CashFlowRE
Sign in Sign up
519 W Taylor St #214
B Composite 74.05
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 +28.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.1/10.0
  • Livability +3.6/5.0
  • Rent growth +3.1/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$185,000

519 W Taylor St #214 · Santa Maria, CA 93458
2 bd · 2.0 ba · 1,830 sqft · Manufactured public records · 30 Days on market
Built 1984 1,958 sqft lot Est $232k · 20% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Introducing ''Casa Grande Retreat,'' nestled within the desirable Casa Grande Mobile Estates community. This spacious triple-wide home offers 2 bedrooms, 2 bathrooms, a covered 2-car carport, and nearby guest parking for added convenience. Inside, you're welcomed by a bright, open-concept living room featuring plush carpeting, abundant natural light, and an inviting flow that creates a comfortable everyday living environment. Just beyond, the family room serves as a cozy gathering space, complete with a fireplace, built-in shelving, a wet bar, large windows, and a ceiling fan--creating an ideal setting for entertaining or relaxing evenings at home. The kitchen is designed with functionality in mind, offering ample cabinetry and storage, cooktop, a built-in oven, dishwasher, and a window above the sink. The adjacent dining area connects seamlessly, making it well-suited for both daily use and entertaining. Continuing through the home, the primary suite features a spacious layout with a ceiling fan, generous closet space including a walk-in closet, and an en suite bathroom with a double vanity, soaking tub, walk-in shower, and additional cabinetry. Down the hall, an additional bedroom provides natural light and flexibility, along with a nearby full bathroom featuring a vanity, shower, and extra storage. A dedicated laundry area includes a sink and extensive cabinetry for added convenience. Step outside to a covered patio and private shed, offering a practical outdoor space for relaxation or storage. Casa Grande Mobile Estates residents enjoy a variety of amenities, including a clubhouse, pool, spa, pool hall, library, and meeting room. Space rent includes trash and sewer. Conveniently located with easy access to Highway 101, shopping, and dining, this home combines comfort, space, and accessibility.

Key facts

  • 1,958 sq ft lot
  • 2 parking spots
  • Community pool

Property features AI

Finance

  • Other: Rent includes trash and sewer
  • Financial info: Land lease (monthly) paid to seller
  • HOA & community: Senior community; Community amenities include pool, spa, clubhouse, meeting room, and golf; Community features: golf course and sidewalks; Park name: Casa Grande Mobile Estates; Manager approval required; Pet rules (contact for details)

Exterior

  • Parking: Attached carport (2 spaces); Concrete paved driveway; Covered parking and guest parking available; RV parking available for a fee
  • Security: Gated community; Resident manager on site
  • Utilities: Public / district water; Public sewer (sewer connected); Standard electric service (electricity connected); Natural gas connected; Cable available; Telephone in street
  • Home design: Single-story mobile home (Baywood model); Raised foundation; Entry facing front; Located in a private, paved-road community
  • Construction: Wood and concrete construction with drywall interior walls; Composition / asphalt shingle roof; Year built per assessor
  • Exterior features: Covered front porch on concrete slab; Patio (covered); Rain gutters; Wood fencing; Level with street lot; One shed on property; In-ground community pool (heated)

Interior

  • Kitchen: Gas cooktop; Gas range / oven; Refrigerator; Dishwasher; Garbage disposal; Ice maker; Laminate counters; Gas water heater
  • Bedrooms: Primary bedroom on main floor; All bedrooms on ground level; Walk-in closet in primary bedroom
  • Flooring: Carpet
  • Bathrooms: Two full bathrooms; Master bathroom with double sinks; Separate tub and walk-in shower; Soaking tub
  • Heating & cooling: Forced air heating; Natural gas heating; Fireplace
  • Interior features: Beamed ceilings; Wet bar / bar area; Built-in shelving/cabinetry; Ceiling fans; Open floor plan; Storage space; One-level living; Front entry
  • Laundry & utility: Inside laundry in a dedicated room; Washer included; Dryer included; Gas and electric dryer hookup

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 $185k.

Deal economics

  • At list price, monthly cash flow is $630 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $185k).
  • Recommended offer: $182k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.4% vs local median 3.5% in Santa Maria — 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 71/100 on livability (#202 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A; Watch: schools F, crime F, cost of living F.
  • Santa Maria-Bonita (urban): math 26% / reading 34% proficiency, ranked #1,023 of 1,400 in CA (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.3%/yr); 54 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 719 units permitted in Santa Barbara County in 2024 (217 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($75k/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 $6k of value loss. Plan a longer hold.
  • Santa Barbara County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 2.3% rent growth), your $52k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 30 days — a 2% lower offer ($182k) is reasonable based on typical stale-listing flexibility.
  • 10 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 $82k; list at $185k implies a 126% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $182,225 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. Crime grade is F 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?
  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
1.31%
Cap rate
10.38%
Cash-on-cash
14.60%
DSCR
1.65
GRM
6.4

CMA / ARV

ARV (on-the-fly)
$232,410
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
519 W Taylor St #216 0.02mi 2/2.0 1,830 (0%) 3mo $284,000 $155 97
519 W Taylor St Spc 286 0.11mi 2/2.0 1,830 (0%) 2mo $215,000 $117 93
519 W Taylor St #260 0.17mi 2/2.0 1,830 (0%) 10mo $299,000 $163 83
519 W Taylor St #209 0.05mi 2/2.0 1,830 (0%) 19mo $233,000 $127 82
519 W Taylor St #293 0.17mi 2/2.0 1,880 (+3%) 9mo $172,000 $91 80
2155 Sierra Vis 0.24mi 3/2.0 (+1) 1,762 (-4%) 3mo $305,000 $173 75
519 W Taylor St #371 0.13mi 2/2.0 1,620 (-12%) 6mo $130,000 $80 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 · 2.31% rent growth · sell at horizon

5-year hold
IRR
4.3%
Equity multiple
1.16×
Total profit
$8,532
Equity at exit
$27,584
10-year hold
IRR
13.1%
Equity multiple
2.01×
Total profit
$52,522
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 93458

Rents YoY
2.3%
Active inventory
54
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$2,416 medium interval (Pro) →
Mortgage (P&I)
$970
Tax est. 1.5%
$231 /mo · $2,775/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$507
Net cashflow
$630

Break-even live

Break-even rent $1,618
Max offer price $185,000
Occupancy floor 69%

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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
Lynne Dr Santa Maria, CA 3.0 2.5 1264 $3,000 $2.37 14d 1 0.99mi

Listing history 39 events

  1. 2026-06-18
    days on market $185,000 Active 30 DOM
  2. 2026-06-17
    days on market $185,000 Active 29 DOM
  3. 2026-06-16
    days on market $185,000 Active 28 DOM
  4. 2026-06-15
    days on market $185,000 Active 27 DOM
  5. 2026-06-14
    days on market $185,000 Active 25 DOM
  6. 2026-06-13
    days on market $185,000 Active 24 DOM
  7. 2026-06-10
    days on market $185,000 Active 22 DOM
  8. 2026-06-09
    days on market $185,000 Active 21 DOM
  9. 2026-06-08
    days on market $185,000 Active 20 DOM
  10. 2026-06-07
    days on market $185,000 Active 19 DOM
  11. 2026-06-05
    days on market $185,000 Active 16 DOM
  12. 2026-06-03
    days on market $185,000 Active 15 DOM
  13. 2026-06-02
    days on market $185,000 Active 14 DOM
  14. 2026-06-01
    days on market $185,000 Active 13 DOM
  15. 2026-05-31
    days on market $185,000 Active 12 DOM
  16. 2026-05-30
    days on market $185,000 Active 11 DOM
  17. 2026-05-19
    listed $185,000 Active
    Show marketing remark (1828 chars)

    Introducing ''Casa Grande Retreat,'' nestled within the desirable Casa Grande Mobile Estates community. This spacious triple-wide home offers 2 bedrooms, 2 bathrooms, a covered 2-car carport, and nearby guest parking for added convenience. Inside, you're welcomed by a bright, open-concept living room featuring plush carpeting, abundant natural light, and an inviting flow that creates a comfortable everyday living environment. Just beyond, the family room serves as a cozy gathering space, complete with a fireplace, built-in shelving, a wet bar, large windows, and a ceiling fan--creating an ideal setting for entertaining or relaxing evenings at home. The kitchen is designed with functionality in mind, offering ample cabinetry and storage, cooktop, a built-in oven, dishwasher, and a window above the sink. The adjacent dining area connects seamlessly, making it well-suited for both daily use and entertaining. Continuing through the home, the primary suite features a spacious layout with a ceiling fan, generous closet space including a walk-in closet, and an en suite bathroom with a double vanity, soaking tub, walk-in shower, and additional cabinetry. Down the hall, an additional bedroom provides natural light and flexibility, along with a nearby full bathroom featuring a vanity, shower, and extra storage. A dedicated laundry area includes a sink and extensive cabinetry for added convenience. Step outside to a covered patio and private shed, offering a practical outdoor space for relaxation or storage. Casa Grande Mobile Estates residents enjoy a variety of amenities, including a clubhouse, pool, spa, pool hall, library, and meeting room. Space rent includes trash and sewer. Conveniently located with easy access to Highway 101, shopping, and dining, this home combines comfort, space, and accessibility.

  18. 2026-05-19
    listed $185,000 Active 1828-char remark
    Show marketing remark (1828 chars)

    Introducing ''Casa Grande Retreat,'' nestled within the desirable Casa Grande Mobile Estates community. This spacious triple-wide home offers 2 bedrooms, 2 bathrooms, a covered 2-car carport, and nearby guest parking for added convenience. Inside, you're welcomed by a bright, open-concept living room featuring plush carpeting, abundant natural light, and an inviting flow that creates a comfortable everyday living environment. Just beyond, the family room serves as a cozy gathering space, complete with a fireplace, built-in shelving, a wet bar, large windows, and a ceiling fan--creating an ideal setting for entertaining or relaxing evenings at home. The kitchen is designed with functionality in mind, offering ample cabinetry and storage, cooktop, a built-in oven, dishwasher, and a window above the sink. The adjacent dining area connects seamlessly, making it well-suited for both daily use and entertaining. Continuing through the home, the primary suite features a spacious layout with a ceiling fan, generous closet space including a walk-in closet, and an en suite bathroom with a double vanity, soaking tub, walk-in shower, and additional cabinetry. Down the hall, an additional bedroom provides natural light and flexibility, along with a nearby full bathroom featuring a vanity, shower, and extra storage. A dedicated laundry area includes a sink and extensive cabinetry for added convenience. Step outside to a covered patio and private shed, offering a practical outdoor space for relaxation or storage. Casa Grande Mobile Estates residents enjoy a variety of amenities, including a clubhouse, pool, spa, pool hall, library, and meeting room. Space rent includes trash and sewer. Conveniently located with easy access to Highway 101, shopping, and dining, this home combines comfort, space, and accessibility.

  19. 2026-05-16
    historical $185,000
  20. 2026-05-15
    historical $185,000 1828-char remark
    Show marketing remark (1828 chars)

    Introducing ''Casa Grande Retreat,'' nestled within the desirable Casa Grande Mobile Estates community. This spacious triple-wide home offers 2 bedrooms, 2 bathrooms, a covered 2-car carport, and nearby guest parking for added convenience. Inside, you're welcomed by a bright, open-concept living room featuring plush carpeting, abundant natural light, and an inviting flow that creates a comfortable everyday living environment. Just beyond, the family room serves as a cozy gathering space, complete with a fireplace, built-in shelving, a wet bar, large windows, and a ceiling fan--creating an ideal setting for entertaining or relaxing evenings at home. The kitchen is designed with functionality in mind, offering ample cabinetry and storage, cooktop, a built-in oven, dishwasher, and a window above the sink. The adjacent dining area connects seamlessly, making it well-suited for both daily use and entertaining. Continuing through the home, the primary suite features a spacious layout with a ceiling fan, generous closet space including a walk-in closet, and an en suite bathroom with a double vanity, soaking tub, walk-in shower, and additional cabinetry. Down the hall, an additional bedroom provides natural light and flexibility, along with a nearby full bathroom featuring a vanity, shower, and extra storage. A dedicated laundry area includes a sink and extensive cabinetry for added convenience. Step outside to a covered patio and private shed, offering a practical outdoor space for relaxation or storage. Casa Grande Mobile Estates residents enjoy a variety of amenities, including a clubhouse, pool, spa, pool hall, library, and meeting room. Space rent includes trash and sewer. Conveniently located with easy access to Highway 101, shopping, and dining, this home combines comfort, space, and accessibility.

  21. 2025-10-06
    historical
  22. 2025-06-29
    status Active
  23. 2025-06-29
    status Active
  24. 2025-06-04
    historical
  25. 2025-05-09
    listed Active
  26. 2025-05-08
    listed $180,000 Active
  27. 2017-12-11
    soldstatus $82,000 Closed
  28. 2017-12-11
    soldstatus $82,000 Closed Sale
  29. 2017-11-28
    status Pending Sale
  30. 2017-11-28
    status Pending
  31. 2017-11-14
    price $93,000
  32. 2017-11-14
    price $93,000
  33. 2017-11-01
    listed $95,000 Active
  34. 2017-10-30
    listed $95,000 Active
  35. 2017-06-02
    soldstatus $70,000 Closed
  36. 2017-04-06
    historical
  37. 2017-02-21
    listed $72,000
  38. 2007-09-26
    soldstatus $88,000
  39. 2007-04-24
    listed $95,000

ⓘ 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 (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥84°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 11 unhealthy d/yr today · 12 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
$28,993
− Mortgage interest
−$10,363
− Property taxes
−$2,775
− Insurance
−$925
− Repairs & maintenance
−$2,319
− Management
−$2,319
− Depreciation
−$5,382
Taxable income
$4,910
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,178
After-tax cash flow
$6,384/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
Santa Maria-Bonita
NCES district ID
0605580
Math proficiency
26% ▲ 3.00%
Reading proficiency
34% ▲ 3.00%
Median HH income
$50,959
Composite
29.11/100
National rank
#11891
State rank
#1023 of 1400 in CA

Livability — Santa Maria

Score
71/100
State rank
#202
US rank
#6519

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Santa Maria, CA
County
Santa Barbara County · 410,380 people
City population
145,655
Metro
Santa Maria-Santa Barbara, CA
Population (ZIP)
59,148
Household income
$75,257
Rent vs Own
57.1% rent · 42.9% own
Severe rent burden
2583.0

Population outlook (Santa Barbara County) Hauer SSP2

Today (2025)
484,679 people
By 2030
505,323 · +4.3%
By 2040
545,783 · +12.6%
By 2050
584,263 · +20.5%
By 2075
682,586 · +40.8%
By 2100
723,188 · +49.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (87%)
Race & ethnicity
Hispanic / Latino 87% Two or more races 41% White 8% Asian 4% Native American 4%
Hispanic origin (detail)
Mexican 83%
Common ancestry
Lithuanian 1%
Foreign-born
40% · Canada, Jamaica
Languages at home
21% English-only · Spanish 72% Tagalog/Filipino 2% Other Asian/Pacific 1%

Political lean MEDSL · Santa Barbara

2024 margin
Strong D (+26.7) · D 61.8% · R 35.1% · Other 3.1%
2008→2024 swing
+3.8pp toward D · 2008: 22.9pp · 2024: 26.7pp
All cycles
2024: D+26.7 2020: D+32.1 2016: D+28.2 2012: D+17.1 2008: D+22.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -422.91%
Current HPI
347.9281
Rent YoY
▲ 2.31%
Metro
Santa Maria-Santa Barbara, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+94.7% since first listed
23 events — show timeline
  • 2026-05-19 Listed $185,000 CRMLS
  • 2026-05-19 Listed $185,000 NSBCRMLS
  • 2026-05-16 Coming Soon $185,000 CRMLS
  • 2026-05-15 Coming Soon $185,000 NSBCRMLS
  • 2025-10-06 Listing Removed NSBCRMLS
  • 2025-06-29 Relisted NSBCRMLS
  • 2025-06-29 Relisted TheMLS
  • 2025-06-04 Listing Removed NSBCRMLS
  • 2025-05-09 Listed TheMLS
  • 2025-05-08 Listed $180,000 NSBCRMLS
  • 2017-12-11 Sold (MLS) $82,000 CRMLS
  • 2017-12-11 Sold (MLS) $82,000 NSBCRMLS
  • 2017-11-28 Pending CRMLS
  • 2017-11-28 Pending NSBCRMLS
  • 2017-11-14 Price Changed $93,000 NSBCRMLS
  • 2017-11-14 Price Changed $93,000 CRMLS
  • 2017-11-01 Listed $95,000 CRMLS
  • 2017-10-30 Listed $95,000 NSBCRMLS
  • 2017-06-02 Sold (MLS) $70,000 NSBCRMLS
  • 2017-04-06 Listing Removed NSBCRMLS
  • 2017-02-21 Listed $72,000 NSBCRMLS
  • 2007-09-26 Sold (MLS) $88,000 NSBCRMLS
  • 2007-04-24 Listed $95,000 NSBCRMLS

Property tax history

-3.7%/yr

Latest (2025): $241 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…