CashFlowRE
Sign in Sign up
14373 Hillsborough
C Composite 56.86
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 +20.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.4/10.0
  • 1% rule +5.0/10.0
  • Rent growth +2.9/5.0
  • Livability +2.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • Appreciation +0.0/10.0

$249,000

14373 Hillsborough · Victorville, CA 92392
3 bd · 2.0 ba · 1,768 sqft · SingleFamily public records · 13 Days on market
Built 1990 7,800 sqft lot Est $419k · 41% under

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

Listing remarks MLS

LIKE NEW! Stunning single story Victorville home with everything you've been looking for. .. large lot, 3 CAR GARAGE, tile roof, great front landscaping, NEW CARPET, TILE FLOORS, NEW PAINT, NEW BLINDS, NEW COUNTERTOPS, SOME NEW APPLIANCES. .. CUSTOM KITCHEN WITH UNDER CABINET LIGHTING, formal dining room, large living room with WARM BRICK FIREPLACE & separate laundry room. 3 Large bedrooms, 2 baths with custom mirrors and the master bedroom has an attached bonus room that could be great for office or nursery along with a huge walk-in closet. Standard seller so you can expect a quick response to your offer. Contact a Realtor for details. Association Amenities: None # of RV Spaces: 0 Special Features: CC, NONE Lot Location Type: Standard Location Special Features: Garage Door Opener # of Attached Spaces: 3 # of Detached Spaces: 0

Key facts

  • Laundry room
  • Close to shopping
  • 7,800 sq ft lot

Tags

LIVING ROOM WITH FIREPLACELAUNDRY ROOMBACKYARD WITH COVERED PATIOCENTRAL AIR CONDITIONINGCLOSE TO SHOPPING

Property features AI

Exterior

  • Parking: Attached garage with 3 parking spaces
  • Utilities: Public/district water; Sewer: unknown (sewer or septic)
  • Home design: Single-story; No common walls; No accessory dwelling unit
  • Construction: Year built (per assessor); Living area and lot information sourced from assessor
  • Exterior features: House structure; No pool; Lot sized in the 6,500–9,999 sq ft range; Sidewalks in the neighborhood

Interior

  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: Two full bathrooms
  • Interior features: One-level home; All bedrooms on the main level; Main level entry; Two bathrooms on the main level; Living room fireplace; Central furnace heating; Central cooling
  • Laundry & utility: Laundry available (see remarks)

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 single-family listed at $249k.

Deal economics

  • At list price, monthly cash flow is $314 ($4k/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 $248k (0.3% below list).
  • Recommended offer: $248k (0.3% below list) — sets the bar for 1% rule.
  • Cap rate 7.8% 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+, crime F, amenities 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.
  • Zoned schools: Liberty Elementary (980 students, 89% FRL); Imogene Garner Hook Junior High (1,000 students, 76% FRL); Silverado High (2,175 students, 59% FRL) — zoned schools at 75% FRL track the district average.
  • Market conditions: Rents rising (+1.7%/yr); 374 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals leasing fast (median 1d 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 34% of the median local income ($88k/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 $2k of loan paydown is wiped out by about $7k 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

  • Only 13 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 11y 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.
  • Current owner paid $196k; 27% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 1→3/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $248,306 (0.3% 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 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?
  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
1.00%
Cap rate
7.81%
Cash-on-cash
5.41%
DSCR
1.24
GRM
8.4

CMA / ARV

ARV (on-the-fly)
$419,016
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
14463 Hillsborough Dr 0.12mi 3/2.0 1,768 (0%) 3mo $420,000 $238 92
14671 Ponderosa Ranch Rd 0.40mi 3/2.0 1,783 (+1%) 4mo $385,000 $216 77
14392 Del Amo Dr 0.20mi 3/2.0 1,560 (-12%) 2mo $415,000 $266 70
14133 Pacoima 0.34mi 3/2.0 1,860 (+5%) 8mo $375,250 $202 69
14698 King Canyon Rd 0.40mi 4/2.0 (+1) 1,697 (-4%) 4mo $400,000 $236 66
14240 Piedmont 0.19mi 4/2.0 (+1) 2,033 (+15%) 3mo $443,000 $218 58
14583 Owens River Rd 0.30mi 4/2.0 (+1) 1,968 (+11%) 5mo $420,000 $213 58
14745 Manzano 0.69mi 3/2.0 1,660 (-6%) 4mo $420,000 $253 54
12441 Petaluma 0.35mi 4/2.0 (+1) 1,526 (-14%) 3mo $339,000 $222 53
12960 El Rio Rd 0.69mi 4/2.0 (+1) 1,669 (-6%) 4mo $410,777 $246 50
12668 Galaxy St 0.67mi 4/2.0 (+1) 1,560 (-12%) 6mo $424,000 $272 39
14609 Olivera Rd 0.70mi 2/2.0 (-1) 1,559 (-12%) 5mo $370,000 $237 38

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 · 1.69% rent growth · sell at horizon

5-year hold
IRR
-9.4%
Equity multiple
0.66×
Total profit
$-23,569
Equity at exit
$37,127
10-year hold
IRR
-1.7%
Equity multiple
0.89×
Total profit
$-7,690
Equity at exit
$21,529

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 92392

Home prices YoY
-9.0%
Rents YoY
1.7%
Active inventory
374
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$2,483 high interval (Pro) →
Mortgage (P&I)
$1,306
Tax from tax record
$238 /mo · $2,853/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$521
Net cashflow
$314

Break-even live

Break-even rent $2,085
Max offer price $249,000
Occupancy floor 82%

Sensitivity live

Price -10% $455 -5% $385 +0% $314 +5% $244 +10% $173
Rent -10% $118 -5% $216 +0% $314 +5% $412 +10% $510
Rate -1.0pp $440 -0.5pp $378 base $314 +0.5pp $250 +1.0pp $184

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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
12579 Santa Fe Trl Victorville, CA 4.0 3.0 1766 $2,395 $1.36 0d 1 0.25mi
12579 Santa Fe Trl Victorville, CA 4.0 3.0 1766 $2,200 $1.25 21d 1 0.25mi
14599 Santa Fe Trl Victorville, CA 3.0 2.0 1521 $2,250 $1.48 0d 1 0.31mi
14172 Northstar Ave Victorville, CA 4.0 2.0 1560 $2,295 $1.47 0d 1 0.31mi
12179 Galaxy St Victorville, CA 3.0 2.0 1517 $2,250 $1.48 0d 1 0.87mi
13741 Starshine Dr Victorville, CA 4.0 3.0 2114 $2,799 $1.32 0d 1 0.93mi
13602 Ironstone Ave Victorville, CA 3.0 2.0 1584 $950 $0.60 0d 1 0.94mi
12735 Sundown Rd Victorville, CA 3.0 2.0 1295 $1,200 $0.93 0d 1 0.96mi
12375 Sundown Rd Victorville, CA 3.0 2.0 1295 $2,300 $1.78 12d 1 0.96mi
13560 Ironstone Cir Victorville, CA 3.0 2.5 1760 $2,497 $1.42 0d 1 1.03mi
13629 Dry Creek Rd Victorville, CA 3.0 2.0 1512 $2,400 $1.59 0d 1 1.08mi
13257 Blue Mesa Ct Victorville, CA 3.0 2.0 1651 $2,350 $1.42 4d 1 1.37mi
13250 Sundance Cir Victorville, CA 4.0 3.0 1687 $2,850 $1.69 0d 1 1.43mi
11515 Mariposa Rd Hesperia, CA 4.0 3.0 2032 $2,250 $1.11 26d 1 1.46mi
12381 Kirkwood Dr Victorville, CA 4.0 2.0 2095 $3,000 $1.43 0d 1 1.48mi
11577 Halter St Victorville, CA 4.0 3.0 2534 $3,000 $1.18 1d 1 1.48mi

Listing history 9 events

  1. 2026-06-21
    days on market $249,000 Active 13 DOM
  2. 2026-06-18
    days on market $249,000 Active 10 DOM
  3. 2026-06-17
    days on market $249,000 Active 9 DOM
  4. 2026-06-16
    days on market $249,000 Active 8 DOM
  5. 2026-06-15
    days on market $249,000 Active 7 DOM
  6. 2026-06-13
    days on market $249,000 Active 5 DOM
  7. 2026-06-13
    days on market $249,000 Active 4 DOM
  8. 2026-06-08
    remarks 348-char remark
  9. 2026-06-08
    listed $249,000 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
$2,853 · $238/mo
Projected year-2 tax
$2,853 · $238/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 5/10 Major
  • 🌡 Heat 6/10 Major 1 d/yr ≥98°F today · 3 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
$29,797
− Mortgage interest
−$13,948
− Property taxes
−$2,853
− Insurance
−$1,245
− Repairs & maintenance
−$2,384
− Management
−$2,384
− Depreciation
−$7,244
Taxable loss
−$261
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$63
After-tax cash flow
$3,834/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)
65,429
Household income
$87,681
Rent vs Own
29.0% rent · 71.0% own
Severe rent burden
1879.0

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 0.62)
Race & ethnicity
Hispanic / Latino 55% Two or more races 24% White 22% Black 14% Asian 4% Native American 2%
Hispanic origin (detail)
Mexican 47%
Common ancestry
Portuguese 1% Romanian 1%
Foreign-born
20% · Canada, China, Vietnam
Languages at home
57% English-only · Spanish 38% Tagalog/Filipino 2% Other Indo-European 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
▼ -35.57%
Current HPI
358.5152
Rent YoY
▲ 1.69%
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

+99.2% since first listed
10 events — show timeline
  • 2026-06-08 Listed $249,000 CRMLS
  • 2015-07-02 Sold (Public Records) $195,500 Public Records
  • 2015-07-02 Sold (MLS) $195,500 CRMLS
  • 2015-07-02 Sold (MLS) $195,500 CRMLS
  • 2015-05-28 Pending CRMLS
  • 2015-04-15 Relisted CRMLS
  • 2015-03-31 Pending CRMLS
  • 2015-01-21 Listed $195,500 CRMLS
  • 2015-01-20 Listed $195,500 CRMLS
  • 1990-01-17 Sold (Public Records) $125,000 Public Records

Property tax history

+2.1%/yr

Latest (2025): $2,853 · +6.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…