CashFlowRE
Sign in Sign up
2139 4th St #7
B+ Composite 76.43
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.3/10.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.4/5.0
  • Appreciation +0.0/10.0

$139,999

2139 4th St #7 · Ontario, CA 91764
3 bd · 2.0 ba · 1,464 sqft · Manufactured public records · 132 Days on market
Built 1973 Est $227k · 38% under

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

Listing remarks MLS

Discover this 4-bedroom, 2-bathroom mobile home in the Lamplighter Mobile Home Park in Ontario. Featuring an open concept design in your main living spaces. Enjoy the convenience of a Nest thermostat for energy efficiency, while the spacious living and dining areas provide a warm and inviting atmosphere. The primary bedroom offers an en-suite bathroom complete with a separate tub and shower, dual sinks, and plenty of space for your comfort. Each of the additional 3 bedrooms boasts ample size to accommodate your furnishings or the kids toys. Step out the sliding glass door to a covered patio with stamped concrete, complemented by a side yard featuring low-maintenance artificial turf—perfect for outdoor activities. You’ll also love the variety of fruit trees, including apple, peach, guava, and avocado, providing fresh produce right from your yard. With a 2-car covered carport and a large shed for extra storage, this home provides functionality. Enjoy community amenities such as a clubhouse, pool and spa, playground, and RV parking lot.

Key facts

  • Community pool
  • Built 1973
  • Listed 131 days

Property features AI

Finance

  • Other: Manager approval required for sale; Located west of Vineyard on 4th St.
  • HOA & community: Land lease (approx. $1,265 per month)

Exterior

  • Parking: Carport
  • Utilities: Public sewer; District/public water
  • Home design: Single-story manufactured/mobile home; Mobile home remains; Mobile dimensions approximately 24 ft by 61 ft; Facing direction not specified; Entry level: 1
  • Construction: Year built per assessor; Total of 1 story
  • Exterior features: Community pool; Sidewalks; Located in Lamplighter park; Lot zoning roughly 0–1 unit per acre

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central cooling
  • Interior features: One level home; Entry on main level; Community spa; Community pool
  • Laundry & utility: Inside laundry

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 manufactured listed at $140k.

Deal economics

  • At list price, monthly cash flow is $1k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $140k).
  • Recommended offer: $123k (12.0% below list) — sets the bar for market timing.
  • Cap rate 19.0% vs local median 2.7% in Ontario — 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 (#435 in CA) — a middle-class / working-renter tenant base. Strengths: commute A-, housing B+; Watch: schools F, cost of living F, health & safety F.
  • Cucamonga Elementary (suburban): math 28% / reading 42% proficiency, ranked #867 of 1,400 in CA (top 62%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 60% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents soft (-0.3%/yr); 77 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals leasing fast (median 0d 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).
  • At $3,094/mo this rent would consume 45% of the median local household income ($82k/yr) (locally 3075% 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 $968 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 + 0.0% rent growth), your $39k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 132 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 17y ago; this cycle's ask has dropped $15k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; extreme-heat days projected 6→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $123,199 (12.0% below list)

Questions for the listing agent

  1. It's been on market 132 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 1973 — 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. 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
2.21%
Cap rate
18.95%
Cash-on-cash
45.21%
DSCR
3.01
GRM
3.8

CMA / ARV

ARV (on-the-fly)
$226,920
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2139 E 4TH St #120 0.00mi 3/2.0 1,590 (+9%) 0mo $147,000 $92 85
2139 E 4th St #135 0.08mi 3/2.0 1,560 (+7%) 5mo $268,323 $172 81
2139 E 4th St #39 0.08mi 3/2.0 1,320 (-10%) 3mo $185,000 $140 78
2139 E 4th St #85 0.08mi 3/2.0 1,512 (+3%) 23mo $234,995 $155 72
2139 E 4th #90 0.08mi 3/2.0 1,272 (-13%) 6mo $241,500 $190 70

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
38.9%
Equity multiple
2.59×
Total profit
$62,349
Equity at exit
$20,874
10-year hold
IRR
43.8%
Equity multiple
4.59×
Total profit
$140,552
Equity at exit
$12,105

Cash invested: $39,200 (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 91764

Rents YoY
-0.3%
Active inventory
77
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$3,094 high interval (Pro) →
Mortgage (P&I)
$734
Tax est. 1.5%
$175 /mo · $2,100/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$650
Net cashflow
$1,477

Break-even live

Break-even rent $1,225
Max offer price $139,999
Occupancy floor 47%

Sensitivity live

Price -10% $1,574 -5% $1,525 +0% $1,477 +5% $1,428 +10% $1,380
Rent -10% $1,232 -5% $1,355 +0% $1,477 +5% $1,599 +10% $1,721
Rate -1.0pp $1,547 -0.5pp $1,512 base $1,477 +0.5pp $1,440 +1.0pp $1,404

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
$35,000
Closing costs
$4,200
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1925 E Harvard Privado Unit C Ontario, CA 3.0 2.5 1540 $3,000 $1.95 0d 1 0.37mi
1221 N Vineyard Ave Ontario, CA 1.0–2.0 1.0–2.0 867 $2,345 $2.70 0d 5 0.45mi
1879 E Jay St Unit B Ontario, CA 3.0 1.5 1033 $2,750 $2.66 0d 1 0.53mi
1037 N Archibald Ave Ontario, CA 2.0–3.0 2.5 1612 $3,582 $2.22 0d 6 0.64mi
2000 Inland Empire Blvd Ontario, CA 3.0 1.0–2.0 808 $3,799 $4.70 0d 34 0.68mi
2615 E Date Palm Paseo Ontario, CA 1.0–3.0 1.0–2.0 937 $3,349 $3.57 0d 26 0.77mi
755 N Via Dolcetto Ontario, CA 2.0 2.5 1462 $3,140 $2.15 13d 1 0.94mi
1725 E G St Ontario, CA 2.0–4.0 2.5–3.5 1100 $2,690 $2.45 0d 5 0.95mi
1675 E G St Ontario, CA 1.0–3.0 1.0–2.0 842 $2,500 $2.97 0d 10 0.97mi
2830 E Via Fiano Ontario, CA 4.0 2.5 1749 $3,200 $1.83 2d 1 1.00mi
2830 E Via Fiano Ontario, CA 4.0 3.0 1750 $3,200 $1.83 16d 1 1.00mi
1548 N Lassen Ave Ontario, CA 2.0 2.0 900 $2,500 $2.78 0d 1 1.05mi
1701 E D St Ontario, CA 1.0–3.0 1.0–2.0 993 $3,175 $3.20 0d 19 1.05mi
2904 E Via Fiano Ontario, CA 4.0 2.5 1749 $3,250 $1.86 23d 1 1.07mi
1005 N Center Ave Ontario, CA 1.0–3.0 1.0–2.0 962 $3,353 $3.49 0d 21 1.20mi
811 N Turner Ave Unit 7 Ontario, CA 2.0 2.5 1445 $3,200 $2.21 18d 1 1.21mi
8739 Pine Crest Pl Rancho Cucamonga, CA 2.0 1.5 1179 $2,700 $2.29 0d 1 1.24mi
8731 Pine Crest Pl Rancho Cucamonga, CA 2.0 1.5 1179 $2,995 $2.54 4d 1 1.25mi
751 N Corvette Dr Unit 4 Ontario, CA 3.0 1.5 1200 $2,950 $2.46 0d 1 1.28mi
713 N Corvette Dr Unit 1 Ontario, CA 3.0 1.5 1350 $3,200 $2.37 11d 1 1.31mi
713 N Corvette Dr Unit 3 Ontario, CA 3.0 1.5 1250 $2,900 $2.32 4d 1 1.31mi
8445 Chaffee St Rancho Cucamonga, CA 4.0 2.0 1438 $3,300 $2.29 16d 1 1.37mi
8555 Sandalwood Ct Rancho Cucamonga, CA 3.0 2.0 1400 $3,375 $2.41 0d 1 1.41mi

Listing history 34 events

  1. 2026-06-21
    days on market $139,999 Active 132 DOM
  2. 2026-06-18
    days on market $139,999 Active 129 DOM
  3. 2026-06-17
    days on market $139,999 Active 128 DOM
  4. 2026-06-16
    days on market $139,999 Active 127 DOM
  5. 2026-06-15
    days on market $139,999 Active 126 DOM
  6. 2026-06-13
    days on market $139,999 Active 124 DOM
  7. 2026-06-13
    days on market $139,999 Active 123 DOM
  8. 2026-06-09
    days on market $139,999 Active 120 DOM
  9. 2026-06-08
    days on market $139,999 Active 119 DOM
  10. 2026-06-07
    days on market $139,999 Active 118 DOM
  11. 2026-06-04
    days on market $139,999 Active 115 DOM
  12. 2026-06-03
    days on market $139,999 Active 114 DOM
  13. 2026-06-02
    days on market $139,999 Active 113 DOM
  14. 2026-06-01
    days on market $139,999 Active 112 DOM
  15. 2026-05-31
    days on market $139,999 Active 111 DOM
  16. 2026-04-22
    price $139,999
  17. 2026-03-22
    price $145,000
  18. 2026-02-20
    price $149,999
  19. 2026-02-09
    listed $155,000 Active
  20. 2024-09-04
    soldstatus $149,500 Closed Sale 1061-char remark
    Show marketing remark (1061 chars)

    Discover this 4-bedroom, 2-bathroom mobile home in the Lamplighter Mobile Home Park in Ontario. Featuring an open concept design in your main living spaces. Enjoy the convenience of a Nest thermostat for energy efficiency, while the spacious living and dining areas provide a warm and inviting atmosphere. The primary bedroom offers an en-suite bathroom complete with a separate tub and shower, dual sinks, and plenty of space for your comfort. Each of the additional 3 bedrooms boasts ample size to accommodate your furnishings or the kids toys. Step out the sliding glass door to a covered patio with stamped concrete, complemented by a side yard featuring low-maintenance artificial turf—perfect for outdoor activities. You’ll also love the variety of fruit trees, including apple, peach, guava, and avocado, providing fresh produce right from your yard. With a 2-car covered carport and a large shed for extra storage, this home provides functionality. Enjoy community amenities such as a clubhouse, pool and spa, playground, and RV parking lot.

  21. 2024-07-31
    status Pending Sale 1061-char remark
    Show marketing remark (1061 chars)

    Discover this 4-bedroom, 2-bathroom mobile home in the Lamplighter Mobile Home Park in Ontario. Featuring an open concept design in your main living spaces. Enjoy the convenience of a Nest thermostat for energy efficiency, while the spacious living and dining areas provide a warm and inviting atmosphere. The primary bedroom offers an en-suite bathroom complete with a separate tub and shower, dual sinks, and plenty of space for your comfort. Each of the additional 3 bedrooms boasts ample size to accommodate your furnishings or the kids toys. Step out the sliding glass door to a covered patio with stamped concrete, complemented by a side yard featuring low-maintenance artificial turf—perfect for outdoor activities. You’ll also love the variety of fruit trees, including apple, peach, guava, and avocado, providing fresh produce right from your yard. With a 2-car covered carport and a large shed for extra storage, this home provides functionality. Enjoy community amenities such as a clubhouse, pool and spa, playground, and RV parking lot.

  22. 2024-07-17
    price $169,900 1061-char remark
    Show marketing remark (1061 chars)

    Discover this 4-bedroom, 2-bathroom mobile home in the Lamplighter Mobile Home Park in Ontario. Featuring an open concept design in your main living spaces. Enjoy the convenience of a Nest thermostat for energy efficiency, while the spacious living and dining areas provide a warm and inviting atmosphere. The primary bedroom offers an en-suite bathroom complete with a separate tub and shower, dual sinks, and plenty of space for your comfort. Each of the additional 3 bedrooms boasts ample size to accommodate your furnishings or the kids toys. Step out the sliding glass door to a covered patio with stamped concrete, complemented by a side yard featuring low-maintenance artificial turf—perfect for outdoor activities. You’ll also love the variety of fruit trees, including apple, peach, guava, and avocado, providing fresh produce right from your yard. With a 2-car covered carport and a large shed for extra storage, this home provides functionality. Enjoy community amenities such as a clubhouse, pool and spa, playground, and RV parking lot.

  23. 2024-07-12
    listed $180,000 Active 1061-char remark
    Show marketing remark (1061 chars)

    Discover this 4-bedroom, 2-bathroom mobile home in the Lamplighter Mobile Home Park in Ontario. Featuring an open concept design in your main living spaces. Enjoy the convenience of a Nest thermostat for energy efficiency, while the spacious living and dining areas provide a warm and inviting atmosphere. The primary bedroom offers an en-suite bathroom complete with a separate tub and shower, dual sinks, and plenty of space for your comfort. Each of the additional 3 bedrooms boasts ample size to accommodate your furnishings or the kids toys. Step out the sliding glass door to a covered patio with stamped concrete, complemented by a side yard featuring low-maintenance artificial turf—perfect for outdoor activities. You’ll also love the variety of fruit trees, including apple, peach, guava, and avocado, providing fresh produce right from your yard. With a 2-car covered carport and a large shed for extra storage, this home provides functionality. Enjoy community amenities such as a clubhouse, pool and spa, playground, and RV parking lot.

  24. 2023-11-22
    historical
  25. 2023-11-13
    status Active
  26. 2023-11-11
    status Pending Sale
  27. 2023-09-12
    price $170,000
  28. 2023-07-24
    listed $175,000 Active
  29. 2022-04-22
    soldstatus $155,000 Closed Sale
  30. 2022-03-09
    status Pending Sale
  31. 2022-01-20
    listed $150,000 Active
  32. 2009-07-18
    historical
  33. 2009-05-04
    price $39,500
  34. 2009-04-19
    listed $49,500

ⓘ 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 (shaded) · 69% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 7/10 Severe 6 d/yr ≥100°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 23 unhealthy d/yr today · 28 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
$37,128
− Mortgage interest
−$7,842
− Property taxes
−$2,100
− Insurance
−$700
− Repairs & maintenance
−$2,970
− Management
−$2,970
− Depreciation
−$4,073
Taxable income
$16,473
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,953
After-tax cash flow
$13,768/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
Cucamonga Elementary
NCES district ID
0616300
Math proficiency
28% ▬ 0.00%
Reading proficiency
42% ▲ 1.00%
Median HH income
$55,067
Composite
33.44/100
National rank
#10539
State rank
#867 of 1400 in CA

Livability — Ontario

Score
63/100
State rank
#435
US rank
#14949

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ontario, CA
County
San Bernardino County · 2,030,291 people
City population
183,440
Metro
Riverside-San Bernardino-Ontario, CA
Population (ZIP)
56,270
Household income
$81,762
Rent vs Own
54.9% rent · 45.1% own
Severe rent burden
3075.0

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 (70%)
Race & ethnicity
Hispanic / Latino 70% Two or more races 26% White 12% Black 8% Asian 6% Native American 2%
Hispanic origin (detail)
Mexican 60%
Common ancestry
Italian 1% Romanian 1% Serbian 1%
Foreign-born
28% · Canada, China, Vietnam
Languages at home
44% English-only · Spanish 50% Chinese 1% Tagalog/Filipino 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
▼ -571.87%
Current HPI
456.8173
Rent YoY
▼ -0.27%
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

+182.8% since first listed
19 events — show timeline
  • 2026-04-22 Price Changed $139,999 CRMLS
  • 2026-03-22 Price Changed $145,000 CRMLS
  • 2026-02-20 Price Changed $149,999 CRMLS
  • 2026-02-09 Listed $155,000 CRMLS
  • 2024-09-04 Sold (MLS) $149,500 CRMLS
  • 2024-07-31 Pending CRMLS
  • 2024-07-17 Price Changed $169,900 CRMLS
  • 2024-07-12 Listed $180,000 CRMLS
  • 2023-11-22 Listing Removed CRMLS
  • 2023-11-13 Relisted CRMLS
  • 2023-11-11 Pending CRMLS
  • 2023-09-12 Price Changed $170,000 CRMLS
  • 2023-07-24 Listed $175,000 CRMLS
  • 2022-04-22 Sold (MLS) $155,000 CRMLS
  • 2022-03-09 Pending CRMLS
  • 2022-01-20 Listed $150,000 CRMLS
  • 2009-07-18 Listing Removed CRMLS
  • 2009-05-04 Price Changed $39,500 CRMLS
  • 2009-04-19 Listed $49,500 CRMLS

Property tax history

-0.4%/yr

Latest (2012): $161 · -1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…