CashFlowRE
Sign in Sign up
1550 Rory Ln #239
B Composite 72.26
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +8.8/15.0
  • Schools +4.0/10.0
  • Rent growth +3.8/5.0
  • Livability +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,999

1550 Rory Ln #239 · Simi Valley, CA 93063
2 bd · 2.0 ba · 1,440 sqft · Manufactured public records · 303 Days on market
Built 1983 1,440 sqft lot $118/sqft · at area comps Est $175k · at est.

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

Listing remarks MLS

Welcome to this beautifully maintained 2-bedroom, 2-bathroom mobile home in the heart of Simi Valley. Offering both comfort and peace of mind, this home features a new roof (2018), water heater (2019), and a brand-new dishwasher (Feb. 2025). The heating and cooling system has been updated with all new ducting and vent cleaning (Mar. 2025), while ceiling fans in the living room and bedrooms provide year-round comfort. For added convenience, a generator outlet hookup was installed in 2022. The property is fully fenced for privacy and includes thoughtful upgrades such as an insulated office ceiling, new screens on the front living room and master bedroom windows, a storage shed, and screen doors for both the front and side entrances. With so many upgrades already completed, this home is move-in ready and a great opportunity to enjoy the Simi Valley lifestyle.

Key facts

  • Fully fenced
  • Brand new dishwasher
  • Water heater

Tags

NEW ROOFWATER HEATERBRAND NEW DISHWASHERGENERATOR OUTLET HOOKUPFULLY FENCEDINSULATED OFFICE CEILING

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 manufactured listed at $170k.

Deal economics

  • At list price, monthly cash flow is $2k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $170k).
  • Recommended offer: $150k (12.0% below list) — sets the bar for market timing.
  • Cap rate 17.0% vs local median 3.0% in Simi Valley — 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 (#456 in CA) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing B; Watch: amenities F, commute D-, cost of living F.
  • Simi Valley Unified (suburban): math 36% / reading 49% proficiency, ranked #170 of 517 in CA (top 33%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Hollow Hills Elementary (math 54% / reading 68%, grade B, #222 of 1,571 statewide, top 14%, 637 students, 38% FRL); Valley View Middle (math 32% / reading 48%, grade F, #152 of 498 statewide, top 31%, 1,140 students, 39% FRL); Simi Valley High (math 38% / reading 57%, grade D, #384 of 1,170 statewide, top 33%, 1,935 students, 33% FRL).
  • Market conditions: Rents rising fast (+5.2%/yr); 157 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 17d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 1,759 units permitted in Ventura County in 2024 (1,196 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($125k/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 $5k of value loss. Plan a longer hold.
  • Ventura County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 5.2% rent growth), your $48k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 303 days — a 12% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 21y ago; this cycle's ask has dropped $64k (27%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; major wildfire risk; extreme-heat days projected 8→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $149,599 (12.0% below list)

Questions for the listing agent

  1. It's been on market 303 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. 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.
  5. 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.
  6. 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
2.00%
Cap rate
17.00%
Cash-on-cash
38.24%
DSCR
2.70
GRM
4.2

CMA / ARV

ARV (median comp)
$175,000
List price
$169,999
Delta
-2.86%
Verdict
FAIR
Comps
6 within 1.0 mi
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1550 Rory Ln #215 0.08mi 3/2.0 (+1) 1,344 (-7%) 0mo $135,000 $100 80
1550 Rory Ln #70 0.11mi 3/2.0 (+1) 1,344 (-7%) 11mo $219,700 $163 69
1550 Rory Ln #266 0.03mi 3/2.0 (+1) 1,560 (+8%) 13mo $275,000 $176 69
1550 Rory Ln #101 0.06mi 3/2.0 (+1) 1,344 (-7%) 15mo $224,000 $167 68
6480 Katherine Rd #79 0.57mi 3/2.0 (+1) 1,440 (0%) 3mo $170,000 $118 66
6480 Katherine St #109 0.57mi 3/2.0 (+1) 1,440 (0%) 6mo $180,000 $125 64
1550 Rory Ln #76 0.11mi 3/2.0 (+1) 1,344 (-7%) 20mo $225,000 $167 62
6480 Katherine Rd #135 0.63mi 2/2.0 1,440 (0%) 13mo $183,000 $127 60
1550 Rory Ln #68 0.13mi 3/2.0 (+1) 1,344 (-7%) 23mo $250,000 $186 59
6480 Katherine Rd #26 0.49mi 3/2.0 (+1) 1,344 (-7%) 12mo $284,999 $212 51
6079 Cedar St 0.43mi 3/2.0 (+1) 1,248 (-13%) 5mo $525,000 $421 49

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 · 5.22% rent growth · sell at horizon

5-year hold
IRR
36.8%
Equity multiple
2.62×
Total profit
$76,879
Equity at exit
$25,347
10-year hold
IRR
44.6%
Equity multiple
5.73×
Total profit
$224,939
Equity at exit
$14,698

Cash invested: $47,600 (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 93063

Rents YoY
5.2%
Active inventory
157
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$3,407 high interval (Pro) →
Mortgage (P&I)
$891
Tax est. 1.5%
$212 /mo · $2,550/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$715
Net cashflow
$1,517

Break-even live

Break-even rent $1,487
Max offer price $169,999
Occupancy floor 50%

Sensitivity live

Price -10% $1,634 -5% $1,575 +0% $1,517 +5% $1,458 +10% $1,399
Rent -10% $1,248 -5% $1,382 +0% $1,517 +5% $1,651 +10% $1,786
Rate -1.0pp $1,602 -0.5pp $1,560 base $1,517 +0.5pp $1,473 +1.0pp $1,428

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
$42,500
Closing costs
$5,100
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5960 Juniper Ct Simi Valley, CA 3.0 2.5 1602 $3,700 $2.31 16d 1 0.15mi
1930 Yosemite Ave Simi Valley, CA 1.0–3.0 1.0–2.0 850 $2,718 $3.20 3d 1 0.25mi
1830 Rory Ln Simi Valley, CA 2.0 2.5 1437 $3,288 $2.29 45d 1 0.26mi
1700 Yosemite Ave Simi Valley, CA 1.0–3.0 1.0–2.0 850 $2,600 $3.06 3d 3 0.27mi
1948 Rory Ln #4 Simi Valley, CA 3.0 2.5 1583 $3,900 $2.46 25d 1 0.30mi
911 Katherine Rd Simi Valley, CA 3.0 2.0 1501 $4,350 $2.90 45d 1 0.60mi
6769 Cowboy St Simi Valley, CA 3.0 2.5 1659 $4,300 $2.59 25d 1 0.92mi
6769 Cowboy St Simi Valley, CA 3.0 3.0 1659 $4,300 $2.59 5d 1 0.92mi
5505 Cochran St Simi Valley, CA 1.0–3.0 1.0–2.0 838 $2,858 $3.41 4d 19 1.07mi
5377 Cochran St Simi Valley, CA 1.0–3.0 1.0–2.0 881 $2,795 $3.17 45d 1 1.16mi
5065 Hidden Park Ct Simi Valley, CA 1.0–3.0 1.0–2.0 1004 $2,687 $2.68 4d 16 1.17mi

Listing history 26 events

  1. 2026-06-21
    days on market $169,999 Active 303 DOM
  2. 2026-06-18
    days on market $169,999 Active 300 DOM
  3. 2026-06-17
    days on market $169,999 Active 299 DOM
  4. 2026-06-16
    days on market $169,999 Active 298 DOM
  5. 2026-06-15
    days on market $169,999 Active 297 DOM
  6. 2026-06-13
    days on market $169,999 Active 295 DOM
  7. 2026-06-13
    days on market $169,999 Active 294 DOM
  8. 2026-06-10
    days on market $169,999 Active 292 DOM
  9. 2026-06-09
    days on market $169,999 Active 291 DOM
  10. 2026-06-08
    days on market $169,999 Active 290 DOM
  11. 2026-06-07
    days on market $169,999 Active 289 DOM
  12. 2026-06-05
    days on market $169,999 Active 286 DOM
  13. 2026-06-03
    days on market $169,999 Active 285 DOM
  14. 2026-06-02
    days on market $169,999 Active 284 DOM
  15. 2026-06-01
    days on market $169,999 Active 283 DOM
  16. 2026-05-31
    days on market $169,999 Active 282 DOM
  17. 2026-04-29
    price $169,999 868-char remark
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 2-bedroom, 2-bathroom mobile home in the heart of Simi Valley. Offering both comfort and peace of mind, this home features a new roof (2018), water heater (2019), and a brand-new dishwasher (Feb. 2025). The heating and cooling system has been updated with all new ducting and vent cleaning (Mar. 2025), while ceiling fans in the living room and bedrooms provide year-round comfort. For added convenience, a generator outlet hookup was installed in 2022. The property is fully fenced for privacy and includes thoughtful upgrades such as an insulated office ceiling, new screens on the front living room and master bedroom windows, a storage shed, and screen doors for both the front and side entrances. With so many upgrades already completed, this home is move-in ready and a great opportunity to enjoy the Simi Valley lifestyle.

  18. 2026-04-27
    status Active 868-char remark
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 2-bedroom, 2-bathroom mobile home in the heart of Simi Valley. Offering both comfort and peace of mind, this home features a new roof (2018), water heater (2019), and a brand-new dishwasher (Feb. 2025). The heating and cooling system has been updated with all new ducting and vent cleaning (Mar. 2025), while ceiling fans in the living room and bedrooms provide year-round comfort. For added convenience, a generator outlet hookup was installed in 2022. The property is fully fenced for privacy and includes thoughtful upgrades such as an insulated office ceiling, new screens on the front living room and master bedroom windows, a storage shed, and screen doors for both the front and side entrances. With so many upgrades already completed, this home is move-in ready and a great opportunity to enjoy the Simi Valley lifestyle.

  19. 2026-04-20
    status Pending 868-char remark
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 2-bedroom, 2-bathroom mobile home in the heart of Simi Valley. Offering both comfort and peace of mind, this home features a new roof (2018), water heater (2019), and a brand-new dishwasher (Feb. 2025). The heating and cooling system has been updated with all new ducting and vent cleaning (Mar. 2025), while ceiling fans in the living room and bedrooms provide year-round comfort. For added convenience, a generator outlet hookup was installed in 2022. The property is fully fenced for privacy and includes thoughtful upgrades such as an insulated office ceiling, new screens on the front living room and master bedroom windows, a storage shed, and screen doors for both the front and side entrances. With so many upgrades already completed, this home is move-in ready and a great opportunity to enjoy the Simi Valley lifestyle.

  20. 2026-03-12
    historical Active Under Contract 868-char remark
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 2-bedroom, 2-bathroom mobile home in the heart of Simi Valley. Offering both comfort and peace of mind, this home features a new roof (2018), water heater (2019), and a brand-new dishwasher (Feb. 2025). The heating and cooling system has been updated with all new ducting and vent cleaning (Mar. 2025), while ceiling fans in the living room and bedrooms provide year-round comfort. For added convenience, a generator outlet hookup was installed in 2022. The property is fully fenced for privacy and includes thoughtful upgrades such as an insulated office ceiling, new screens on the front living room and master bedroom windows, a storage shed, and screen doors for both the front and side entrances. With so many upgrades already completed, this home is move-in ready and a great opportunity to enjoy the Simi Valley lifestyle.

  21. 2026-01-23
    price $175,000 868-char remark
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 2-bedroom, 2-bathroom mobile home in the heart of Simi Valley. Offering both comfort and peace of mind, this home features a new roof (2018), water heater (2019), and a brand-new dishwasher (Feb. 2025). The heating and cooling system has been updated with all new ducting and vent cleaning (Mar. 2025), while ceiling fans in the living room and bedrooms provide year-round comfort. For added convenience, a generator outlet hookup was installed in 2022. The property is fully fenced for privacy and includes thoughtful upgrades such as an insulated office ceiling, new screens on the front living room and master bedroom windows, a storage shed, and screen doors for both the front and side entrances. With so many upgrades already completed, this home is move-in ready and a great opportunity to enjoy the Simi Valley lifestyle.

  22. 2025-11-24
    price $199,000 868-char remark
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 2-bedroom, 2-bathroom mobile home in the heart of Simi Valley. Offering both comfort and peace of mind, this home features a new roof (2018), water heater (2019), and a brand-new dishwasher (Feb. 2025). The heating and cooling system has been updated with all new ducting and vent cleaning (Mar. 2025), while ceiling fans in the living room and bedrooms provide year-round comfort. For added convenience, a generator outlet hookup was installed in 2022. The property is fully fenced for privacy and includes thoughtful upgrades such as an insulated office ceiling, new screens on the front living room and master bedroom windows, a storage shed, and screen doors for both the front and side entrances. With so many upgrades already completed, this home is move-in ready and a great opportunity to enjoy the Simi Valley lifestyle.

  23. 2025-08-14
    listed $234,000 Active 868-char remark
    Show marketing remark (868 chars)

    Welcome to this beautifully maintained 2-bedroom, 2-bathroom mobile home in the heart of Simi Valley. Offering both comfort and peace of mind, this home features a new roof (2018), water heater (2019), and a brand-new dishwasher (Feb. 2025). The heating and cooling system has been updated with all new ducting and vent cleaning (Mar. 2025), while ceiling fans in the living room and bedrooms provide year-round comfort. For added convenience, a generator outlet hookup was installed in 2022. The property is fully fenced for privacy and includes thoughtful upgrades such as an insulated office ceiling, new screens on the front living room and master bedroom windows, a storage shed, and screen doors for both the front and side entrances. With so many upgrades already completed, this home is move-in ready and a great opportunity to enjoy the Simi Valley lifestyle.

  24. 2006-01-06
    historical
  25. 2005-10-17
    listed
  26. 2005-10-17
    listed $129,000

ⓘ 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 5/10 Major FEMA zone X · 47% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 5/10 Major 8 d/yr ≥101°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 4 unhealthy d/yr today · 4 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
$40,883
− Mortgage interest
−$9,523
− Property taxes
−$2,550
− Insurance
−$850
− Repairs & maintenance
−$3,271
− Management
−$3,271
− Depreciation
−$4,945
Taxable income
$16,474
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,954
After-tax cash flow
$14,246/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
Simi Valley Unified
NCES district ID
0636840
Math proficiency
36% ▼ -7.00%
Reading proficiency
49% ▼ -5.00%
Median HH income
$88,818
Composite
40.23/100
National rank
#3773
State rank
#170 of 517 in CA

Livability — Simi Valley

Score
63/100
State rank
#456
US rank
#15494

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Simi Valley, CA
County
Ventura County · 829,955 people
City population
128,600
Metro
Oxnard-Thousand Oaks-Ventura, CA
Population (ZIP)
55,066
Household income
$125,098
Rent vs Own
26.2% rent · 73.8% own
Severe rent burden
1322.0

Population outlook (Ventura County) Hauer SSP2

Today (2025)
895,754 people
By 2030
912,134 · +1.8%
By 2040
931,454 · +4.0%
By 2050
934,609 · +4.3%
By 2075
924,899 · +3.3%
By 2100
864,712 · -3.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.62)
Race & ethnicity
White 55% Hispanic / Latino 25% Two or more races 15% Asian 11% Black 2%
Hispanic origin (detail)
Mexican 17% Cuban 1%
Common ancestry
Italian 5% Lithuanian 2% Slovak 2%
Foreign-born
18% · Canada, China, Vietnam
Languages at home
75% English-only · Spanish 14% Other Indo-European 4% Tagalog/Filipino 2%

Political lean MEDSL · Ventura

2024 margin
D (+15.1) · D 56.1% · R 41.0% · Other 2.9%
2008→2024 swing
+2.8pp toward D · 2008: 12.3pp · 2024: 15.1pp
All cycles
2024: D+15.1 2020: D+21.1 2016: D+16.8 2012: D+5.3 2008: D+12.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -910.70%
Current HPI
297.7444
Rent YoY
▲ 5.22%
Metro
Oxnard-Thousand Oaks-Ventura, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+31.8% since first listed
10 events — show timeline
  • 2026-04-29 Price Changed $169,999 CSMAR
  • 2026-04-27 Relisted CSMAR
  • 2026-04-20 Pending CSMAR
  • 2026-03-12 Contingent CSMAR
  • 2026-01-23 Price Changed $175,000 CSMAR
  • 2025-11-24 Price Changed $199,000 CSMAR
  • 2025-08-14 Listed $234,000 CSMAR
  • 2006-01-06 Delisted CRMLS
  • 2005-10-17 Listed $129,000 CSMAR
  • 2005-10-17 Listed CRMLS

Property tax history

-0.4%/yr

Latest (2025): $211 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…