CashFlowRE
Sign in Sign up
1068 W 10th
D Composite 43.19
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 +10.1/30.0
  • Schools +5.1/10.0
  • Livability +3.2/5.0
  • DSCR +2.9/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.7/10.0
  • Appreciation +0.0/10.0

$525,000

1068 W 10th · Corona, CA 92882
3 bd · 1.5 ba · 1,387 sqft · SingleFamily public records · 68 Days on market
Built 1956 6,970 sqft lot $379/sqft · 18% below area Est $643k · 18% under

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

Listing remarks MLS

Investor Opportunity, Fixer Upper in Corona. Great opportunity for investors, flippers, or buyers looking to renovate and add value. This property offers strong upside potential in an established neighborhood with convenient access to schools, shopping, dining, and major commuter routes. The home is in fixer condition and is ideal for a full renovation or value-add project. The lot provides ample space and flexibility for upgrades, landscaping, and outdoor improvements. Whether you are looking for your next flip project, or a property to customize to your own style, this home presents a great opportunity to build equity. Bring your contractor and your imagination. Property is being sold AS-IS. Buyer to verify all information, permits, and property details.

Key facts

  • Convenient access
  • Ample space
  • Outdoor improvements

Tags

ESTABLISHED NEIGHBORHOODCONVENIENT ACCESSAMPLE SPACEOUTDOOR IMPROVEMENTS

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/1.5-bath single-family listed at $525k.

Deal economics

  • At list price, monthly cash flow is $-311 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $470k (10.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $350k (33.3% below list).
  • Recommended offer: $350k (33.3% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 2.9% in Corona — 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 63/100 on livability (#461 in CA) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A-; Watch: commute C-, health & safety D, amenities F.
  • Corona-Norco Unified (suburban): math 46% / reading 61% proficiency, ranked #312 of 1,400 in CA (top 22%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Jefferson Elementary (596 students, 95% FRL); Letha Raney Intermediate (660 students, 89% FRL); Corona High (2,251 students, 86% FRL) — zoned schools average 90% FRL vs 35% district-wide (55 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.4%/yr); 124 active listings in the ZIP; 30 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 9,195 units permitted in Riverside County in 2024 (1,512 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($104k/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 $4k of loan paydown is wiped out by about $16k of value loss. Plan a longer hold.
  • Riverside County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 68 days — a 6% lower offer ($494k) is reasonable based on typical stale-listing flexibility.
  • 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 $16k; list at $525k implies a 3287% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1956 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $349,948 (33.3% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 68 days. Have you received any prior offers? Is the seller open to a 33% concession, seller financing, or rate buy-down credit?
  3. Built in 1956 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.67%
Cap rate
5.58%
Cash-on-cash
-2.54%
DSCR
0.89
GRM
12.5

CMA / ARV

ARV (median comp)
$642,937
List price
$525,000
Delta
-18.34%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
911 W 10th 0.27mi 3/1.0 1,350 (-3%) 1mo $600,000 $444 80
951 W Kendall 0.34mi 3/2.0 1,398 (+1%) 1mo $839,000 $600 80
1020 W 10th St 0.12mi 3/2.0 1,250 (-10%) 0mo $492,000 $394 76
1221 W 10th St 0.24mi 4/2.0 (+1) 1,443 (+4%) 2mo $740,000 $513 74
1407 Opal St 0.39mi 3/2.0 1,511 (+9%) 9mo $675,000 $447 58
506 W Olive St 0.68mi 2/2.0 (-1) 1,404 (+1%) 2mo $661,000 $471 57
924 Lorna St 0.59mi 3/2.0 1,291 (-7%) 3mo $600,000 $465 56
1440 fox Run 0.55mi 3/2.0 1,242 (-10%) 6mo $650,000 $523 50
920 Burr St 0.49mi 4/2.0 (+1) 1,248 (-10%) 7mo $641,984 $514 48
1463 Moore Cir 0.65mi 4/2.0 (+1) 1,312 (-5%) 8mo $655,000 $499 47
1478 Dyer 0.72mi 4/2.0 (+1) 1,312 (-5%) 7mo $700,000 $534 45
1193 Miller Cir 0.63mi 4/2.0 (+1) 1,536 (+11%) 2mo $735,000 $479 44

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 · 1.45% rent growth · sell at horizon

5-year hold
IRR
-22.0%
Equity multiple
0.25×
Total profit
$-110,518
Equity at exit
$78,279
10-year hold
IRR
-19.7%
Equity multiple
0.02×
Total profit
$-144,257
Equity at exit
$45,392

Cash invested: $147,000 (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 92882

Rents YoY
1.4%
Active inventory
124
Price-to-rent
12.5×

Monthly cashflow live

Estimated rent
$3,499 high interval (Pro) →
Mortgage (P&I)
$2,753
Tax from tax record
$103 /mo · $1,240/yr
Insurance
$219
HOA
$0
Vacancy / Maint / Mgmt
$735
Net cashflow
$-311

Break-even live

Break-even rent $3,893
Max offer price $470,127
Occupancy floor

Sensitivity live

Price -10% $-13 -5% $-162 +0% $-311 +5% $-459 +10% $-608
Rent -10% $-587 -5% $-449 +0% $-311 +5% $-172 +10% $-34
Rate -1.0pp $-46 -0.5pp $-177 base $-311 +0.5pp $-447 +1.0pp $-585

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
$131,250
Closing costs
$15,750
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 30 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
901 S Smith Ave Corona, CA 2.0 2.0 985 $1,950 $1.98 45d 1 0.50mi
604 W 10th St Unit 1 Corona, CA 3.0 2.0 1450 $2,595 $1.79 18d 1 0.55mi
1242 D St Corona, CA 4.0 2.0 1246 $2,995 $2.40 16d 1 0.57mi
1704 Lorraine Dr Unit 2 Corona, CA 3.0 2.0 1176 $3,599 $3.06 45d 1 0.76mi
1734 Lorraine Dr Unit 2 Corona, CA 3.0 2.0 1176 $3,649 $3.10 45d 1 0.78mi
1700 Via Pacifica Corona, CA 3.0 1.0–2.0 900 $3,299 $3.67 0d 26 0.78mi
1705 Lorraine Ave Corona, CA 3.0 2.0 1429 $4,349 $3.04 45d 1 0.78mi
1258 Biltmore Cir Corona, CA 4.0 3.0 1761 $3,900 $2.21 26d 1 0.80mi
680 Susanne St Unit 2 Corona, CA 3.0 2.0 1176 $3,599 $3.06 0d 1 0.80mi
1735 Lorraine Dr Unit 2 Corona, CA 3.0 2.0 1176 $3,869 $3.29 45d 1 0.81mi
662 Susanne St Corona, CA 4.0 2.5 1631 $4,249 $2.61 45d 1 0.81mi
662 Susanne St Unit 2 Corona, CA 3.0 2.0 1176 $3,669 $3.12 45d 1 0.81mi
639 W Citron St Corona, CA 3.0 2.0 1429 $4,099 $2.87 45d 1 0.81mi
629 Citron St Unit 2 Corona, CA 3.0 2.0 1176 $3,639 $3.09 26d 1 0.82mi
619 W Citron St Corona, CA 4.0 2.5 1631 $4,289 $2.63 26d 1 0.83mi
1762 Taylor Ave Corona, CA 4.0 2.5 1631 $4,259 $2.61 45d 1 0.84mi
1428 Camelot Dr Corona, CA 3.0 1.5 1495 $2,800 $1.87 20d 1 0.86mi
1617 Toyon Pl Corona, CA 3.0 2.0 1497 $3,490 $2.33 4d 1 0.87mi
1538 Via del Rio Corona, CA 3.0 1.5 1495 $3,050 $2.04 45d 1 0.95mi
1538 Via del Rio Corona, CA 3.0 2.0 1495 $3,050 $2.04 7d 1 0.95mi
1553 Chalgrove Dr Corona, CA 3.0 2.5 1624 $4,000 $2.46 19d 1 1.02mi
915 Paseo Grande Corona, CA 2.0 1.5 1100 $2,199 $2.00 45d 1 1.25mi
111 W Harrison St Corona, CA 1.0–2.0 1.0–2.0 900 $3,160 $3.51 1d 16 1.25mi
929 E Grand Blvd Corona, CA 2.0 1.5 1425 $2,800 $1.96 4d 1 1.29mi
418 N Main St Corona, CA 1.0–2.0 1.0–2.0 999 $2,940 $2.94 0d 13 1.32mi
211 W Rincon St Corona, CA 1.0–2.0 1.0–2.0 936 $3,005 $3.21 1d 14 1.34mi
990 Margarita Dr Corona, CA 2.0 2.0 888 $2,185 $2.46 1d 1 1.49mi
646 Savi Dr #103 Corona, CA 3.0 2.5 1613 $3,250 $2.01 26d 1 1.49mi
646 Savi Dr #102 Corona, CA 3.0 3.5 1542 $3,200 $2.08 26d 1 1.49mi
763 Savi Dr Corona, CA 3.0 2.5 1675 $3,500 $2.09 26d 1 1.50mi

Listing history 21 events

  1. 2026-06-21
    days on market $525,000 Active 68 DOM
  2. 2026-06-18
    days on market $525,000 Active 65 DOM
  3. 2026-06-17
    days on market $525,000 Active 64 DOM
  4. 2026-06-16
    days on market $525,000 Active 63 DOM
  5. 2026-06-15
    days on market $525,000 Active 62 DOM
  6. 2026-06-13
    days on market $525,000 Active 60 DOM
  7. 2026-06-13
    days on market $525,000 Active 59 DOM
  8. 2026-06-09
    days on market $525,000 Active 56 DOM
  9. 2026-06-08
    days on market $525,000 Active 55 DOM
  10. 2026-06-07
    days on market $525,000 Active 54 DOM
  11. 2026-06-04
    days on market $525,000 Active 51 DOM
  12. 2026-06-03
    days on market $525,000 Active 50 DOM
  13. 2026-06-02
    days on market $525,000 Active 49 DOM
  14. 2026-06-01
    days on market $525,000 Active 48 DOM
  15. 2026-05-31
    days on market $525,000 Active 47 DOM
  16. 2026-04-25
    status Active 766-char remark
    Show marketing remark (766 chars)

    Investor Opportunity, Fixer Upper in Corona. Great opportunity for investors, flippers, or buyers looking to renovate and add value. This property offers strong upside potential in an established neighborhood with convenient access to schools, shopping, dining, and major commuter routes. The home is in fixer condition and is ideal for a full renovation or value-add project. The lot provides ample space and flexibility for upgrades, landscaping, and outdoor improvements. Whether you are looking for your next flip project, or a property to customize to your own style, this home presents a great opportunity to build equity. Bring your contractor and your imagination. Property is being sold AS-IS. Buyer to verify all information, permits, and property details.

  17. 2026-04-14
    status Active 766-char remark
    Show marketing remark (766 chars)

    Investor Opportunity, Fixer Upper in Corona. Great opportunity for investors, flippers, or buyers looking to renovate and add value. This property offers strong upside potential in an established neighborhood with convenient access to schools, shopping, dining, and major commuter routes. The home is in fixer condition and is ideal for a full renovation or value-add project. The lot provides ample space and flexibility for upgrades, landscaping, and outdoor improvements. Whether you are looking for your next flip project, or a property to customize to your own style, this home presents a great opportunity to build equity. Bring your contractor and your imagination. Property is being sold AS-IS. Buyer to verify all information, permits, and property details.

  18. 2026-03-24
    status Active 766-char remark
    Show marketing remark (766 chars)

    Investor Opportunity, Fixer Upper in Corona. Great opportunity for investors, flippers, or buyers looking to renovate and add value. This property offers strong upside potential in an established neighborhood with convenient access to schools, shopping, dining, and major commuter routes. The home is in fixer condition and is ideal for a full renovation or value-add project. The lot provides ample space and flexibility for upgrades, landscaping, and outdoor improvements. Whether you are looking for your next flip project, or a property to customize to your own style, this home presents a great opportunity to build equity. Bring your contractor and your imagination. Property is being sold AS-IS. Buyer to verify all information, permits, and property details.

  19. 2026-03-21
    status Active 766-char remark
    Show marketing remark (766 chars)

    Investor Opportunity, Fixer Upper in Corona. Great opportunity for investors, flippers, or buyers looking to renovate and add value. This property offers strong upside potential in an established neighborhood with convenient access to schools, shopping, dining, and major commuter routes. The home is in fixer condition and is ideal for a full renovation or value-add project. The lot provides ample space and flexibility for upgrades, landscaping, and outdoor improvements. Whether you are looking for your next flip project, or a property to customize to your own style, this home presents a great opportunity to build equity. Bring your contractor and your imagination. Property is being sold AS-IS. Buyer to verify all information, permits, and property details.

  20. 2026-03-12
    listed $525,000 Active 766-char remark
    Show marketing remark (766 chars)

    Investor Opportunity, Fixer Upper in Corona. Great opportunity for investors, flippers, or buyers looking to renovate and add value. This property offers strong upside potential in an established neighborhood with convenient access to schools, shopping, dining, and major commuter routes. The home is in fixer condition and is ideal for a full renovation or value-add project. The lot provides ample space and flexibility for upgrades, landscaping, and outdoor improvements. Whether you are looking for your next flip project, or a property to customize to your own style, this home presents a great opportunity to build equity. Bring your contractor and your imagination. Property is being sold AS-IS. Buyer to verify all information, permits, and property details.

  21. 1976-07-01
    soldstatus $15,500

ⓘ 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
$1,240 · $103/mo
Projected year-2 tax
$3,990 · $332/mo
Expected delta
+$2,750/yr (+$229/mo · 221.9%)

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 6/10 Major 7 d/yr ≥100°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 19 unhealthy d/yr today · 23 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
$41,994
− Mortgage interest
−$29,408
− Property taxes
−$1,240
− Insurance
−$2,625
− Repairs & maintenance
−$3,360
− Management
−$3,360
− Depreciation
−$15,273
Taxable loss
−$13,271
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,185
After-tax cash flow
$-543/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
Corona-Norco Unified
NCES district ID
0609850
Math proficiency
46% ▲ 1.00%
Reading proficiency
61% ▬ 0.00%
Median HH income
$83,380
Composite
50.72/100
National rank
#3920
State rank
#312 of 1400 in CA

Livability — Corona

Score
63/100
State rank
#461
US rank
#15787

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Corona, CA
County
Riverside County · 2,287,001 people
City population
188,369
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
68,715
Household income
$104,457
Rent vs Own
35.5% rent · 64.5% own
Severe rent burden
1971.0

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
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
Hispanic / Latino 52% White 31% Two or more races 17% Asian 9% Black 4%
Hispanic origin (detail)
Mexican 44% Puerto Rican 1%
Common ancestry
Italian 4% Romanian 1% Portuguese 1%
Foreign-born
24% · Canada, South Korea, China
Languages at home
54% English-only · Spanish 36% Other Indo-European 3% Arabic 2%

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
▼ -707.65%
Current HPI
367.5939
Rent YoY
▲ 1.45%
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

+3287.1% since first listed
6 events — show timeline
  • 2026-04-25 Relisted CRMLS
  • 2026-04-14 Relisted CRMLS
  • 2026-03-24 Relisted CRMLS
  • 2026-03-21 Relisted CRMLS
  • 2026-03-12 Listed $525,000 CRMLS
  • 1976-07-01 Sold (Public Records) $15,500 Public Records

Property tax history

+3.7%/yr

Latest (2025): $1,240 · +26.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…