CashFlowRE
Sign in Sign up
15248 Lynch Ct
D Composite 42.84
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).

  • Appreciation +10.0/10.0
  • Cash flow +9.1/30.0
  • ARV discount +8.4/15.0
  • Rent growth +3.7/5.0
  • DSCR +2.5/10.0
  • Condition / age +2.5/5.0
  • Livability +2.4/5.0
  • 1% rule +2.2/10.0
  • Schools +2.2/10.0

$399,900

15248 Lynch Ct · Adelanto, CA 92301
5 bd · 2.0 ba · 1,580 sqft · SingleFamily public records · 22 Days on market
Built 2004 7,400 sqft lot Est $408k · at est.

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

Listing remarks MLS

Property back on market at no fault of seller. 5 bedroom 2 bathroom single story home on quiet cul-de-sac. Home offers large master with walk in closet and indoor laundry room. Sellers are painting all Fascia/eves and repairing front porch by end of March. Priced to sell quickly.

Key facts

  • 7,400 sq ft lot
  • 2 garage spots
  • Built 2004

Property features AI

Finance

  • Other: Single-unit property; One common wall; No ADU; Has assessor parcel number 3135211140000

Exterior

  • Parking: Attached 2-car garage; 2 total parking spaces
  • Utilities: Public sewer; District/public water
  • Home design: Attached property; Single-story; One entry level
  • Construction: Public records used for year built and living area source
  • Exterior features: House; No pool; Sprinkler system (drip system); Curbs, sidewalks, street lighting, biking paths, park nearby

Interior

  • Kitchen: Kitchen open to family room; Formal dining area and in-kitchen eating area; Pots & pan drawers; Microwave, Refrigerator, Gas oven, Dishwasher
  • Bedrooms: Five main-level bedrooms
  • Bathrooms: Two full bathrooms (both on main level)
  • Heating & cooling: Central cooling; Central furnace heating
  • Interior features: One-level home; Entry; Office; Living room; Family room; Has view; Entry located on main level; Main level has 5 bedrooms and 2 bathrooms
  • Laundry & utility: Separate laundry room; Gas and electric dryer hookups

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 5-bed/2.0-bath single-family listed at $400k.

Deal economics

  • At list price, monthly cash flow is $-309 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $345k (13.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $288k (28.0% below list).
  • Recommended offer: $288k (28.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.4% vs local median 4.2% in Adelanto — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 47/100 on livability (#1,250 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: crime D, amenities F, commute F.
  • Victor Valley Union High (urban): math 25% / reading 25% proficiency, ranked #407 of 517 in CA (top 79%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Gus Franklin Jr. (math 24% / reading 24%, grade F, #973 of 1,571 statewide, top 73%, 549 students, 63% FRL); Mesa Linda Middle (775 students, 77% FRL); Adelanto High (2,223 students, 71% FRL) — zoned schools at 70% FRL track the district average.
  • Market conditions: Rents rising fast (+4.7%/yr); 631 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 5,458 units permitted in San Bernardino County in 2024 (1,500 in 5+ unit buildings).
  • At $2,879/mo this rent would consume 50% of the median local household income ($69k/yr) (locally 1345% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $43k of equity ($3k loan paydown + $40k appreciation (10.0% local appreciation)).
  • San Bernardino County population projected at +15% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 2, paydown + projected appreciation supports a ~$69k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($394k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 19y 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 $259k; list at $400k implies a 54% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 3→8/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $287,858 (28.0% 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. 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. Crime grade is D 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.72%
Cap rate
5.37%
Cash-on-cash
-3.31%
DSCR
0.85
GRM
11.6

CMA / ARV

ARV (on-the-fly)
$407,640
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
11840 Marshall 0.30mi 4/2.0 (-1) 1,564 (-1%) 1mo $395,000 $253 79
15386 Fremont Dr 0.18mi 4/2.0 (-1) 1,644 (+4%) 5mo $366,160 $223 76
15036 Carrolton 0.26mi 4/2.0 (-1) 1,600 (+1%) 6mo $395,000 $247 76
15466 Ross Dr 0.30mi 4/2.0 (-1) 1,564 (-1%) 8mo $400,000 $256 73
11537 Winter Pl 0.36mi 4/2.0 (-1) 1,647 (+4%) 1mo $425,000 $258 70
15824 Desert Pass 0.75mi 4/2.0 (-1) 1,588 (+0%) 0mo $400,000 $252 59
15416 Kearny Dr 0.23mi 4/2.0 (-1) 1,359 (-14%) 4mo $399,000 $294 57
11504 Star St 0.40mi 4/2.0 (-1) 1,400 (-11%) 3mo $390,000 $279 55
11771 Dana Dr 0.53mi 4/2.0 (-1) 1,728 (+9%) 2mo $463,000 $268 54
11542 Villa St 0.74mi 5/3.0 1,713 (+8%) 6mo $460,000 $269 43
11409 Bellevue 0.57mi 4/2.0 (-1) 1,790 (+13%) 4mo $475,000 $265 42
11483 Russet 0.58mi 4/2.5 (-1) 1,815 (+15%) 5mo $460,000 $253 37

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 4.68% rent growth · sell at horizon

5-year hold
IRR
22.4%
Equity multiple
2.81×
Total profit
$203,023
Equity at exit
$360,262
10-year hold
IRR
20.4%
Equity multiple
6.57×
Total profit
$623,938
Equity at exit
$776,918

Cash invested: $111,972 (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 92301

Home prices YoY
10.0%
Rents YoY
4.7%
Active inventory
631
Price-to-rent
11.6×

Monthly cashflow live

Estimated rent
$2,879 medium interval (Pro) →
Mortgage (P&I)
$2,097
Tax from tax record
$319 /mo · $3,827/yr
Insurance
$167
HOA
$0
Vacancy / Maint / Mgmt
$605
Net cashflow
$-309

Break-even live

Break-even rent $3,269
Max offer price $345,391
Occupancy floor

Sensitivity live

Price -10% $-82 -5% $-195 +0% $-309 +5% $-422 +10% $-535
Rent -10% $-536 -5% $-422 +0% $-309 +5% $-195 +10% $-81
Rate -1.0pp $-107 -0.5pp $-207 base $-309 +0.5pp $-412 +1.0pp $-518

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
$99,975
Closing costs
$11,997
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11860 Lupin Rd Adelanto, CA 4.0 2.0 1902 $2,350 $1.24 21d 1 0.38mi
14245 Tierra del Sur St Adelanto, CA 4.0 3.0 2100 $3,200 $1.52 0d 1 1.50mi

Listing history 21 events

  1. 2026-06-21
    days on market $399,900 Active 22 DOM
  2. 2026-06-18
    days on market $399,900 Active 19 DOM
  3. 2026-06-17
    days on market $399,900 Active 18 DOM
  4. 2026-06-16
    days on market $399,900 Active 17 DOM
  5. 2026-06-15
    days on market $399,900 Active 16 DOM
  6. 2026-06-13
    days on market $399,900 Active 14 DOM
  7. 2026-06-09
    days on market $399,900 Active 10 DOM
  8. 2026-06-08
    days on market $399,900 Active 9 DOM
  9. 2026-06-07
    days on market $399,900 Active 8 DOM
  10. 2026-06-04
    days on market $399,900 Active 5 DOM
  11. 2026-06-03
    days on market $399,900 Active 4 DOM
  12. 2026-06-02
    days on market $399,900 Active 3 DOM
  13. 2026-06-01
    days on market $399,900 Active 2 DOM
  14. 2026-05-17
    historical $399,900
  15. 2026-04-27
    historical
  16. 2026-03-01
    listed $399,000 Active
  17. 2020-08-19
    soldstatus $259,000 280-char remark
    Show marketing remark (280 chars)

    Property back on market at no fault of seller. 5 bedroom 2 bathroom single story home on quiet cul-de-sac. Home offers large master with walk in closet and indoor laundry room. Sellers are painting all Fascia/eves and repairing front porch by end of March. Priced to sell quickly.

  18. 2020-08-19
    soldstatus $259,000
    Show marketing remark (280 chars)

    Property back on market at no fault of seller. 5 bedroom 2 bathroom single story home on quiet cul-de-sac. Home offers large master with walk in closet and indoor laundry room. Sellers are painting all Fascia/eves and repairing front porch by end of March. Priced to sell quickly.

  19. 2020-03-13
    listed $245,000 280-char remark
    Show marketing remark (280 chars)

    Property back on market at no fault of seller. 5 bedroom 2 bathroom single story home on quiet cul-de-sac. Home offers large master with walk in closet and indoor laundry room. Sellers are painting all Fascia/eves and repairing front porch by end of March. Priced to sell quickly.

  20. 2007-03-22
    historical
  21. 2007-03-06
    listed $299,900

ⓘ 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
$3,827 · $319/mo
Projected year-2 tax
$3,827 · $319/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 D · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 7/10 Severe 3 d/yr ≥99°F today · 8 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 18 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
$34,543
− Mortgage interest
−$22,401
− Property taxes
−$3,827
− Insurance
−$2,000
− Repairs & maintenance
−$2,763
− Management
−$2,763
− Depreciation
−$11,633
Taxable loss
−$10,844
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,603
After-tax cash flow
$-1,100/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 Valley Union High
NCES district ID
0636972
Math proficiency
25% ▲ 6.00%
Reading proficiency
25% ▼ -12.00%
Median HH income
$45,112
Composite
21.6/100
National rank
#8296
State rank
#407 of 517 in CA

Livability — Adelanto

Score
47/100
State rank
#1250
US rank
#26338

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Adelanto, CA
County
San Bernardino County · 2,030,291 people
City population
38,577
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
38,577
Household income
$68,676
Rent vs Own
37.8% rent · 62.2% own
Severe rent burden
1345.0

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 (69%)
Race & ethnicity
Hispanic / Latino 69% Two or more races 34% Black 15% White 9% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 58%
Foreign-born
18% · Canada
Languages at home
52% English-only · Spanish 46%

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
▲ 41.09%
Current HPI
453.6071
Rent YoY
▲ 4.68%
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

+33.3% since first listed
8 events — show timeline
  • 2026-05-17 Coming Soon $399,900 CRMLS
  • 2026-04-27 Listing Removed CRMLS
  • 2026-03-01 Listed $399,000 CRMLS
  • 2020-08-19 Sold (Public Records) $259,000 Public Records
  • 2020-08-19 Sold (MLS) $259,000 CRMLS
  • 2020-03-13 Listed $245,000 CRMLS
  • 2007-03-22 Listing Removed CRMLS
  • 2007-03-06 Listed $299,900 CRMLS

Property tax history

+3.9%/yr

Latest (2025): $3,827 · +7.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…