37437 Conifer · Palmdale, CA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 8/10 · Major
- Est. fire insurance / yr
- $659 – $1,223
Heat risk 6/10 · Moderate
- Hot days now (above 98°F)
- 5 days/yr
- Hot days in 30 yrs
- 13 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 10/10 · Severe
- Unhealthy air days now
- 25 days/yr
- Unhealthy air days in 30 yrs
- 29 days/yr
Risk factors via First Street. Map © Google.
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 +14.1/30.0
- DSCR +4.3/10.0
- 1% rule +3.7/10.0
- Rent growth +2.9/5.0
- Livability +2.8/5.0
- Schools +2.5/10.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$310,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
Distressed Property
Key facts
- 6,534 sq ft lot
- 2 garage spots
- Built 1988
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath single-family listed at $310k.
Deal economics
- At list price, monthly cash flow is $48 ($574/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 $271k (12.7% below list).
- Recommended offer: $271k (12.7% below list) — sets the bar for 1% rule.
- Cap rate 6.5% 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.
- Palmdale Elementary (suburban): math 20% / reading 31% proficiency, ranked #1,147 of 1,400 in CA (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents rising (+1.8%/yr); 408 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 0d on market — plan ~1-2 weeks tenant-placement turnaround); 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
- At $2,706/mo this rent would consume 52% of the median local household income ($62k/yr) (locally 4384% 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 $2k of loan paydown is wiped out by about $9k 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 0 days on market — expect competitive offers; lowballing is unlikely to land.
- 2 sale attempts 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 $113k; list at $310k implies a 174% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Climate carrying-cost: severe wildfire risk; extreme-heat days projected 5→13/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for the listing agent
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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?
- 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.
- 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.
- 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
- 0.87% ✗
- Cap rate
- 6.48%
- Cash-on-cash
- 0.66%
- DSCR
- 1.03
- GRM
- 9.5
CMA / ARV
- ARV (on-the-fly)
- $487,407
- Comps found
- 12
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 37437 Conifer | 0.00mi | 3/2.0 | 1,509 (0%) | 0mo | $310,000 | $205 | 100 |
| 555 Conifer Dr | 0.08mi | 4/2.0 (+1) | 1,509 (0%) | 9mo | $510,000 | $338 | 84 |
| 37825 E 5th St | 0.45mi | 3/2.0 | 1,366 (-10%) | 0mo | $460,000 | $337 | 63 |
| 37707 Dixie Dr | 0.60mi | 3/2.0 | 1,470 (-3%) | 8mo | $465,000 | $316 | 61 |
| 130 Mountainside Dr | 0.66mi | 3/2.0 | 1,426 (-6%) | 0mo | $505,000 | $354 | 60 |
| 37432 Whitehall Ln | 0.61mi | 4/2.0 (+1) | 1,485 (-2%) | 10mo | $465,000 | $313 | 56 |
| 37727 Dixie Dr | 0.63mi | 3/3.0 | 1,470 (-3%) | 10mo | $490,000 | $333 | 54 |
| 206 Tahquitz Pl | 0.43mi | 3/2.0 | 1,346 (-11%) | 11mo | $430,000 | $319 | 53 |
| 438 E Avenue R5 | 0.32mi | 4/2.0 (+1) | 1,301 (-14%) | 6mo | $450,000 | $346 | 52 |
| 234 Tahquitz | 0.37mi | 3/3.0 | 1,732 (+15%) | 7mo | $455,000 | $263 | 48 |
| 37388 Harrow Ct | 0.74mi | 3/2.0 | 1,358 (-10%) | 10mo | $439,000 | $323 | 40 |
| 37398 Harrow Ct | 0.71mi | 3/3.0 | 1,663 (+10%) | 10mo | $510,000 | $307 | 37 |
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 · 1.76% rent growth · sell at horizon
- IRR
- -16.6%
- Equity multiple
- 0.42×
- Total profit
- $-50,516
- Equity at exit
- $46,222
- IRR
- -10.7%
- Equity multiple
- 0.38×
- Total profit
- $-53,383
- Equity at exit
- $26,803
Cash invested: $86,800 (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
ZIP-level market 93550
- Home prices YoY
- -29.4%
- Rents YoY
- 1.8%
- Active inventory
- 408
- Price-to-rent
- 9.5×
Monthly cashflow live
- Estimated rent
- $2,706 high interval (Pro) →
- Mortgage (P&I)
- −$1,626
- Tax from tax record
- −$335 /mo · $4,025/yr
- Insurance
- −$129
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$568
- Net cashflow
- $48
Break-even live
Sensitivity live
| Price | -10% $223 | -5% $136 | +0% $48 | +5% $-40 | +10% $-128 |
|---|---|---|---|---|---|
| Rent | -10% $-166 | -5% $-59 | +0% $48 | +5% $155 | +10% $262 |
| Rate | -1.0pp $204 | -0.5pp $127 | base $48 | +0.5pp $-33 | +1.0pp $-114 |
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
- $77,500
- Closing costs
- $9,300
- 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 11 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 239 Katherine Ct Palmdale, CA | 3.0 | 3.0 | 1386 | $2,900 | $2.09 | 0d | 1 | 0.49mi |
| 1138 E Avenue R7 Palmdale, CA | 3.0 | 2.0 | 1264 | $2,455 | $1.94 | 14d | 1 | 0.67mi |
| 37938 Palm Vista Ave Unit A Palmdale, CA | 3.0 | 1.0 | 1223 | $2,150 | $1.76 | 0d | 1 | 0.89mi |
| 38225 9th St E Unit 1 Palmdale, CA | 2.0 | 2.5 | 1500 | $2,500 | $1.67 | 0d | 1 | 0.95mi |
| 38232 Delacour Dr Palmdale, CA | 3.0 | 2.0 | 1328 | $3,000 | $2.26 | 0d | 1 | 1.04mi |
| 37414 Drexel St Palmdale, CA | 3.0 | 2.5 | 1452 | $2,500 | $1.72 | 0d | 1 | 1.04mi |
| 1715 Boysenberry Way Palmdale, CA | 4.0 | 3.0 | 1744 | $2,900 | $1.66 | 0d | 1 | 1.27mi |
| 38454 Sumac Ave Palmdale, CA | 4.0 | 2.0 | 1433 | $2,990 | $2.09 | 0d | 1 | 1.31mi |
| 38457 Sumac Ave Palmdale, CA | 3.0 | 2.0 | 1125 | $2,900 | $2.58 | 0d | 1 | 1.32mi |
| 38508 Sumac Ave Palmdale, CA | 3.0 | 2.0 | 1125 | $2,300 | $2.04 | 0d | 1 | 1.37mi |
| 504 East Avenue Q3 Apt 3 Palmdale, CA | 2.0 | 1.5 | 1150 | $1,650 | $1.43 | 0d | 1 | 1.45mi |
Listing history 5 events
-
2026-05-21historical
-
2026-05-21$310,000
-
2026-04-24historical $2,700
-
2026-03-24$2,700
-
1988-05-26soldstatus $113,000
ⓘ 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
- $4,025 · $335/mo
- Projected year-2 tax
- $4,025 · $335/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 ≥98°F today · 13 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 10/10 Extreme 25 unhealthy d/yr today · 29 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
- $32,476
- − Mortgage interest
- −$17,365
- − Property taxes
- −$4,025
- − Insurance
- −$1,550
- − Repairs & maintenance
- −$2,598
- − Management
- −$2,598
- − Depreciation
- −$9,018
- Taxable loss
- −$4,678
- Est. tax savings @ 24.0%
- +$1,123
- After-tax cash flow
- $1,696/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
- Palmdale Elementary
- NCES district ID
- 0629580
- Math proficiency
- 20% ▲ 1.00%
- Reading proficiency
- 31% ▲ 1.00%
- Median HH income
- $48,652
- Composite
- 25.34/100
- National rank
- #12888
- State rank
- #1147 of 1400 in CA
Livability — Palmdale
- Score
- 55/100
- State rank
- #861
- US rank
- #23501
Category grades
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)
- 80,645
- Household income
- $62,078
- Rent vs Own
- Severe rent burden
- 4384.0
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
- Predominantly Hispanic (69%)
- Race & ethnicity
- Hispanic / Latino 69% Two or more races 15% Black 14% White 12% Asian 3% Native American 2%
- Hispanic origin (detail)
- Mexican 52%
- Foreign-born
- 26% · Canada
- Languages at home
- 42% English-only · Spanish 55% Tagalog/Filipino 1% Other Asian/Pacific 1%
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
- ▼ -183.38%
- Current HPI
- 440.8844
- Rent YoY
- ▲ 1.76%
- 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 |
|---|---|---|
| Technology | 27 | $1,492B |
|
||
| Financial Services | 3 | $174B |
|
||
| Retail | 3 | $44B |
|
||
| Insurance | 3 | $26B |
|
||
| Media / Entertainment | 2 | $115B |
|
||
| Pharmaceuticals / Biotech | 2 | $62B |
|
||
Price history
+174.3% since first listed5 events — show timeline
- 2026-05-21 Listing Removed — AVMLS
- 2026-05-21 Listed $310,000 AVMLS
- 2026-04-24 Rental Removed $2,700 CRMLS
- 2026-03-24 Listed for Rent $2,700 CRMLS
- 1988-05-26 Sold (Public Records) $113,000 Public Records
Property tax history
+2.9%/yrLatest (2025): $4,025 · +6.7% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…