CashFlowRE
Sign in Sign up
17377 Valley #19
C+ Composite 61.75
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.2/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • ARV discount +0.6/15.0
  • Appreciation +0.0/10.0

$185,000

17377 Valley #19 · Fontana, CA 92335
3 bd · 2.0 ba · 1,620 sqft · Manufactured public records · 192 Days on market
Built 2006 Est $160k · 15% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to this stunning and spacious home conveniently situated near shopping centers, Kaiser Hospital, and easy freeway access, this home offers both comfort and convenience. Inside, you’ll be greeted with tall ceilings and elegant arched walls that create a warm and inviting flow between the dining and living areas. The living room features a rare and beautiful fireplace, an exceptional detail not often found in mobile homes. The master room features a spacious bathroom, double sinks, and a relaxing Roman tub. The thoughtful floor plan includes two dining areas, a large kitchen, and generously sized bedrooms providing plenty of room for the whole family. House is located in a welco

Key facts

  • Double sinks
  • Rare fireplace
  • Tall ceilings

Tags

TALL CEILINGSARCHED WALLSRARE FIREPLACESPACIOUS BATHROOMDOUBLE SINKSROMAN TUB

Property features AI

Finance

  • Other: Community features include gutters
  • Financial info: Monthly land lease of $975 (park-provided)
  • HOA & community: Park community with land lease

Exterior

  • Parking: Located in Villa Fontana park
  • Utilities: Public sewer; District/public water
  • Home design: Single-story mobile home (13 ft x 60 ft); Mobile home remains on site
  • Construction: Year built (per public records); Living area per public records
  • Exterior features: Paved lot; No pool

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central furnace heating
  • Interior features: One-level home with front entry; Entry located at the front
  • Laundry & utility: Laundry room inside the home; Individual 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 3-bed/2.0-bath manufactured listed at $185k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $185k).
  • Recommended offer: $163k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.5% 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.
  • 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 (+2.3%/yr); 115 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 5,458 units permitted in San Bernardino County in 2024 (1,500 in 5+ unit buildings).
  • At $3,010/mo this rent would consume 46% of the median local household income ($78k/yr) (locally 3437% 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 $1k of loan paydown is wiped out by about $6k 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 + 2.3% rent growth), your $52k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 192 days — a 12% lower offer ($163k) 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.

Risks & watch-outs

  • 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 $162,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 192 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.63%
Cap rate
14.54%
Cash-on-cash
29.44%
DSCR
2.31
GRM
5.1

CMA / ARV

ARV (on-the-fly)
$160,380
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
17333 Valley Blvd #81 0.13mi 3/2.0 1,440 (-11%) 3mo $130,000 $90 73
17400 Valley Blvd #50 0.17mi 3/2.0 1,440 (-11%) 8mo $175,000 $122 67
17400 Valley Blvd #43 0.17mi 4/2.0 (+1) 1,440 (-11%) 5mo $205,000 $142 64
17333 Valley Blvd 0.13mi 2/2.0 (-1) 1,440 (-11%) 13mo $137,000 $95 60
17400 Valley Blvd #57 0.17mi 3/2.0 1,440 (-11%) 19mo $142,000 $99 58

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
23.2%
Equity multiple
1.94×
Total profit
$48,908
Equity at exit
$27,584
10-year hold
IRR
30.7%
Equity multiple
3.67×
Total profit
$138,517
Equity at exit
$15,995

Cash invested: $51,800 (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
5.1×

Monthly cashflow live

Estimated rent
$3,010 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$60 /mo · $718/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$632
Net cashflow
$1,271

Break-even live

Break-even rent $1,401
Max offer price $185,000
Occupancy floor 53%

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
$46,250
Closing costs
$5,550
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
16970 Marygold Ave Fontana, CA 2.0 2.0 1045 $2,275 $2.18 20d 2 0.69mi
17055 San Bernardino Ave Fontana, CA 3.0 2.0 1630 $3,350 $2.06 44d 1 0.71mi

Listing history 23 events

  1. 2026-06-18
    days on market $185,000 Active 192 DOM
  2. 2026-06-17
    days on market $185,000 Active 191 DOM
  3. 2026-06-16
    days on market $185,000 Active 190 DOM
  4. 2026-06-15
    days on market $185,000 Active 189 DOM
  5. 2026-06-13
    days on market $185,000 Active 187 DOM
  6. 2026-06-13
    days on market $185,000 Active 186 DOM
  7. 2026-06-09
    days on market $185,000 Active 183 DOM
  8. 2026-06-08
    days on market $185,000 Active 182 DOM
  9. 2026-06-07
    days on market $185,000 Active 181 DOM
  10. 2026-06-04
    days on market $185,000 Active 178 DOM
  11. 2026-06-03
    days on market $185,000 Active 177 DOM
  12. 2026-06-02
    days on market $185,000 Active 176 DOM
  13. 2026-06-01
    days on market $185,000 Active 175 DOM
  14. 2026-05-31
    days on market $185,000 Active 174 DOM
  15. 2026-04-23
    status Pending Sale
  16. 2026-03-23
    status Active
  17. 2026-03-20
    status Pending Sale
  18. 2026-02-25
    status Active
  19. 2025-12-16
    status Active
  20. 2025-12-04
    status Pending Sale
  21. 2025-12-02
    status Active
  22. 2025-11-18
    status Pending Sale
  23. 2025-10-03
    listed $185,000 Active

ⓘ 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
$718 · $60/mo
Projected year-2 tax
$1,406 · $117/mo
Expected delta
+$688/yr (+$57/mo · 95.9%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥103°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 27 unhealthy d/yr today · 32 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
$36,118
− Mortgage interest
−$10,363
− Property taxes
−$718
− Insurance
−$925
− Repairs & maintenance
−$2,889
− Management
−$2,889
− Depreciation
−$5,382
Taxable income
$12,952
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,108
After-tax cash flow
$12,140/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 — 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

Census place
Fontana, CA
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

9 events — show timeline
  • 2026-04-23 Pending CRMLS
  • 2026-03-23 Relisted CRMLS
  • 2026-03-20 Pending CRMLS
  • 2026-02-25 Relisted CRMLS
  • 2025-12-16 Relisted CRMLS
  • 2025-12-04 Pending CRMLS
  • 2025-12-02 Relisted CRMLS
  • 2025-11-18 Pending CRMLS
  • 2025-10-03 Listed $185,000 CRMLS

Property tax history

-3.2%/yr

Latest (2025): $718 · +3.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…