CashFlowRE
Sign in Sign up
26090 Ivory Palm Dr
B Composite 70.51
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 +26.5/30.0
  • Appreciation +10.0/10.0
  • DSCR +9.0/10.0
  • 1% rule +7.0/10.0
  • ARV discount +6.9/15.0
  • Schools +3.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Livability +2.2/5.0

$249,000

26090 Ivory Palm Dr · Homeland, CA 92548
2 bd · 2.0 ba · 1,344 sqft · Manufactured public records · 161 Days on market
Built 1983 3,920 sqft lot Est $246k · at est. $135/mo HOA · 5% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

* * Welcome to a great Manufactured Home + You own the land in the heart of Homeland, California! 26090 Ivory Palm is a great property that is located in a very low HOA. Located in the Highland Palms Senior Estates and Country Club gives you unlimited Gold and amenities! This community is located in a Senior Community (Age 54.5+) for adults. Your manufactured home will be certified 433A (permanent foundation) before appraisal. You have 2 spacious bedrooms including a primary suite with Closet, Private bathroom with soaking tub, stand-up shower and plenty of closet space. The home has 1,344 square feet of living space and was recently carpeted. Comes with a fully functional kitchen with Ga

Key facts

  • Manufactured home
  • Plenty of parking
  • Own the land

Tags

MANUFACTURED HOMEOWN THE LANDLOW HOACERTIFIED 433AFULLY FUNCTIONAL KITCHENPLENTY OF PARKING

Property features AI

Finance

  • Other: Lease considered; Located in a community with golf course, park, and dog park nearby
  • HOA & community: Part of Highland Palms association; Monthly association fee of $135; Senior community; Association amenities: spa, community pool, clubhouse, gym/exercise room, meeting/banquet facilities, barbecue, playground, dog park, tennis, paddle tennis, sport court, golf, billiard room, picnic area, onsite property management, recreational multipurpose room

Exterior

  • Parking: Total of 3 parking spaces; 2 covered carport spaces (attached carport); 1 uncovered off-street private space
  • Utilities: Public/district water; Public sewer; Standard electric service; electricity connected/available; Natural gas connected and available; Cable connected/available; Telephone in street; Sewer and water connected/available
  • Home design: Single-story (one level); Entry at main level; No shared/common walls
  • Construction: Concrete perimeter foundation with seismic tie-downs; Certified 433A
  • Exterior features: Manufactured house; Covered, enclosed stone patio; Awning; TV antenna and satellite dish; Community/association pool

Interior

  • Kitchen: Gas cooktop; Double oven (including gas oven); Laminate counters; Pots & pan drawers; Kitchen open to family room; Eating area in family room; Water heater unit
  • Bedrooms: Primary bedroom with primary suite and primary bathroom; All bedrooms on the main floor
  • Flooring: Vinyl flooring; Carpet
  • Bathrooms: Two full baths; Soaking tub; Separate tub and walk-in shower; Bidet; Vanity area; Linen closet/storage; Formica counters in baths
  • Heating & cooling: Central furnace heating; Central air conditioning and wall/window units
  • Interior features: Ceiling fan; Formica counters; Drapes/Curtains, Custom window coverings and blinds; One-level home; Main-floor primary bedroom; Main floor bedrooms and bathrooms
  • Laundry & utility: Washer and dryer included; Washer hookup and electric dryer hookup inside

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/2.0-bath manufactured listed at $249k.

Deal economics

  • At list price, monthly cash flow is $659 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $249k).
  • Recommended offer: $219k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.5% vs local median 5.9% in Homeland — 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 45/100 on livability (#1,297 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: cost of living C-, health & safety C-, employment D.
  • Romoland Elementary (suburban): math 35% / reading 44% proficiency, ranked #699 of 1,400 in CA (top 50%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 53 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 9,195 units permitted in Riverside County in 2024 (1,512 in 5+ unit buildings).

Forward outlook

  • In year one you build about $27k of equity ($2k loan paydown + $25k appreciation (10.0% local appreciation)).
  • Riverside County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $70k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$43k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 161 days — a 12% lower offer ($219k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 6y ago; this cycle's ask has dropped $16k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $135k; list at $249k implies a 84% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 6→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $219,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 161 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.20%
Cap rate
9.47%
Cash-on-cash
11.34%
DSCR
1.50
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$245,952
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
30856 Palmetto Palm Ave 0.10mi 2/2.0 1,344 (0%) 2mo $165,000 $123 94
30730 Palmetto Palm Ave 0.17mi 2/2.0 1,344 (0%) 6mo $210,000 $156 87
26078 Sago Palm 0.04mi 2/2.0 1,248 (-7%) 1mo $239,900 $192 85
26080 ivory Palm Dr 0.01mi 2/2.0 1,440 (+7%) 6mo $225,000 $156 83
26082 Seaforthia Palm 0.30mi 2/2.0 1,344 (0%) 4mo $254,000 $189 82
30857 Palmetto Palm 0.12mi 3/2.0 (+1) 1,456 (+8%) 0mo $266,000 $183 75
30861 Paradise Palm 0.21mi 2/2.0 1,464 (+9%) 3mo $255,000 $174 73
31240 Fretwell 0.39mi 2/2.0 1,440 (+7%) 2mo $300,000 $208 68
26068 Fountain Palm Dr 0.22mi 2/2.0 1,200 (-11%) 9mo $220,000 $183 64
26076 Butterfly Palm Dr 0.26mi 2/2.0 1,152 (-14%) 8mo $233,000 $202 58
25952 Homeland Ave 0.52mi 2/2.0 1,440 (+7%) 9mo $225,000 $156 56
26276 Guthridge 0.61mi 3/2.0 (+1) 1,440 (+7%) 3mo $460,000 $319 52

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
32.6%
Equity multiple
3.55×
Total profit
$177,612
Equity at exit
$224,319
10-year hold
IRR
28.1%
Equity multiple
8.03×
Total profit
$490,112
Equity at exit
$483,752

Cash invested: $69,720 (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 92548

Home prices YoY
16.7%
Active inventory
53
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$2,995 medium interval (Pro) →
Mortgage (P&I)
$1,306
Tax from tax record
$163 /mo · $1,952/yr
Insurance
$104
HOA
$135
Vacancy / Maint / Mgmt
$629
Net cashflow
$659

Break-even live

Break-even rent $2,161
Max offer price $249,000
Occupancy floor 73%

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
$62,250
Closing costs
$7,470
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
25120 Charina Ln Homeland, CA 3.0 2.0 1782 $2,995 $1.68 1d 1 1.03mi

HOA detail

Monthly dues
$135 · $1,620/yr

Listing history 34 events

  1. 2026-06-18
    days on market $249,000 Active 161 DOM
  2. 2026-06-17
    days on market $249,000 Active 160 DOM
  3. 2026-06-16
    days on market $249,000 Active 159 DOM
  4. 2026-06-15
    days on market $249,000 Active 158 DOM
  5. 2026-06-13
    days on market $249,000 Active 156 DOM
  6. 2026-06-09
    days on market $249,000 Active 152 DOM
  7. 2026-06-08
    days on market $249,000 Active 151 DOM
  8. 2026-06-07
    days on market $249,000 Active 150 DOM
  9. 2026-06-04
    days on market $249,000 Active 147 DOM
  10. 2026-06-03
    days on market $249,000 Active 146 DOM
  11. 2026-06-02
    days on market $249,000 Active 145 DOM
  12. 2026-06-01
    days on market $249,000 Active 144 DOM
  13. 2026-05-31
    days on market $249,000 Active 143 DOM
  14. 2026-03-14
    price $249,000
  15. 2026-01-18
    price $259,900
  16. 2026-01-08
    listed $264,900 Active
  17. 2025-12-31
    historical
  18. 2025-07-30
    listed $264,900 Active
  19. 2025-07-10
    historical
  20. 2025-06-27
    historical
  21. 2025-05-30
    price $270,900
  22. 2025-02-27
    listed $275,900 Active
  23. 2025-02-18
    historical
  24. 2025-02-13
    historical $1,800
  25. 2024-11-19
    listed $1,800
  26. 2024-11-18
    listed $279,900 Active
  27. 2024-02-08
    historical $1,800
  28. 2023-12-23
    listed $1,800
  29. 2020-12-07
    soldstatus $135,000 Closed Sale
  30. 2020-12-07
    soldstatus $135,000
  31. 2020-11-10
    status Pending Sale
  32. 2020-09-15
    listed $152,000 Active
  33. 2020-09-05
    historical $152,000
  34. 1985-09-20
    soldstatus $60,000

ⓘ 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
$1,952 · $163/mo
Projected year-2 tax
$1,952 · $163/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 7/10 Severe 6 d/yr ≥103°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 10 unhealthy d/yr today · 14 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
$35,940
− Mortgage interest
−$13,948
− Property taxes
−$1,952
− Insurance
−$1,245
− Repairs & maintenance
−$2,875
− Management
−$2,875
− HOA
−$1,620
− Depreciation
−$7,244
Taxable income
$4,181
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,004
After-tax cash flow
$6,903/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
Romoland Elementary
NCES district ID
0633390
Math proficiency
35% ▲ 2.00%
Reading proficiency
44% ▲ 1.00%
Median HH income
$58,935
Composite
37.36/100
National rank
#8931
State rank
#699 of 1400 in CA

Livability — Homeland

Score
45/100
State rank
#1297
US rank
#26584

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Homeland, CA
Population (ZIP)
6,435

Population outlook (Riverside County) Hauer SSP2

Today (2025)
2,664,475 people
By 2030
2,802,692 · +5.2%
By 2040
3,050,904 · +14.5%
By 2050
3,256,783 · +22.2%
By 2075
3,655,058 · +37.2%
By 2100
3,766,594 · +41.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (65%)
Race & ethnicity
Hispanic / Latino 65% White 30% Two or more races 9% Native American 3% Asian 3%
Hispanic origin (detail)
Mexican 59% Puerto Rican 2%
Common ancestry
Italian 2% Lithuanian 1% Serbian 1%
Foreign-born
20% · Canada, South Korea
Languages at home
54% English-only · Spanish 44% Korean 1% Vietnamese 1%

Political lean MEDSL · Riverside

2024 margin
Toss-up / Even · D 48.0% · R 49.3% · Other 2.6%
2008→2024 swing
-3.6pp toward R · 2008: 2.3pp · 2024: -1.3pp
All cycles
2024: R+1.3 2020: D+8.0 2016: D+4.3 2012: R+0.4 2008: D+2.3

Not yet ingested

Civics

Market trends

HPI YoY
▲ 62.36%
Current HPI
435.0222
Rent YoY
Metro
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+315.0% since first listed
21 events — show timeline
  • 2026-03-14 Price Changed $249,000 CRMLS
  • 2026-01-18 Price Changed $259,900 CRMLS
  • 2026-01-08 Listed $264,900 CRMLS
  • 2025-12-31 Listing Removed CRMLS
  • 2025-07-30 Listed $264,900 CRMLS
  • 2025-07-10 Coming Soon CRMLS
  • 2025-06-27 Listing Removed CRMLS
  • 2025-05-30 Price Changed $270,900 CRMLS
  • 2025-02-27 Listed $275,900 CRMLS
  • 2025-02-18 Listing Removed CRMLS
  • 2025-02-13 Rental Removed $1,800 CRMLS
  • 2024-11-19 Listed for Rent $1,800 CRMLS
  • 2024-11-18 Listed $279,900 CRMLS
  • 2024-02-08 Rental Removed $1,800 CRMLS
  • 2023-12-23 Listed for Rent $1,800 CRMLS
  • 2020-12-07 Sold (Public Records) $135,000 Public Records
  • 2020-12-07 Sold (MLS) $135,000 CRMLS
  • 2020-11-10 Pending CRMLS
  • 2020-09-15 Listed $152,000 CRMLS
  • 2020-09-05 Coming Soon $152,000 CRMLS
  • 1985-09-20 Sold (Public Records) $60,000 Public Records

Property tax history

+3.5%/yr

Latest (2025): $1,952 · +29.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…