CashFlowRE
Sign in Sign up
1203 Via Asueto
B+ Composite 77.28
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
  • Livability +3.6/5.0
  • Rent growth +3.3/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$110,000

1203 Via Asueto · Santa Maria, CA 93454
2 bd · 2.0 ba · 1,440 sqft · Manufactured · 104 Days on market
Built 1975 565 sqft lot Est $160k · 31% under

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

Listing remarks MLS

Introducing the 'Rio Vista Retreat' in the 55+ community of Casa Del Rio Mobile Estates. This 2-bedroom, 2-bath home offers approximately 1,440 square feet of thoughtfully laid-out living space. The open floor plan includes a bright living room that connects seamlessly to the kitchen, featuring wood cabinetry and a center island for both everyday use and gatherings. A sunroom adds flexible space for year-round enjoyment or hobbies. The primary suite offers a private en-suite bathroom with a walk-in shower, while the secondary bedroom is conveniently located near the additional full bathroom. Additional features include a dedicated laundry area with built-in shelving, a covered two-car carport, and dual front entrances leading to a covered porch. The fenced backyard is designed for low-maintenance living, with space for outdoor seating or a BBQ area, along with a storage shed for added convenience. Residents of Casa Del Rio have access to community amenities, including a clubhouse, pool, and spa available year-round. Current space rent is $1,236.15. Buyers are encouraged to verify current space rent and park requirements with park management.

Key facts

  • Open floor plan
  • Versatile sunroom
  • Walk-in shower

Tags

OPEN FLOOR PLANWOOD CABINETRYCENTER ISLANDVERSATILE SUNROOMPRIVATE EN-SUITE BATHROOMWALK-IN SHOWER

Property features AI

Finance

  • Other: Pets allowed; Public records used for lot and living area information
  • Financial info: Land lease (monthly) — amount reported by seller; Rent includes pool
  • HOA & community: Part of an association; Senior community; Association amenities include pool, spa, clubhouse, gym/exercise room, on-site property management, front yard maintenance, and pet-friendly policies; Park name: Casa Del Rio Mobile Estates; Community features include gutters, curbs, street lighting, sidewalks and suburban setting

Exterior

  • Parking: Two parking spaces; Covered parking; Attached carport (2 spaces); Concrete driveway; Paved on-site guest parking; Driveway-level access
  • Security: Resident manager (on-site property management); Manager approval required
  • Utilities: District/public water; Public sewer; Standard electric service; Natural gas connected; Sewer connected; Electricity connected; Water connected; Telephone available in street; Cable available
  • Home design: Single-story home; Raised foundation; Mobile home remains (12' x 64'); Rectangular level lot; Faces front entry; Has a view
  • Construction: Concrete and metal construction with drywall interior walls; Synthetic roof; Raised foundation
  • Exterior features: Covered front porch; Deck; Rain gutters; Covered patio; In-ground community pool (fenced); Back yard; Shed

Interior

  • Kitchen: Kitchen island; Laminate counters; Gas cooktop; Range/stove hood; Refrigerator; Garbage disposal; Dishwasher; Vented exhaust fan; Gas water heater
  • Bedrooms: Primary bedroom on main floor; All bedrooms on ground floor; Sun room
  • Flooring: Tile flooring; Laminate flooring
  • Bathrooms: Two full bathrooms; Bathtub; Shower-in-tub; Exhaust fans
  • Heating & cooling: Forced air heating
  • Interior features: Ceiling fan; Storage space; One-level living; Front entry; Resident manager; Community spa
  • Laundry & utility: Laundry inside; Gas and electric dryer hookups; Water heater unit

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 $110k.

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 $110k).
  • Recommended offer: $100k (9.0% below list) — sets the bar for market timing.
  • Cap rate 19.8% 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: Tunnell (Martin Luther) Elementary (803 students, 78% FRL); Kunst (Tommie) Junior High (1,030 students, 61% FRL); Pioneer Valley High (3,220 students, 74% FRL) — zoned schools at 71% FRL track the district average.
  • Market conditions: Rents rising (+3.3%/yr); 82 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 15d 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 38% of the median local income ($82k/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 $761 of loan paydown is wiped out by about $3k 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 + 3.3% rent growth), your $31k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 104 days — a 9% lower offer ($100k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 30y 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.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $100,100 (9.0% below list)

Questions for the listing agent

  1. It's been on market 104 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1975 — 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. 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?
  7. 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.
  8. 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.
  9. 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
2.33%
Cap rate
19.80%
Cash-on-cash
48.24%
DSCR
3.15
GRM
3.6

CMA / ARV

ARV (on-the-fly)
$159,840
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1403 Via Asueto 0.14mi 2/2.0 1,440 (0%) 2mo $210,000 $146 92
1127 Via Contento 0.05mi 2/2.0 1,392 (-3%) 6mo $115,000 $83 87
1602 Via Tropico 0.06mi 3/2.0 (+1) 1,512 (+5%) 0mo $320,000 $212 83
1627 Via Sabroso 0.18mi 2/2.0 1,440 (0%) 13mo $60,000 $42 81
1127 Via Estio 0.12mi 2/2.0 1,536 (+7%) 7mo $152,000 $99 78
1608 Via Quantico 0.07mi 3/2.0 (+1) 1,536 (+7%) 4mo $115,000 $75 78
1620 Via Ynez 0.24mi 3/2.0 (+1) 1,488 (+3%) 1mo $165,000 $111 77
1651 Via Quantico 0.21mi 3/2.0 (+1) 1,521 (+6%) 4mo $200,000 $131 72
1632 Via Undoso 0.23mi 2/2.0 1,320 (-8%) 8mo $149,000 $113 69
1201 Via Gusto 0.18mi 3/2.0 (+1) 1,536 (+7%) 10mo $165,000 $107 67
1617 Via Rico 0.10mi 3/2.0 (+1) 1,568 (+9%) 11mo $174,000 $111 66
1205 Via Hielo 0.22mi 2/2.0 1,248 (-13%) 15mo $65,000 $52 55

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 · 3.26% rent growth · sell at horizon

5-year hold
IRR
46.0%
Equity multiple
3.01×
Total profit
$61,756
Equity at exit
$16,401
10-year hold
IRR
52.0%
Equity multiple
6.14×
Total profit
$158,309
Equity at exit
$9,511

Cash invested: $30,800 (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 93454

Rents YoY
3.3%
Active inventory
82
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$2,564 medium interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$164 /mo · $1,973/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$538
Net cashflow
$1,238

Break-even live

Break-even rent $996
Max offer price $110,000
Occupancy floor 47%

Sensitivity live

Price -10% $1,300 -5% $1,269 +0% $1,238 +5% $1,207 +10% $1,176
Rent -10% $1,036 -5% $1,137 +0% $1,238 +5% $1,339 +10% $1,441
Rate -1.0pp $1,293 -0.5pp $1,266 base $1,238 +0.5pp $1,210 +1.0pp $1,181

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
$27,500
Closing costs
$3,300
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
1124 N Suey Rd Santa Maria, CA 2.0 2.0 1296 $2,500 $1.93 15d 1 0.07mi
914 E El Camino St Santa Maria, CA 3.0 2.0 1441 $3,400 $2.36 22d 1 0.88mi
Lynne Dr Santa Maria, CA 3.0 2.5 1264 $3,000 $2.37 15d 1 1.15mi

Listing history 34 events

  1. 2026-06-21
    days on market $110,000 Active 104 DOM
  2. 2026-06-18
    days on market $110,000 Active 101 DOM
  3. 2026-06-17
    days on market $110,000 Active 100 DOM
  4. 2026-06-16
    days on market $110,000 Active 99 DOM
  5. 2026-06-15
    days on market $110,000 Active 98 DOM
  6. 2026-06-14
    days on market $110,000 Active 96 DOM
  7. 2026-06-13
    days on market $110,000 Active 95 DOM
  8. 2026-06-10
    days on market $110,000 Active 93 DOM
  9. 2026-06-09
    days on market $110,000 Active 92 DOM
  10. 2026-06-08
    days on market $110,000 Active 91 DOM
  11. 2026-06-07
    days on market $110,000 Active 90 DOM
  12. 2026-06-05
    days on market $110,000 Active 87 DOM
  13. 2026-06-03
    days on market $110,000 Active 86 DOM
  14. 2026-06-02
    days on market $110,000 Active 85 DOM
  15. 2026-06-01
    days on market $110,000 Active 84 DOM
  16. 2026-05-31
    days on market $110,000 Active 83 DOM
  17. 2026-05-30
    days on market $110,000 Active 82 DOM
  18. 2026-04-06
    price $110,000 1159-char remark
    Show marketing remark (1159 chars)

    Introducing the 'Rio Vista Retreat' in the 55+ community of Casa Del Rio Mobile Estates. This 2-bedroom, 2-bath home offers approximately 1,440 square feet of thoughtfully laid-out living space. The open floor plan includes a bright living room that connects seamlessly to the kitchen, featuring wood cabinetry and a center island for both everyday use and gatherings. A sunroom adds flexible space for year-round enjoyment or hobbies. The primary suite offers a private en-suite bathroom with a walk-in shower, while the secondary bedroom is conveniently located near the additional full bathroom. Additional features include a dedicated laundry area with built-in shelving, a covered two-car carport, and dual front entrances leading to a covered porch. The fenced backyard is designed for low-maintenance living, with space for outdoor seating or a BBQ area, along with a storage shed for added convenience. Residents of Casa Del Rio have access to community amenities, including a clubhouse, pool, and spa available year-round. Current space rent is $1,236.15. Buyers are encouraged to verify current space rent and park requirements with park management.

  19. 2026-04-05
    price $110,000
  20. 2026-03-09
    listed $115,000 Active
  21. 2026-02-13
    listed $115,000 Active 1159-char remark
    Show marketing remark (1159 chars)

    Introducing the 'Rio Vista Retreat' in the 55+ community of Casa Del Rio Mobile Estates. This 2-bedroom, 2-bath home offers approximately 1,440 square feet of thoughtfully laid-out living space. The open floor plan includes a bright living room that connects seamlessly to the kitchen, featuring wood cabinetry and a center island for both everyday use and gatherings. A sunroom adds flexible space for year-round enjoyment or hobbies. The primary suite offers a private en-suite bathroom with a walk-in shower, while the secondary bedroom is conveniently located near the additional full bathroom. Additional features include a dedicated laundry area with built-in shelving, a covered two-car carport, and dual front entrances leading to a covered porch. The fenced backyard is designed for low-maintenance living, with space for outdoor seating or a BBQ area, along with a storage shed for added convenience. Residents of Casa Del Rio have access to community amenities, including a clubhouse, pool, and spa available year-round. Current space rent is $1,236.15. Buyers are encouraged to verify current space rent and park requirements with park management.

  22. 2023-10-17
    soldstatus $119,400 Closed 599-char remark
    Show marketing remark (599 chars)

    Welcome to 1203 Via Asueto of Casa Del Rio Mobile Estates. This turnkey property features two bedrooms, two bathrooms, a large open floor plan, new flooring, and fresh paint throughout. Off the kitchen you will find a covered patio that leads to the home's back yard with a producing avocado tree. The home is situated near the park's amenities so you are just steps from the clubhouse, pool, and ample guest parking. Casa Del Rio Mobile Estates is nestled at the base of Santa Maria's rolling hillside and is conveniently located near shopping, restaurants, and Marian Medical Center.

  23. 2023-07-17
    status Pending 599-char remark
    Show marketing remark (599 chars)

    Welcome to 1203 Via Asueto of Casa Del Rio Mobile Estates. This turnkey property features two bedrooms, two bathrooms, a large open floor plan, new flooring, and fresh paint throughout. Off the kitchen you will find a covered patio that leads to the home's back yard with a producing avocado tree. The home is situated near the park's amenities so you are just steps from the clubhouse, pool, and ample guest parking. Casa Del Rio Mobile Estates is nestled at the base of Santa Maria's rolling hillside and is conveniently located near shopping, restaurants, and Marian Medical Center.

  24. 2023-07-05
    listed $132,000 Active 599-char remark
    Show marketing remark (599 chars)

    Welcome to 1203 Via Asueto of Casa Del Rio Mobile Estates. This turnkey property features two bedrooms, two bathrooms, a large open floor plan, new flooring, and fresh paint throughout. Off the kitchen you will find a covered patio that leads to the home's back yard with a producing avocado tree. The home is situated near the park's amenities so you are just steps from the clubhouse, pool, and ample guest parking. Casa Del Rio Mobile Estates is nestled at the base of Santa Maria's rolling hillside and is conveniently located near shopping, restaurants, and Marian Medical Center.

  25. 2022-10-18
    soldstatus $40,000,000
  26. 2018-05-01
    soldstatus $42,500 Closed
  27. 2018-04-02
    status Pending
  28. 2018-03-02
    listed $48,500 Active
  29. 2017-04-07
    historical
  30. 2017-04-07
    historical
  31. 2015-10-15
    soldstatus $35,000
  32. 2015-03-04
    listed $39,800
  33. 1997-11-04
    listed $37,000
  34. 1996-02-15
    listed $33,000

ⓘ 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
$1,973 · $164/mo
Projected year-2 tax
$1,973 · $164/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

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 · 16 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
$30,762
− Mortgage interest
−$6,162
− Property taxes
−$1,973
− Insurance
−$550
− Repairs & maintenance
−$2,461
− Management
−$2,461
− Depreciation
−$3,200
Taxable income
$13,955
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,349
After-tax cash flow
$11,507/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)
41,896
Household income
$81,522
Rent vs Own
47.7% rent · 52.3% own
Severe rent burden
1893.0

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 (73%)
Race & ethnicity
Hispanic / Latino 73% Two or more races 37% White 20% Native American 3% Asian 3%
Hispanic origin (detail)
Mexican 69%
Common ancestry
Russian 1% Italian 1% Lithuanian 1%
Foreign-born
26% · Canada, Vietnam
Languages at home
43% English-only · Spanish 52% Tagalog/Filipino 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
▼ -543.97%
Current HPI
313.0849
Rent YoY
▲ 3.26%
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

+233.3% since first listed
17 events — show timeline
  • 2026-04-06 Price Changed $110,000 NSBCRMLS
  • 2026-04-05 Price Changed $110,000 CRMLS
  • 2026-03-09 Listed $115,000 CRMLS
  • 2026-02-13 Listed $115,000 NSBCRMLS
  • 2023-10-17 Sold (MLS) $119,400 NSBCRMLS
  • 2023-07-17 Pending NSBCRMLS
  • 2023-07-05 Listed $132,000 NSBCRMLS
  • 2022-10-18 Sold (Public Records) $40,000,000 Public Records
  • 2018-05-01 Sold (MLS) $42,500 NSBCRMLS
  • 2018-04-02 Pending NSBCRMLS
  • 2018-03-02 Listed $48,500 NSBCRMLS
  • 2017-04-07 Listing Removed NSBCRMLS
  • 2017-04-07 Listing Removed NSBCRMLS
  • 2015-10-15 Sold (MLS) $35,000 NSBCRMLS
  • 2015-03-04 Listed $39,800 NSBCRMLS
  • 1997-11-04 Listed $37,000 NSBCRMLS
  • 1996-02-15 Listed $33,000 NSBCRMLS

Property tax history

+20.4%/yr

Latest (2025): $1,973 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…