CashFlowRE
Sign in Sign up
No image
C Composite 57.69
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 +19.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.1/10.0
  • 1% rule +4.3/10.0
  • Schools +4.1/10.0
  • Livability +3.2/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$300,000

14989 Hibiscus Ave · Fontana, CA 92335
3 bd · 1.0 ba · 743 sqft · SingleFamily public records · 14 Days on market
Built 1952 8,100 sqft lot Est $499k · 40% under

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

Listing remarks

BEST INVESTMENT OPPORTUNITY. This special gem won't last. With so much potential you don't want to miss out so submit your offer before its too late.

Key facts

  • 8,100 sq ft lot
  • Built 1952
  • Listed 14 days

Property features AI

Finance

  • Other: Parcel number available
  • Financial info: Subject to special assessments
  • HOA & community: Sidewalks in the community

Exterior

  • Utilities: Public/District water; Septic (type unknown)
  • Home design: Single-story house; No accessory dwelling unit
  • Construction: Year built source: public records
  • Exterior features: Front yard; Back yard; No pool

Interior

  • Kitchen: Kitchen (appliances not specified)
  • Bedrooms: Three bedrooms on the main level
  • Bathrooms: One full bathroom
  • Interior features: Front entry; One-level home; Has a view; Living room; Kitchen
  • Laundry & utility: No laundry in unit

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/1.0-bath single-family listed at $300k.

Deal economics

  • At list price, monthly cash flow is $334 ($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 $278k (7.5% below list).
  • Recommended offer: $278k (7.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.6% 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: schools F, amenities F, cost of living 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.
  • Market conditions: Rents rising (+2.3%/yr); 115 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 6d 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 43% of the median local income ($78k/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 $9k 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 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 5 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 $86k; list at $300k implies a 251% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1952 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $277,635 (7.5% below list)

Questions for the listing agent

  1. Built in 1952 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
0.93%
Cap rate
7.63%
Cash-on-cash
4.78%
DSCR
1.21
GRM
9.0

CMA / ARV

ARV (on-the-fly)
$498,553
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9063 Live Oak Ave 0.10mi 2/1.0 (-1) 743 (0%) 20mo $510,000 $686 74
14748 Randall Ave 0.40mi 2/1.0 (-1) 768 (+3%) 11mo $515,000 $671 61
15290 Randall Ave 0.44mi 2/1.0 (-1) 688 (-7%) 21mo $390,000 $567 44
15256 Merrill Ave 0.41mi 2/1.0 (-1) 854 (+15%) 15mo $480,000 $562 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 · 2.34% rent growth · sell at horizon

5-year hold
IRR
-9.6%
Equity multiple
0.65×
Total profit
$-29,239
Equity at exit
$44,731
10-year hold
IRR
-1.0%
Equity multiple
0.93×
Total profit
$-5,821
Equity at exit
$25,939

Cash invested: $84,000 (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
9.0×

Monthly cashflow live

Estimated rent
$2,776 high interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$161 /mo · $1,929/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$583
Net cashflow
$334

Break-even live

Break-even rent $2,353
Max offer price $300,000
Occupancy floor 83%

Sensitivity live

Price -10% $504 -5% $419 +0% $334 +5% $249 +10% $165
Rent -10% $115 -5% $225 +0% $334 +5% $444 +10% $554
Rate -1.0pp $485 -0.5pp $411 base $334 +0.5pp $257 +1.0pp $178

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
$75,000
Closing costs
$9,000
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
14993 Yucca Ave Unit B Fontana, CA 2.0 1.0 600 $1,995 $3.33 6d 1 0.99mi
9156 Catawba Ave Unit 4 Fontana, CA 2.0 1.0 625 $2,100 $3.36 25d 1 1.13mi
14951 Foothill Blvd Fontana, CA 1.0–2.0 1.0–2.0 868 $3,149 $3.63 0d 11 1.14mi
14817 Foothill Blvd Fontana, CA 1.0–3.0 1.0–2.0 1081 $4,045 $3.74 0d 33 1.15mi
8600 Citrus Ave Fontana, CA 1.0–2.0 1.0–2.0 765 $2,199 $2.87 6d 1 1.42mi

Listing history 2 events

  1. 2026-06-01
    remarks 149-char remark
  2. 2026-06-01
    listed $300,000 Active 14 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
$1,929 · $161/mo
Projected year-2 tax
$2,280 · $190/mo
Expected delta
+$351/yr (+$29/mo · 18.2%)

ⓘ 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 ≥102°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 26 unhealthy d/yr today · 30 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
$33,316
− Mortgage interest
−$16,805
− Property taxes
−$1,929
− Insurance
−$1,500
− Repairs & maintenance
−$2,665
− Management
−$2,665
− Depreciation
−$8,727
Taxable loss
−$975
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$234
After-tax cash flow
$4,246/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

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

+494.1% since first listed
8 events — show timeline
  • 2026-06-02 Relisted CRMLS
  • 2026-06-01 Relisted CRMLS
  • 2026-05-19 Relisted CRMLS
  • 2025-02-13 Pending CRMLS
  • 2025-01-09 Relisted CRMLS
  • 2025-01-06 Listed $300,000 CRMLS
  • 2000-01-19 Sold (Public Records) $85,500 Public Records
  • 1984-11-08 Sold (Public Records) $50,500 Public Records

Property tax history

+3.5%/yr

Latest (2025): $1,929 · -39.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…