3,293 (-5%) 16mo $1,100,000 $334 61
3431 Fairgreen Ln 0.27mi 5/3.0 (+1) 3,256 (-6%) 12mo $610,000 $187 58
3157 Club Rancho Dr 0.25mi 5/3.5 (+1) 3,146 (-10%) 14mo $708,000 $225 54
3539 Tamarisk Dr 0.43mi 5/3.0 (+1) 3,256 (-6%) 10mo $665,000 $204 52
3730 Club Rancho Dr 0.47mi 5/3.0 (+1) 3,341 (-4%) 12mo $670,000 $201 52
3721 Club Rancho Dr 0.46mi 5/4.0 (+1) 3,032 (-13%) 2mo $687,000 $227 50
41018 40th Street West 0.65mi 4/3.5 3,248 (-7%) 9mo $884,500 $272 49
40528 Flag Way 0.31mi 5/3.0 (+1) 3,256 (-6%) 21mo $670,000 $206 48
40333 Preston Rd 0.67mi 5/3.0 (+1) 3,256 (-6%) 2mo $650,000 $200 47

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
-10.8%
Equity multiple
0.61×
Total profit
$-75,391
Equity at exit
$102,732
10-year hold
IRR
-2.5%
Equity multiple
0.83×
Total profit
$-31,941
Equity at exit
$59,572

Cash invested: $192,920 (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 93551

Home prices YoY
-30.3%
Rents YoY
2.3%
Active inventory
387
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$6,635 medium interval (Pro) →
Mortgage (P&I)
$3,613
Tax from tax record
$698 /mo · $8,377/yr
Insurance
$287
HOA
$0
Vacancy / Maint / Mgmt
$1,393
Net cashflow
$643

Break-even live

Break-even rent $5,821
Max offer price $689,000
Occupancy floor 85%

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
$172,250
Closing costs
$20,670
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3423 Racquet Ln Palmdale, CA 5.0 3.0 2944 $7,500 $2.55 1d 1 0.41mi
4138 Club Vista Dr Palmdale, CA 5.0 4.0 3146 $7,500 $2.38 1d 1 0.89mi
40028 25th St W Palmdale, CA 4.0 3.0 3242 $6,500 $2.00 1d 1 1.25mi
3037 West Avenue M-4 Unit M4 Lancaster, CA 5.0 3.0 3781 $4,395 $1.16 1d 1 1.39mi

Listing history 7 events

  1. 2026-06-18
    days on market $689,000 Active 7 DOM
  2. 2026-06-17
    days on market $689,000 Active 6 DOM
  3. 2026-06-16
    days on market $689,000 Active 5 DOM
  4. 2026-06-15
    days on market $689,000 Active 4 DOM
  5. 2026-06-13
    days on market $689,000 Active 2 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $689,000 Active 1 DOM

ⓘ 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
$8,377 · $698/mo
Projected year-2 tax
$8,377 · $698/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 8/10 Severe
  • 🌡 Heat 6/10 Major 5 d/yr ≥99°F today · 12 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
$79,619
− Mortgage interest
−$38,595
− Property taxes
−$8,377
− Insurance
−$3,445
− Repairs & maintenance
−$6,369
− Management
−$6,369
− Depreciation
−$20,044
Taxable loss
−$3,581
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$859
After-tax cash flow
$8,577/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
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

+32.5% since first listed
10 events — show timeline
  • 2026-06-11 Listed $689,000 CRMLS
  • 2026-06-10 Listed $689,000 AVMLS
  • 2020-06-30 Listing Removed SDMLS
  • 2020-06-30 Listing Removed CRMLS
  • 2020-06-17 Listing Removed AVMLS
  • 2020-05-18 Price Changed $515,000 AVMLS
  • 2020-05-18 Price Changed $515,000 CRMLS
  • 2020-05-06 Listed $520,000 CRMLS
  • 2020-05-05 Listed $515,000 SDMLS
  • 2020-05-05 Listed $520,000 AVMLS

Property tax history

+2.3%/yr

Latest (2025): $8,377 · +4.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…