CashFlowRE
Sign in Sign up
8998 Mango Unit H
D Composite 42.54
Why this score? — see what drove the D 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).

  • ARV discount +15.0/15.0
  • Cash flow +8.6/30.0
  • Schools +4.1/10.0
  • 1% rule +3.6/10.0
  • Livability +3.2/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • Appreciation +0.0/10.0

$200,000

8998 Mango Unit H · Fontana, CA 92335
1 bd · 1.0 ba · 616 sqft · Condo public records · 114 Days on market
Built 1979 $325/sqft · 27% below area Est $273k · 27% under $265/mo HOA · 15% of rent

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

Listing remarks MLS

Centrally located to everything the beautiful City of Fontana has to offer, makes this condo a steal! This spacious 1-bedroom condo is minutes to all shopping needs, Chaffey College and Kaiser Permanente hospital and is also across the street from Veterans Park. The condo does include 1 parking spot and several guest parking spots as well as a laundry room on site.

Key facts

  • Centrally located
  • Laundry room on site
  • $265 HOA

Tags

CENTRALLY LOCATEDLAUNDRY ROOM ON SITE

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 1-bed/1.0-bath condo listed at $200k.

Deal economics

  • At list price, monthly cash flow is $-170 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $170k (15.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $172k (14.0% below list).
  • Recommended offer: $170k (15.0% below list) — sets the bar for cash-flow.
  • Cap rate 5.3% vs local median 3.2% in Fontana — 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 64/100 on livability (#415 in CA) — a middle-class / working-renter tenant base. Strengths: housing A+, commute A-, employment A-; Watch: amenities F, cost of living F, health & safety F.
  • Fontana Unified (suburban): math 25% / reading 71% proficiency, ranked #156 of 517 in CA (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 71% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Palmetto Elementary (602 students, 88% FRL); Harry S. Truman Middle (991 students, 83% FRL); Jurupa Hills High (reading 67%, 1,829 students, 77% FRL).
  • Market conditions: Rents rising (+2.3%/yr); 115 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 5,458 units permitted in San Bernardino County in 2024 (1,500 in 5+ unit buildings).

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.
  • 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 114 days — a 9% lower offer ($182k) is reasonable based on typical stale-listing flexibility.
  • 16 sale attempts since 22y ago; this cycle's ask has dropped $40k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $135k; 48% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $169,931 (15.0% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 114 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  3. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  5. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  10. 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.
  11. 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.
  12. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.86%
Cap rate
5.27%
Cash-on-cash
-3.65%
DSCR
0.84
GRM
9.7

CMA / ARV

ARV (median comp)
$272,627
List price
$200,000
Delta
-26.64%
Verdict
UNDERPRICED
Comps
3 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.34% rent growth · sell at horizon

5-year hold
IRR
-23.2%
Equity multiple
0.21×
Total profit
$-44,268
Equity at exit
$29,821
10-year hold
IRR
-19.6%
Equity multiple
-0.01×
Total profit
$-56,630
Equity at exit
$17,292

Cash invested: $56,000 (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 92335

Rents YoY
2.3%
Active inventory
115
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,720 high interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$132 /mo · $1,579/yr
Insurance
$83
HOA
$265
Vacancy / Maint / Mgmt
$361
Net cashflow
$-170

Break-even live

Break-even rent $1,935
Max offer price $169,931
Occupancy floor

Sensitivity live

Price -10% $-57 -5% $-114 +0% $-170 +5% $-227 +10% $-283
Rent -10% $-306 -5% $-238 +0% $-170 +5% $-102 +10% $-34
Rate -1.0pp $-69 -0.5pp $-119 base $-170 +0.5pp $-222 +1.0pp $-275

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
$50,000
Closing costs
$6,000
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8998 Mango Ave Unit I Fontana, CA 1.0 1.0 692 $1,650 $2.38 23d 1 0.03mi
8919 Mango Ave Fontana, CA 1.0 1.0 500 $1,650 $3.30 16d 2 0.07mi
9168 Cypress Ave Unit B Fontana, CA 1.0 1.0 700 $2,000 $2.86 45d 1 0.78mi
8605 Cypress Ave Unit 3 Fontana, CA 1.0 1.0 650 $1,450 $2.23 26d 1 0.83mi
8605 Cypress Ave Unit 3 Fontana, CA 1.0 1.0 650 $1,475 $2.27 45d 1 0.83mi
8605 Cypress Ave Unit 4 Fontana, CA 1.0 1.0 550 $1,450 $2.64 45d 1 0.83mi
8605 Cypress Ave Unit 4 Fontana, CA 1.0 1.0 550 $1,450 $2.64 4d 1 0.83mi
16594 Arrow Blvd Fontana, CA 1.0–2.0 1.0–1.5 690 $1,550 $2.25 6d 3 0.86mi
16982 San Bernardino Ave Fontana, CA 1.0 1.0 586 $1,700 $2.90 45d 1 0.89mi
17237 Deodar Ave Unit Adu Fontana, CA 1.0 1.0 450 $1,800 $4.00 45d 1 0.90mi
16296 Merrill Ave Fontana, CA 2.0 1.0–2.0 854 $1,960 $2.30 26d 1 1.01mi
8185 Palmetto Ave Fontana, CA 1.0–2.0 1.0–2.0 580 $1,575 $2.72 4d 5 1.03mi
17923 Arrow Blvd Fontana, CA 1.0–3.0 1.0–2.0 850 $1,925 $2.26 0d 1 1.21mi
16029 Ceres Ave Fontana, CA 1.0 1.5 403 $1,800 $4.47 45d 1 1.34mi
8600 Citrus Ave Fontana, CA 1.0–2.0 1.0–2.0 765 $1,799 $2.35 7d 1 1.36mi

HOA detail condo

Monthly dues
$265 · $3,180/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 50 events

  1. 2026-06-21
    days on market $200,000 Active 114 DOM
  2. 2026-06-18
    days on market $200,000 Active 111 DOM
  3. 2026-06-17
    days on market $200,000 Active 110 DOM
  4. 2026-06-16
    days on market $200,000 Active 109 DOM
  5. 2026-06-15
    days on market $200,000 Active 108 DOM
  6. 2026-06-13
    days on market $200,000 Active 106 DOM
  7. 2026-06-13
    days on market $200,000 Active 105 DOM
  8. 2026-06-09
    days on market $200,000 Active 102 DOM
  9. 2026-06-08
    days on market $200,000 Active 101 DOM
  10. 2026-06-07
    days on market $200,000 Active 100 DOM
  11. 2026-06-04
    days on market $200,000 Active 97 DOM
  12. 2026-06-03
    days on market $200,000 Active 96 DOM
  13. 2026-06-02
    pricedays on market $200,000 Active 95 DOM
  14. 2026-06-01
    days on market $220,000 Active 94 DOM
  15. 2026-05-31
    days on market $220,000 Active 93 DOM
  16. 2026-03-23
    price $220,000 367-char remark
    Show marketing remark (367 chars)

    Centrally located to everything the beautiful City of Fontana has to offer, makes this condo a steal! This spacious 1-bedroom condo is minutes to all shopping needs, Chaffey College and Kaiser Permanente hospital and is also across the street from Veterans Park. The condo does include 1 parking spot and several guest parking spots as well as a laundry room on site.

  17. 2026-02-27
    listed $240,000 Active 367-char remark
    Show marketing remark (367 chars)

    Centrally located to everything the beautiful City of Fontana has to offer, makes this condo a steal! This spacious 1-bedroom condo is minutes to all shopping needs, Chaffey College and Kaiser Permanente hospital and is also across the street from Veterans Park. The condo does include 1 parking spot and several guest parking spots as well as a laundry room on site.

  18. 2026-01-03
    status Active
  19. 2025-11-18
    price $235,000
  20. 2025-10-02
    price $250,000
  21. 2025-08-15
    price $265,000
  22. 2025-07-20
    status Active
  23. 2025-07-16
    status Active
  24. 2025-07-10
    listed $280,000
  25. 2025-07-10
    historical
  26. 2019-08-30
    soldstatus $135,000 Closed Sale
  27. 2019-08-29
    soldstatus $135,000
  28. 2019-07-31
    status Pending Sale
  29. 2019-03-12
    status Active
  30. 2019-02-22
    status Pending Sale
  31. 2019-01-18
    listed $144,900 Active
  32. 2017-07-31
    soldstatus $100,000 Closed Sale
  33. 2017-07-31
    soldstatus $100,000
  34. 2017-06-20
    status Pending Sale
  35. 2017-05-26
    price $99,999
  36. 2017-04-25
    listed $115,000 Active
  37. 2013-11-15
    soldstatus $70,000 Closed
  38. 2013-11-15
    soldstatus $70,000
  39. 2013-10-11
    status Pending
  40. 2013-09-26
    listed $70,000 Active
  41. 2013-09-24
    historical
  42. 2013-08-16
    status Pending
  43. 2013-07-25
    listed $70,000 Active
  44. 2013-01-22
    historical
  45. 2012-11-27
    listed $55,000 Active
  46. 2011-08-17
    soldstatus $40,000 Closed
  47. 2011-08-17
    soldstatus $40,000
  48. 2011-06-17
    price $42,500 Active
  49. 2011-06-17
    status Active
  50. 2011-01-27
    historical

ⓘ 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
$1,579 · $132/mo
Projected year-2 tax
$1,579 · $132/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 8/10 Severe 7 d/yr ≥103°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 27 unhealthy d/yr today · 32 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
$20,635
− Mortgage interest
−$11,203
− Property taxes
−$1,579
− Insurance
−$1,000
− Repairs & maintenance
−$1,651
− Management
−$1,651
− HOA
−$3,180
− Depreciation
−$5,818
Taxable loss
−$5,446
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,307
After-tax cash flow
$-735/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
Fontana Unified
NCES district ID
0613920
Math proficiency
25% ▬ 0.00%
Reading proficiency
71% ▲ 30.00%
Median HH income
$53,912
Composite
41.31/100
National rank
#3510
State rank
#156 of 517 in CA

Livability — Fontana

Score
64/100
State rank
#415
US rank
#14177

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fontana, CA
County
San Bernardino County · 2,030,291 people
City population
203,028
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
97,511
Household income
$77,949
Rent vs Own
51.8% rent · 48.2% own
Severe rent burden
3437.0

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 (84%)
Race & ethnicity
Hispanic / Latino 84% Two or more races 13% White 8% Black 4% Asian 2% Native American 2%
Hispanic origin (detail)
Mexican 74%
Common ancestry
Italian 1%
Foreign-born
34% · Canada, Vietnam
Languages at home
27% English-only · Spanish 69% 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
▼ -804.67%
Current HPI
507.5862
Rent YoY
▲ 2.34%
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

+566.7% since first listed
50 events — show timeline
  • 2026-03-23 Price Changed $220,000 CRMLS
  • 2026-02-27 Listed $240,000 CRMLS
  • 2026-01-03 Relisted CRMLS
  • 2025-11-18 Price Changed $235,000 CRMLS
  • 2025-10-02 Price Changed $250,000 CRMLS
  • 2025-08-15 Price Changed $265,000 CRMLS
  • 2025-07-20 Relisted CRMLS
  • 2025-07-16 Relisted CRMLS
  • 2025-07-10 Listing Removed CRMLS
  • 2025-07-10 Listed $280,000 CRMLS
  • 2019-08-30 Sold (MLS) $135,000 CRMLS
  • 2019-08-29 Sold (Public Records) $135,000 Public Records
  • 2019-07-31 Pending CRMLS
  • 2019-03-12 Relisted CRMLS
  • 2019-02-22 Pending CRMLS
  • 2019-01-18 Listed $144,900 CRMLS
  • 2017-07-31 Sold (Public Records) $100,000 Public Records
  • 2017-07-31 Sold (MLS) $100,000 CRMLS
  • 2017-06-20 Pending CRMLS
  • 2017-05-26 Price Changed $99,999 CRMLS
  • 2017-04-25 Listed $115,000 CRMLS
  • 2013-11-15 Sold (Public Records) $70,000 Public Records
  • 2013-11-15 Sold (MLS) $70,000 CRMLS
  • 2013-10-11 Pending CRMLS
  • 2013-09-26 Listed $70,000 CRMLS
  • 2013-09-24 Listing Removed CRMLS
  • 2013-08-16 Pending CRMLS
  • 2013-07-25 Listed $70,000 CRMLS
  • 2013-01-22 Listing Removed CRMLS
  • 2012-11-27 Listed $55,000 CRMLS
  • 2011-08-17 Sold (Public Records) $40,000 Public Records
  • 2011-08-17 Sold (MLS) $40,000 CRMLS
  • 2011-06-17 Relisted CRMLS
  • 2011-06-17 Price Changed $42,500 CRMLS
  • 2011-01-27 Listing Removed CRMLS
  • 2010-12-15 Listed $50,000 CRMLS
  • 2010-05-26 Sold (MLS) $29,900 CRMLS
  • 2010-05-05 Pending CRMLS
  • 2010-04-27 Price Changed $29,900 CRMLS
  • 2010-03-25 Listed $39,900 CRMLS
  • 2006-06-30 Listing Removed CRMLS
  • 2006-03-14 Sold (Public Records) $112,000 Public Records
  • 2006-01-06 Listed $110,000 CRMLS
  • 2004-07-16 Sold (Public Records) $83,000 Public Records
  • 2004-07-01 Sold (MLS) $84,000 CRMLS
  • 2004-03-24 Listed $84,000 CRMLS
  • 2003-10-21 Sold (Public Records) $51,000 Public Records
  • 1994-08-12 Sold (Public Records) $24,000 Public Records
  • 1985-11-20 Sold (Public Records) $33,000 Public Records
  • 1982-09-30 Sold (Public Records) $33,000 Public Records

Property tax history

+1.0%/yr

Latest (2025): $1,579 · +7.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…