CashFlowRE
Sign in Sign up
2751 Reche Cyn
B- Composite 67.49
Why this score? — see what drove the B- 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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.2/10.0
  • ARV discount +7.5/15.0
  • Rent growth +3.1/5.0
  • Livability +2.8/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$149,999

2751 Reche Cyn · Colton, CA 92324
2 bd · 2.0 ba · 4,455 sqft · Land public records · 204 Days on market
Built 1972 $34/sqft · 100% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to Reche Canyon Mobile Estates! This spacious 2-bedroom, 2-bath home offers an open floor plan with a large living area and a functional kitchen layout featuring a center island and ample counter space. The home features updated flooring throughout, interior laundry, and a roomy primary suite with its own private bath. Both bedrooms are generously sized, providing flexibility for office space, guests, or shared living. Recent improvements include a repaired roof, updated plumbing, new vanities, and upgraded bathroom features including a shower and tub with glass doors. The home also features vinyl windows with a 25-year warranty, adding comfort and energy efficiency. Located near the front of the community for easy access, this home sits in a quiet, well-kept park close to schools, shopping, and freeway access. Community amenities include a pool, greenbelts, and visitor parking. Covered parking, storage potential, and a private patio area provide additional convenience. Seller is motivated — bring an offer.

Key facts

  • Community pool
  • Built 1972
  • Listed 203 days

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 2-bed/2.0-bath land listed at $150k.

Deal economics

  • At list price, monthly cash flow is $646 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.5% vs local median 3.5% in Colton — 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 56/100 on livability (#817 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: employment C-, crime D, schools F.
  • Colton Joint Unified (suburban): math 16% / reading 38% proficiency, ranked #373 of 517 in CA (top 72%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.5%/yr); 101 active listings in the ZIP; 5,458 units permitted in San Bernardino County in 2024 (1,500 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($71k/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 $1k of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 2.5% rent growth), your $42k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 204 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 7y 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 $23k; list at $150k implies a 552% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,999 (12.0% below list)

Questions for the listing agent

  1. It's been on market 204 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.42%
Cap rate
11.46%
Cash-on-cash
18.44%
DSCR
1.82
GRM
5.9

CMA / ARV

ARV (median comp)
$1,438,731,263
List price
$149,999
Delta
-99.99%
Verdict
UNDERPRICED
Comps
3 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.5% rent growth · sell at horizon

5-year hold
IRR
9.6%
Equity multiple
1.38×
Total profit
$15,773
Equity at exit
$22,365
10-year hold
IRR
18.3%
Equity multiple
2.49×
Total profit
$62,475
Equity at exit
$12,969

Cash invested: $42,000 (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 92324

Rents YoY
2.5%
Active inventory
101
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$2,129 medium interval (Pro) →
Mortgage (P&I)
$787
Tax est. 1.5%
$187 /mo · $2,250/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$447
Net cashflow
$646

Break-even live

Break-even rent $1,312
Max offer price $149,999
Occupancy floor 65%

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
$37,500
Closing costs
$4,500
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.

Listing history 30 events

  1. 2026-06-04
    days on market $149,999 Active 204 DOM
  2. 2026-06-03
    days on market $149,999 Active 203 DOM
  3. 2026-06-02
    days on market $149,999 Active 202 DOM
  4. 2026-06-01
    days on market $149,999 Active 201 DOM
  5. 2026-05-31
    days on market $149,999 Active 200 DOM
  6. 2026-04-14
    price $149,999 1036-char remark
    Show marketing remark (1036 chars)

    Welcome to Reche Canyon Mobile Estates! This spacious 2-bedroom, 2-bath home offers an open floor plan with a large living area and a functional kitchen layout featuring a center island and ample counter space. The home features updated flooring throughout, interior laundry, and a roomy primary suite with its own private bath. Both bedrooms are generously sized, providing flexibility for office space, guests, or shared living. Recent improvements include a repaired roof, updated plumbing, new vanities, and upgraded bathroom features including a shower and tub with glass doors. The home also features vinyl windows with a 25-year warranty, adding comfort and energy efficiency. Located near the front of the community for easy access, this home sits in a quiet, well-kept park close to schools, shopping, and freeway access. Community amenities include a pool, greenbelts, and visitor parking. Covered parking, storage potential, and a private patio area provide additional convenience. Seller is motivated — bring an offer.

  7. 2026-04-14
    status Active 1036-char remark
    Show marketing remark (1036 chars)

    Welcome to Reche Canyon Mobile Estates! This spacious 2-bedroom, 2-bath home offers an open floor plan with a large living area and a functional kitchen layout featuring a center island and ample counter space. The home features updated flooring throughout, interior laundry, and a roomy primary suite with its own private bath. Both bedrooms are generously sized, providing flexibility for office space, guests, or shared living. Recent improvements include a repaired roof, updated plumbing, new vanities, and upgraded bathroom features including a shower and tub with glass doors. The home also features vinyl windows with a 25-year warranty, adding comfort and energy efficiency. Located near the front of the community for easy access, this home sits in a quiet, well-kept park close to schools, shopping, and freeway access. Community amenities include a pool, greenbelts, and visitor parking. Covered parking, storage potential, and a private patio area provide additional convenience. Seller is motivated — bring an offer.

  8. 2026-04-04
    status Active 1036-char remark
    Show marketing remark (1036 chars)

    Welcome to Reche Canyon Mobile Estates! This spacious 2-bedroom, 2-bath home offers an open floor plan with a large living area and a functional kitchen layout featuring a center island and ample counter space. The home features updated flooring throughout, interior laundry, and a roomy primary suite with its own private bath. Both bedrooms are generously sized, providing flexibility for office space, guests, or shared living. Recent improvements include a repaired roof, updated plumbing, new vanities, and upgraded bathroom features including a shower and tub with glass doors. The home also features vinyl windows with a 25-year warranty, adding comfort and energy efficiency. Located near the front of the community for easy access, this home sits in a quiet, well-kept park close to schools, shopping, and freeway access. Community amenities include a pool, greenbelts, and visitor parking. Covered parking, storage potential, and a private patio area provide additional convenience. Seller is motivated — bring an offer.

  9. 2026-01-07
    price $139,999 1036-char remark
    Show marketing remark (1036 chars)

    Welcome to Reche Canyon Mobile Estates! This spacious 2-bedroom, 2-bath home offers an open floor plan with a large living area and a functional kitchen layout featuring a center island and ample counter space. The home features updated flooring throughout, interior laundry, and a roomy primary suite with its own private bath. Both bedrooms are generously sized, providing flexibility for office space, guests, or shared living. Recent improvements include a repaired roof, updated plumbing, new vanities, and upgraded bathroom features including a shower and tub with glass doors. The home also features vinyl windows with a 25-year warranty, adding comfort and energy efficiency. Located near the front of the community for easy access, this home sits in a quiet, well-kept park close to schools, shopping, and freeway access. Community amenities include a pool, greenbelts, and visitor parking. Covered parking, storage potential, and a private patio area provide additional convenience. Seller is motivated — bring an offer.

  10. 2025-10-28
    status Active 1036-char remark
    Show marketing remark (1036 chars)

    Welcome to Reche Canyon Mobile Estates! This spacious 2-bedroom, 2-bath home offers an open floor plan with a large living area and a functional kitchen layout featuring a center island and ample counter space. The home features updated flooring throughout, interior laundry, and a roomy primary suite with its own private bath. Both bedrooms are generously sized, providing flexibility for office space, guests, or shared living. Recent improvements include a repaired roof, updated plumbing, new vanities, and upgraded bathroom features including a shower and tub with glass doors. The home also features vinyl windows with a 25-year warranty, adding comfort and energy efficiency. Located near the front of the community for easy access, this home sits in a quiet, well-kept park close to schools, shopping, and freeway access. Community amenities include a pool, greenbelts, and visitor parking. Covered parking, storage potential, and a private patio area provide additional convenience. Seller is motivated — bring an offer.

  11. 2025-10-25
    listed $149,999 Active 1036-char remark
    Show marketing remark (1036 chars)

    Welcome to Reche Canyon Mobile Estates! This spacious 2-bedroom, 2-bath home offers an open floor plan with a large living area and a functional kitchen layout featuring a center island and ample counter space. The home features updated flooring throughout, interior laundry, and a roomy primary suite with its own private bath. Both bedrooms are generously sized, providing flexibility for office space, guests, or shared living. Recent improvements include a repaired roof, updated plumbing, new vanities, and upgraded bathroom features including a shower and tub with glass doors. The home also features vinyl windows with a 25-year warranty, adding comfort and energy efficiency. Located near the front of the community for easy access, this home sits in a quiet, well-kept park close to schools, shopping, and freeway access. Community amenities include a pool, greenbelts, and visitor parking. Covered parking, storage potential, and a private patio area provide additional convenience. Seller is motivated — bring an offer.

  12. 2025-10-14
    historical $149,999 1036-char remark
    Show marketing remark (1036 chars)

    Welcome to Reche Canyon Mobile Estates! This spacious 2-bedroom, 2-bath home offers an open floor plan with a large living area and a functional kitchen layout featuring a center island and ample counter space. The home features updated flooring throughout, interior laundry, and a roomy primary suite with its own private bath. Both bedrooms are generously sized, providing flexibility for office space, guests, or shared living. Recent improvements include a repaired roof, updated plumbing, new vanities, and upgraded bathroom features including a shower and tub with glass doors. The home also features vinyl windows with a 25-year warranty, adding comfort and energy efficiency. Located near the front of the community for easy access, this home sits in a quiet, well-kept park close to schools, shopping, and freeway access. Community amenities include a pool, greenbelts, and visitor parking. Covered parking, storage potential, and a private patio area provide additional convenience. Seller is motivated — bring an offer.

  13. 2025-10-03
    price $125,000
  14. 2025-09-07
    price $139,900
  15. 2025-08-06
    price $145,000
  16. 2025-08-06
    listed $139,000 Active
  17. 2019-10-12
    status Active
  18. 2019-09-30
    historical
  19. 2019-09-25
    historical Active Under Contract
  20. 2019-09-12
    price $35,900
  21. 2019-08-01
    status Active
  22. 2019-08-01
    price $38,000
  23. 2019-07-26
    historical Active Under Contract
  24. 2019-07-26
    price $30,500
  25. 2019-07-23
    listed $26,000 Active
  26. 2019-07-21
    historical
  27. 2019-07-17
    price $48,900
  28. 2019-07-09
    price $48,000
  29. 2019-07-03
    listed $58,000 Active
  30. 1984-05-14
    soldstatus $23,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 67% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥100°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 22 unhealthy d/yr today · 27 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
$25,551
− Mortgage interest
−$8,402
− Property taxes
−$2,250
− Insurance
−$750
− Repairs & maintenance
−$2,044
− Management
−$2,044
− Depreciation
−$4,364
Taxable income
$5,697
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,367
After-tax cash flow
$6,379/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
Colton Joint Unified
NCES district ID
0609390
Math proficiency
16% ▼ -9.00%
Reading proficiency
38% ▼ -1.00%
Median HH income
$51,178
Composite
23.74/100
National rank
#7820
State rank
#373 of 517 in CA

Livability — Colton

Score
56/100
State rank
#817
US rank
#23005

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Colton, CA
County
San Bernardino County · 2,030,291 people
City population
57,365
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
57,365
Household income
$71,078
Rent vs Own
45.3% rent · 54.7% own
Severe rent burden
2195.0

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 (74%)
Race & ethnicity
Hispanic / Latino 74% Two or more races 24% White 11% Black 8% Asian 4% Native American 1%
Hispanic origin (detail)
Mexican 69%
Common ancestry
Lithuanian 1%
Foreign-born
24% · Canada, Vietnam
Languages at home
47% English-only · Spanish 49% Tagalog/Filipino 1% Other Indo-European 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
▼ -270.99%
Current HPI
451.2973
Rent YoY
▲ 2.50%
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

+552.2% since first listed
25 events — show timeline
  • 2026-04-14 Price Changed $149,999 CRMLS
  • 2026-04-14 Relisted CRMLS
  • 2026-04-04 Relisted CRMLS
  • 2026-01-07 Price Changed $139,999 CRMLS
  • 2025-10-28 Relisted CRMLS
  • 2025-10-25 Listed $149,999 CRMLS
  • 2025-10-14 Coming Soon $149,999 CRMLS
  • 2025-10-03 Price Changed $125,000 CRMLS
  • 2025-09-07 Price Changed $139,900 CRMLS
  • 2025-08-06 Price Changed $145,000 CRMLS
  • 2025-08-06 Listed $139,000 CRMLS
  • 2019-10-12 Relisted CRMLS
  • 2019-09-30 Listing Removed CRMLS
  • 2019-09-25 Contingent CRMLS
  • 2019-09-12 Price Changed $35,900 CRMLS
  • 2019-08-01 Relisted CRMLS
  • 2019-08-01 Price Changed $38,000 CRMLS
  • 2019-07-26 Contingent CRMLS
  • 2019-07-26 Price Changed $30,500 CRMLS
  • 2019-07-23 Listed $26,000 CRMLS
  • 2019-07-21 Listing Removed CRMLS
  • 2019-07-17 Price Changed $48,900 CRMLS
  • 2019-07-09 Price Changed $48,000 CRMLS
  • 2019-07-03 Listed $58,000 CRMLS
  • 1984-05-14 Sold (Public Records) $23,000 Public Records

Property tax history

+67.6%/yr

Latest (2025): $138,303 · +0.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…