CashFlowRE
Sign in Sign up
37437 Conifer
D+ Composite 47.89
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

37437 Conifer · Palmdale, CA 93550
3 bd · 2.0 ba · 1,509 sqft · SingleFamily public records
Built 1988 6,534 sqft lot Est $487k · 36% under

🖨 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

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 $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.
Recommended offer $270,635 (12.7% 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. 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?
  5. 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.
  6. 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.
  7. 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

5-year hold
IRR
-16.6%
Equity multiple
0.42×
Total profit
$-50,516
Equity at exit
$46,222
10-year hold
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
AB1482 statewide rent cap (10% + CPI). Cities (SF/LA/Berkeley) layer stricter rules. Just-cause statewide.

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

Break-even rent $2,646
Max offer price $310,000
Occupancy floor 93%

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

AddressBedsBaths SqftRent$/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

  1. 2026-05-21
    historical
  2. 2026-05-21
    listed $310,000
  3. 2026-04-24
    historical $2,700
  4. 2026-03-24
    listed $2,700
  5. 1988-05-26
    soldstatus $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
combined federal + state — saved on this device
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

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)
80,645
Household income
$62,078
Rent vs Own
48.8% rent · 51.2% 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

Price history

+174.3% since first listed
5 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%/yr

Latest (2025): $4,025 · +6.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…