CashFlowRE
Sign in Sign up
16274 Vasquez Canyon Rd #52
B+ Composite 79.39
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 +14.5/15.0
  • DSCR +10.0/10.0
  • 1% rule +8.6/10.0
  • Schools +5.9/10.0
  • Condition / age +4.0/5.0
  • Livability +3.5/5.0
  • Rent growth +2.9/5.0
  • Appreciation +0.0/10.0

$215,000

16274 Vasquez Canyon Rd #52 · Santa Clarita, CA 91351
2 bd · 2.0 ba · 1,440 sqft · Manufactured public records · 66 Days on market
Built 1975 Good condition Est $255k · 16% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Beautifully remodeled 2-bedroom, 2-bath home located at 16274 Vasquez Canyon Road! Thoughtfully updated throughout, this home offers a fresh, modern feel with quality upgrades in every room including new flooring. The kitchen has been completely renovated with brand-new cabinets, stunning quartz countertops with a full subway tiled backsplash, and all-new stainless steel appliances, LED recessed lighting. Both bathrooms have been refreshed with new vanities, lighting, mirrors and accessories adding a clean and contemporary touch to the space. It has brand new flooring, new roof, brand new heating and air conditioning unit (HVAC), lighting, new freshly painted inside and out. This home has a

Key facts

  • Brand-new cabinets
  • Updated throughout
  • New flooring

Tags

REMODELED HOMEUPDATED THROUGHOUTNEW FLOORINGCOMPLETELY RENOVATED KITCHENBRAND-NEW CABINETSGRANITE COUNTERTOPS

Property features AI

Finance

  • Other: Park name: Canyon Country Mobile
  • HOA & community: Land lease of $1,030

Exterior

  • Parking: Located in Canyon Country Mobile park
  • Utilities: Public sewer; District/Public water
  • Home design: Single-story mobile home; Entry on street level; Mobile home remains on site
  • Construction: Mobile home dimensions approximately 56' x 24'; Total of 1 story; Year built information: other
  • Exterior features: Community pool; Yard; Street lighting in the community

Interior

  • Bathrooms: 2 full bathrooms
  • Interior features: Street-level entry; One-level layout
  • Laundry & utility: Washer hookup; Gas 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 $215k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $215k).
  • Recommended offer: $202k (6.0% below list) — sets the bar for market timing.
  • Cap rate 12.1% vs local median 2.8% in Santa Clarita — 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 70/100 on livability (#229 in CA) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A, crime A-; Watch: amenities D+, cost of living F, health & safety F.
  • William S. Hart Union High (suburban): math 52% / reading 72% proficiency, ranked #155 of 1,400 in CA (top 11%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 18% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+1.7%/yr); 106 active listings in the ZIP; high-income renter base; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($115k/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.
  • Los Angeles County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 1.7% rent growth), your $60k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 66 days — a 6% lower offer ($202k) is reasonable based on typical stale-listing flexibility.
  • 3 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: severe wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $202,100 (6.0% below list)

Questions for the listing agent

  1. It's been on market 66 days. Have you received any prior offers? Is the seller open to a 6% 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.36%
Cap rate
12.13%
Cash-on-cash
20.86%
DSCR
1.93
GRM
6.1

CMA / ARV

ARV (on-the-fly)
$254,880
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16274 Vazquez Cyn #19 0.00mi 3/2.0 (+1) 1,344 (-7%) 8mo $250,000 $186 77
16274 Vazquez Cyn Rd 0.00mi 3/2.0 (+1) 1,400 (-3%) 16mo $165,000 $118 77
16274 Vasquez Canyon Rd #27 0.00mi 2/2.0 1,248 (-13%) 12mo $165,000 $132 68
16274 VASQUEZ CANYON Rd #45 0.00mi 3/2.0 (+1) 1,248 (-13%) 8mo $150,000 $120 66
30000 Sand Cyn #95 0.44mi 3/2.0 (+1) 1,368 (-5%) 18mo $242,300 $177 51
30000 Sand Canyon Rd #102 0.44mi 3/2.0 (+1) 1,368 (-5%) 23mo $250,000 $183 47
30000 Sand Canyon Rd #105 0.44mi 2/2.0 1,272 (-12%) 16mo $210,000 $165 47
30000 Sand Canyon Rd #20 0.44mi 3/2.0 (+1) 1,599 (+11%) 23mo $283,000 $177 37
30000 Sand Canyon Rd #47 0.44mi 3/2.0 (+1) 1,248 (-13%) 18mo $241,000 $193 37

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 · 1.7% rent growth · sell at horizon

5-year hold
IRR
11.9%
Equity multiple
1.46×
Total profit
$27,935
Equity at exit
$32,057
10-year hold
IRR
19.8%
Equity multiple
2.57×
Total profit
$94,688
Equity at exit
$18,589

Cash invested: $60,200 (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 91351

Rents YoY
1.7%
Active inventory
106
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$2,916 medium interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$40 /mo · $480/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$612
Net cashflow
$1,046

Break-even live

Break-even rent $1,591
Max offer price $215,000
Occupancy floor 59%

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
$53,750
Closing costs
$6,450
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.

Listing history 19 events

  1. 2026-06-18
    days on market $215,000 Active 66 DOM
  2. 2026-06-17
    days on market $215,000 Active 65 DOM
  3. 2026-06-16
    days on market $215,000 Active 64 DOM
  4. 2026-06-15
    days on market $215,000 Active 63 DOM
  5. 2026-06-13
    days on market $215,000 Active 61 DOM
  6. 2026-06-13
    days on market $215,000 Active 60 DOM
  7. 2026-06-09
    days on market $215,000 Active 57 DOM
  8. 2026-06-08
    days on market $215,000 Active 56 DOM
  9. 2026-06-07
    days on market $215,000 Active 55 DOM
  10. 2026-06-04
    days on market $215,000 Active 52 DOM
  11. 2026-06-03
    days on market $215,000 Active 51 DOM
  12. 2026-06-02
    days on market $215,000 Active 50 DOM
  13. 2026-06-01
    days on market $215,000 Active 49 DOM
  14. 2026-05-31
    days on market $215,000 Active 48 DOM
  15. 2026-04-13
    status Active
  16. 2026-04-10
    listed $215,000 Active
  17. 2026-04-10
    historical
  18. 2026-02-05
    historical
  19. 2025-08-25
    listed $169,900 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
$480 · $40/mo
Projected year-2 tax
$1,634 · $136/mo
Expected delta
+$1,154/yr (+$96/mo · 240.8%)

ⓘ 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 9/10 Extreme
  • 🌡 Heat 7/10 Severe 7 d/yr ≥98°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 22 unhealthy d/yr today · 26 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
$34,986
− Mortgage interest
−$12,043
− Property taxes
−$480
− Insurance
−$1,075
− Repairs & maintenance
−$2,799
− Management
−$2,799
− Depreciation
−$6,255
Taxable income
$9,536
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,289
After-tax cash flow
$10,266/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.

Condition & rehab AI · 13 photos

Good 80/100 Cosmetic rehab

This beautifully remodeled 2-bedroom, 2-bath home offers a fresh, modern feel with quality upgrades in every room. The property is in good condition with new flooring, a new roof, and a new HVAC unit, making it ready for immediate occupancy.

Value-add opportunities

  • Both Landscaping and curb appeal improvements — Enhances curb appeal and can attract more buyers or renters.
  • Both Painting exterior and interior walls — Fresh paint can make the home look more inviting and maintain its value.
  • Both Upgrading lighting fixtures — Modern lighting can improve the home's ambiance and energy efficiency.

Renovation cost estimate screening

Value-add ROI direction

  • Both Landscaping and curb appeal improvements — Enhances curb appeal and can attract more buyers or renters.
  • Both Painting exterior and interior walls — Fresh paint can make the home look more inviting and maintain its value.
  • Both Upgrading lighting fixtures — Modern lighting can improve the home's ambiance and energy efficiency.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
William S. Hart Union High
NCES district ID
0642510
Math proficiency
52% ▬ 0.00%
Reading proficiency
72% ▲ 1.00%
Median HH income
$95,844
Composite
58.6/100
National rank
#2030
State rank
#155 of 1400 in CA

Livability — Santa Clarita

Score
70/100
State rank
#229
US rank
#7378

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Los Angeles County · 9,444,647 people
City population
219,066
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
33,155
Household income
$115,364
Rent vs Own
27.3% rent · 72.7% own
Severe rent burden
784.0

Population outlook (Los Angeles County) Hauer SSP2

Today (2025)
10,940,515 people
By 2030
11,256,481 · +2.9%
By 2040
11,729,929 · +7.2%
By 2050
11,948,407 · +9.2%
By 2075
11,818,114 · +8.0%
By 2100
10,842,928 · -0.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
Hispanic / Latino 49% White 34% Two or more races 21% Asian 6% Black 4% Native American 1%
Hispanic origin (detail)
Mexican 36%
Common ancestry
Romanian 1% Lithuanian 1% Scotch-Irish 1%
Foreign-born
23% · Canada, Jamaica, South Korea
Languages at home
54% English-only · Spanish 35% Other Indo-European 3% Tagalog/Filipino 2%

Political lean MEDSL · Los Angeles

2024 margin
Solid D (+32.9) · D 64.8% · R 31.9% · Other 3.3%
2008→2024 swing
-7.4pp toward R · 2008: 40.4pp · 2024: 32.9pp
All cycles
2024: D+32.9 2020: D+44.2 2016: D+48.0 2012: D+40.0 2008: D+40.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -703.16%
Current HPI
360.9901
Rent YoY
▲ 1.70%
Metro
Los Angeles-Long Beach-Anaheim, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+26.5% since first listed
5 events — show timeline
  • 2026-04-13 Relisted CRMLS
  • 2026-04-10 Listing Removed CRMLS
  • 2026-04-10 Listed $215,000 CRMLS
  • 2026-02-05 Listing Removed CRMLS
  • 2025-08-25 Listed $169,900 CRMLS

Property tax history

+5.9%/yr

Latest (2025): $480 · +5.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…