CashFlowRE
Sign in Sign up
519 W Taylor St #55
D Composite 43.08
Why this score? — see what drove the D 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 +14.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +4.6/10.0
  • 1% rule +4.1/10.0
  • 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

$284,000

519 W Taylor St #55 · Santa Maria, CA 93458
2 bd · 2.0 ba · 1,152 sqft · Manufactured public records · 36 Days on market
Built 1981 1,307 sqft lot

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

Listing remarks MLS

Well-priced 2 bedroom, 2 bath home in Casa Grande. Easy maintenance yard that is fenced and ready for your pets. Separate tool shed. Washer, dryer & refrigerator incl. w/o warranty. Satellite dish and controls also included. Make an appointment to see this today!

Key facts

  • New siding
  • Granite counter-tops
  • 1,307 sq ft lot

Tags

TANKLESS WATER HEATERHIGH-END PAINT APPLICATIONNEW SIDINGGRANITE COUNTER-TOPSEASY ACCESS WALK-IN SHOWERSCEILING RECESSED LIGHTING

Property features AI

Finance

  • HOA & community: Age-restricted community; Pets allowed with restrictions

Exterior

  • Parking: Carport; Guest parking available
  • Utilities: Public water; Public sewer
  • Home design: Manufactured home; 48 ft by 24 ft
  • Construction: Wood siding; Composition roof; Pillar/post/pier foundation; Built by Kaufman / Broad
  • Exterior features: Tool shed; Greenbelt; Level lot

Interior

  • Kitchen: Gas oven/range; Garbage disposal; Microwave; Refrigerator
  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating (natural gas); Ceiling fan cooling
  • Interior features: Breakfast bar; Pantry
  • Laundry & utility: Interior laundry with gas 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 $284k.

Deal economics

  • At list price, monthly cash flow is $82 ($985/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $259k (8.9% below list).
  • Recommended offer: $259k (8.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.6% 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: 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.
  • Zoned schools: Taylor (Ida Redmond) Elementary (833 students, 82% FRL); Kunst (Tommie) Junior High (1,030 students, 61% FRL); Pioneer Valley High (3,220 students, 74% FRL) — zoned schools at 72% FRL track the district average.
  • Market conditions: Rents rising (+2.3%/yr); 56 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 719 units permitted in Santa Barbara County in 2024 (217 in 5+ unit buildings).
  • This rent runs 41% 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 $2k of loan paydown is wiped out by about $9k 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.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($275k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 17y ago; this cycle's ask has dropped $15k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $30k; list at $284k implies a 847% 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 $258,826 (8.9% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.91%
Cap rate
6.64%
Cash-on-cash
1.24%
DSCR
1.06
GRM
9.1

CMA / ARV

ARV (on-the-fly)
$142,848
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
519 W Taylor St #206 0.17mi 2/2.0 1,152 (0%) 2mo $170,000 $148 91
519 W Taylor St #35 0.07mi 2/2.0 1,152 (0%) 10mo $125,000 $109 88
519 W Taylor St #90 0.10mi 2/2.0 1,152 (0%) 12mo $110,000 $95 85
519 W Taylor St #132 0.18mi 2/2.0 1,152 (0%) 8mo $89,000 $77 85
519 W Taylor St #161 0.14mi 2/2.0 1,152 (0%) 11mo $126,000 $109 84
519 W Taylor St #376 0.19mi 2/2.0 1,152 (0%) 12mo $130,000 $113 81
519 W Taylor St #335 0.27mi 2/2.0 1,152 (0%) 12mo $164,900 $143 78
519 W Taylor St Unit 298B 0.40mi 2/2.0 1,152 (0%) 10mo $134,900 $117 74
519 W Taylor St Unit 298C 0.40mi 2/2.0 1,152 (0%) 11mo $167,000 $145 72
519 W Taylor St #180 0.24mi 2/2.0 1,248 (+8%) 14mo $179,000 $143 63
519 W Taylor St #265 0.32mi 2/2.0 1,248 (+8%) 16mo $155,000 $124 58
2120 Via Visalia 0.43mi 2/2.0 1,248 (+8%) 10mo $190,000 $152 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 · 2.31% rent growth · sell at horizon

5-year hold
IRR
-15.1%
Equity multiple
0.47×
Total profit
$-42,539
Equity at exit
$42,345
10-year hold
IRR
-7.7%
Equity multiple
0.53×
Total profit
$-37,376
Equity at exit
$24,555

Cash invested: $79,520 (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
56
Price-to-rent
9.1×

Monthly cashflow live

Estimated rent
$2,588 medium interval (Pro) →
Mortgage (P&I)
$1,489
Tax est. 1.5%
$355 /mo · $4,260/yr
Insurance
$118
HOA
$0
Vacancy / Maint / Mgmt
$544
Net cashflow
$82

Break-even live

Break-even rent $2,484
Max offer price $284,000
Occupancy floor 92%

Sensitivity live

Price -10% $278 -5% $180 +0% $82 +5% $-16 +10% $-114
Rent -10% $-122 -5% $-20 +0% $82 +5% $184 +10% $287
Rate -1.0pp $225 -0.5pp $154 base $82 +0.5pp $8 +1.0pp $-66

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
$71,000
Closing costs
$8,520
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
116 E Orchard St Santa Maria, CA 2.0 1.0 1004 $2,850 $2.84 23d 1 0.79mi
Lynne Dr Santa Maria, CA 3.0 2.5 1264 $3,000 $2.37 15d 1 0.90mi
715 W Alvin Ave Unit B Santa Maria, CA 2.0 1.5 1000 $2,495 $2.50 15d 1 1.06mi

Listing history 20 events

  1. 2026-06-21
    days on market $284,000 Active 36 DOM
  2. 2026-06-18
    days on market $284,000 Active 33 DOM
  3. 2026-06-17
    days on market $284,000 Active 32 DOM
  4. 2026-06-16
    days on market $284,000 Active 31 DOM
  5. 2026-06-15
    days on market $284,000 Active 30 DOM
  6. 2026-06-14
    days on market $284,000 Active 28 DOM
  7. 2026-06-13
    days on market $284,000 Active 27 DOM
  8. 2026-06-10
    days on market $284,000 Active 25 DOM
  9. 2026-06-09
    days on market $284,000 Active 24 DOM
  10. 2026-06-08
    days on market $284,000 Active 23 DOM
  11. 2026-06-07
    days on market $284,000 Active 22 DOM
  12. 2026-06-05
    days on market $284,000 Active 19 DOM
  13. 2026-06-03
    days on market $284,000 Active 18 DOM
  14. 2026-06-02
    pricedays on market $284,000 Active 17 DOM
  15. 2026-06-01
    days on market $299,000 Active 16 DOM
  16. 2026-05-31
    days on market $299,000 Active 15 DOM
  17. 2026-05-30
    days on market $299,000 Active 14 DOM
  18. 2026-05-15
    listed $299,000 Active
  19. 2009-04-01
    soldstatus $30,000 267-char remark
    Show marketing remark (267 chars)

    Well-priced 2 bedroom, 2 bath home in Casa Grande. Easy maintenance yard that is fenced and ready for your pets. Separate tool shed. Washer, dryer & refrigerator incl. w/o warranty. Satellite dish and controls also included. Make an appointment to see this today!

  20. 2009-03-01
    listed $36,000 267-char remark
    Show marketing remark (267 chars)

    Well-priced 2 bedroom, 2 bath home in Casa Grande. Easy maintenance yard that is fenced and ready for your pets. Separate tool shed. Washer, dryer & refrigerator incl. w/o warranty. Satellite dish and controls also included. Make an appointment to see this today!

ⓘ 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
$31,059
− Mortgage interest
−$15,908
− Property taxes
−$4,260
− Insurance
−$1,420
− Repairs & maintenance
−$2,485
− Management
−$2,485
− Depreciation
−$8,262
Taxable loss
−$3,761
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$903
After-tax cash flow
$1,887/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

+730.6% since first listed
3 events — show timeline
  • 2026-05-15 Listed $299,000 NSBCRMLS
  • 2009-04-01 Sold (MLS) $30,000 NSBCRMLS
  • 2009-03-01 Listed $36,000 NSBCRMLS

Property tax history

+1.2%/yr

Latest (2025): $266 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…