CashFlowRE
Sign in Sign up
1350 Oakland Rd #34
D Composite 40.42
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 +15.8/30.0
  • Schools +5.5/10.0
  • DSCR +4.9/10.0
  • 1% rule +4.3/10.0
  • Livability +3.9/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$424,999

1350 Oakland Rd #34 · San Jose, CA 95112
3 bd · 2.0 ba · 1,236 sqft · Manufactured · 36 Days on market
Built 2022 $344/sqft · 33% above area Est $320k · 33% over ↓ 6% since listing

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

Listing remarks MLS

Located in the desirable all-age South Bay Mobile Home Park, this beautifully maintained 2022 manufactured home offers modern living in San Jose. This 3-bedroom, 2-bath home features 1,236 sqft of open-concept space with contemporary finishes and an efficient floor plan designed for comfort and convenience.The bright living area flows into a modern kitchen with granite countertops, stainless steel appliances, a center island, and ample storage. The primary suite includes a walk-in closet and private bath with dual sinks and walk-in shower. Two additional bedrooms plus a flexible office space and laundry area provide added functionality.Enjoy privacy with no neighbors directly behind the home, plus a small private yard with persimmon and apple trees.... Additional highlights include an oversized carport for up to 4 vehicles, dual-pane windows, and low-maintenance living.Conveniently located near Highways 101, 880, and 680, and close to San Jos Mineta International Airport, Brokaw Commons, shopping, dining, and major tech employers. Must see!

Key facts

  • Walk-in closet
  • Private bath
  • Modern kitchen

Tags

MODERN KITCHENGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESCENTER ISLANDWALK-IN CLOSETPRIVATE BATH

Property features AI

Finance

  • Other: Property primary ID 744630; Lot size from assessor; Directions: From 101 N, turn right on Oakland Rd, pass gate 1 (South Bay Mobile Home), continue to gate 2, go to the end and turn left
  • HOA & community: Clubhouse; Community pool; Leased land for park home site

Exterior

  • Parking: Covered parking (off-site); Carport spaces minimum 4; 34 parking spaces on site; Assigned space rent $1,485
  • Security: Security features noted (see remarks)
  • Utilities: Sewer connected to community sewer/septic; Individual electric meters; Individual gas meters; Water: see remarks
  • Home design: Single-story; Family park with no age restrictions
  • Construction: Park home construction
  • Exterior features: Composition roof; Leased land (park home site)

Interior

  • Kitchen: Granite countertops; Exhaust fan; Garbage disposal; Microwave; Built-in gas range/oven
  • Bedrooms: 3 bedrooms with walk-in closet
  • Flooring: Carpet; Laminate; Vinyl/Linoleum
  • Bathrooms: 2 full bathrooms with shower and tub and a stall shower
  • Heating & cooling: Central forced air heating; Window/wall cooling unit
  • Interior features: High ceilings; Dining area in living room; Office area
  • Laundry & utility: Laundry hookups only

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 3-bed/2.0-bath manufactured listed at $425k.

Deal economics

  • At list price, monthly cash flow is $72 ($863/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 $396k (6.7% below list).
  • Recommended offer: $396k (6.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 1.6% in San Jose — 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 78/100 on livability (#68 in CA, #2,559 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment A+; Watch: crime F, cost of living F.
  • Orchard Elementary (urban): math 51% / reading 60% proficiency, ranked #225 of 1,400 in CA (top 16%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+4.2%/yr); 106 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 3,838 units permitted in Santa Clara County in 2024 (1,886 in 5+ unit buildings).
  • At $3,964/mo this rent would consume 53% of the median local household income ($89k/yr) (locally 4364% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
  • Santa Clara County population projected at +24% 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 ($412k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $25k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $122/mo.
  • Climate carrying-cost: in FEMA flood zone AO (mandatory federal flood insurance); extreme-heat days projected 7→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $396,363 (6.7% 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 7% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.93%
Cap rate
6.84%
Cash-on-cash
1.96%
DSCR
1.09
GRM
8.9

CMA / ARV

ARV (median comp)
$320,193
List price
$424,999
Delta
32.73%
Verdict
OVERPRICED
Comps
7 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1350 Oakland Rd #152 0.00mi 3/2.0 1,248 (+1%) 13mo $412,000 $330 88
1358 Oakland Rd #109 0.21mi 3/2.0 1,120 (-9%) 15mo $325,000 $290 62
1358 Oakland Rd #85 0.26mi 3/2.0 1,332 (+8%) 17mo $355,000 $267 61
900 Golden Wheel Park Dr #66 0.30mi 3/2.0 1,052 (-15%) 4mo $315,000 $299 58
900 Golden Wheel Park Dr Spc 29 0.40mi 3/2.0 1,100 (-11%) 7mo $300,000 $273 57
900 Golden Wheel Park Dr #9 0.40mi 3/2.0 1,080 (-13%) 9mo $329,000 $305 53
1350 Oakland Rd #15 0.17mi 3/2.0 1,062 (-14%) 22mo $317,000 $298 50

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 · 4.25% rent growth · sell at horizon

5-year hold
IRR
-13.7%
Equity multiple
0.50×
Total profit
$-59,107
Equity at exit
$63,369
10-year hold
IRR
-2.8%
Equity multiple
0.80×
Total profit
$-23,779
Equity at exit
$36,746

Cash invested: $119,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
0 Strongly Tenant-Friendly
State California
18 Strongly Tenant-Friendly · D+13
County
— inherits STATE
City San Jose
0 Strongly Tenant-Friendly · D+24
Apartment Rent Ordinance covers pre-1979 multifamily.

ZIP-level market 95112

Rents YoY
4.2%
Active inventory
106
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$3,964 high interval (Pro) →
Mortgage (P&I)
$2,229
Tax est. 1.5%
$531 /mo · $6,375/yr
Insurance
$177
Flood insurance flood zone
−$122 /mo · $1,468/yr
HOA
$0
Vacancy / Maint / Mgmt
$832
Net cashflow
$72

Break-even live

Break-even rent $3,873
Max offer price $424,999
Occupancy floor 93%

Sensitivity live

Price -10% $366 -5% $219 +0% $72 +5% $-75 +10% $-222
Rent -10% $-241 -5% $-85 +0% $72 +5% $228 +10% $385
Rate -1.0pp $286 -0.5pp $180 base $72 +0.5pp $-38 +1.0pp $-150

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
$106,250
Closing costs
$12,750
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1501 Berryessa Rd San Jose, CA 2.0 1.0–2.0 966 $4,734 $4.90 2d 31 0.50mi
1542 Thornleaf Way San Jose, CA 2.0 2.0 922 $3,700 $4.01 2d 1 0.51mi
725 Modern Ice Dr #1590 San Jose, CA 3.0 2.5 1391 $3,820 $2.75 44d 1 0.63mi
1625 Parkview Green Cir San Jose, CA 2.0 1.0 940 $3,295 $3.51 2d 1 0.67mi
1323 Pebble Ct San Jose, CA 2.0 2.0 1093 $3,500 $3.20 18d 1 0.71mi
750 N 23rd St San Jose, CA 1.0–3.0 1.0 875 $3,199 $3.66 13d 1 0.87mi
1331 Lakeshore Cir San Jose, CA 1.0–3.0 1.0–3.0 1017 $4,767 $4.69 2d 28 0.97mi
817 N 10th St San Jose, CA 2.0 1.0–2.0 851 $3,749 $4.40 2d 10 1.06mi
1600 Whitewood Dr San Jose, CA 1.0–2.0 1.0–2.0 977 $3,806 $3.89 2d 12 1.06mi
923 Sakura Dr San Jose, CA 3.0 3.0 1404 $4,150 $2.96 13d 1 1.07mi
756 N 11th St San Jose, CA 2.0 1.0 800 $2,695 $3.37 44d 1 1.08mi
263 E Hedding St #1535 San Jose, CA 1.0–4.0 1.0–3.5 1629 $4,770 $2.93 3d 2 1.15mi
415 E Taylor St San Jose, CA 2.0 1.0–2.0 900 $4,595 $5.11 2d 11 1.15mi
579 N 22nd St Unit 2 San Jose, CA 2.0 1.0 750 $3,200 $4.27 21d 1 1.17mi
1700 Newbury Park Dr San Jose, CA 2.0 1.0–2.0 793 $3,999 $5.04 2d 10 1.21mi
1700 N 1st St San Jose, CA 1.0–2.0 1.0–2.0 941 $3,667 $3.90 2d 8 1.29mi
978 N 3rd St San Jose, CA 2.0 1.0 1032 $4,500 $4.36 2d 1 1.30mi
350 E Taylor St San Jose, CA 1.0–3.0 1.0–3.0 1116 $5,409 $4.85 2d 10 1.33mi
1105 Pepper Rd San Jose, CA 3.0 3.0 1489 $4,400 $2.96 2d 1 1.41mi
2073 Kiwi Walkway #1673 San Jose, CA 2.0 2.5 1300 $3,470 $2.67 2d 1 1.48mi
1729 N 1st St San Jose, CA 1.0–2.0 1.0–2.0 887 $4,707 $5.31 2d 12 1.49mi

Listing history 16 events

  1. 2026-06-18
    days on market $424,999 Active 36 DOM
  2. 2026-06-17
    days on market $424,999 Active 35 DOM
  3. 2026-06-16
    days on market $424,999 Active 34 DOM
  4. 2026-06-15
    days on market $424,999 Active 33 DOM
  5. 2026-06-13
    days on market $424,999 Active 31 DOM
  6. 2026-06-13
    days on market $424,999 Active 30 DOM
  7. 2026-06-09
    days on market $424,999 Active 27 DOM
  8. 2026-06-08
    days on market $424,999 Active 26 DOM
  9. 2026-06-07
    days on market $424,999 Active 25 DOM
  10. 2026-06-05
    days on market $424,999 Active 22 DOM
  11. 2026-06-03
    days on market $424,999 Active 21 DOM
  12. 2026-06-02
    days on market $424,999 Active 20 DOM
  13. 2026-06-01
    days on market $424,999 Active 19 DOM
  14. 2026-05-31
    days on market $424,999 Active 18 DOM
  15. 2026-05-13
    listed $449,999 Active 1056-char remark
    Show marketing remark (1056 chars)

    Located in the desirable all-age South Bay Mobile Home Park, this beautifully maintained 2022 manufactured home offers modern living in San Jose. This 3-bedroom, 2-bath home features 1,236 sqft of open-concept space with contemporary finishes and an efficient floor plan designed for comfort and convenience.The bright living area flows into a modern kitchen with granite countertops, stainless steel appliances, a center island, and ample storage. The primary suite includes a walk-in closet and private bath with dual sinks and walk-in shower. Two additional bedrooms plus a flexible office space and laundry area provide added functionality.Enjoy privacy with no neighbors directly behind the home, plus a small private yard with persimmon and apple trees.... Additional highlights include an oversized carport for up to 4 vehicles, dual-pane windows, and low-maintenance living.Conveniently located near Highways 101, 880, and 680, and close to San Jos Mineta International Airport, Brokaw Commons, shopping, dining, and major tech employers. Must see!

  16. 2026-05-13
    listed $449,999 Active 1056-char remark
    Show marketing remark (1056 chars)

    Located in the desirable all-age South Bay Mobile Home Park, this beautifully maintained 2022 manufactured home offers modern living in San Jose. This 3-bedroom, 2-bath home features 1,236 sqft of open-concept space with contemporary finishes and an efficient floor plan designed for comfort and convenience.The bright living area flows into a modern kitchen with granite countertops, stainless steel appliances, a center island, and ample storage. The primary suite includes a walk-in closet and private bath with dual sinks and walk-in shower. Two additional bedrooms plus a flexible office space and laundry area provide added functionality.Enjoy privacy with no neighbors directly behind the home, plus a small private yard with persimmon and apple trees.... Additional highlights include an oversized carport for up to 4 vehicles, dual-pane windows, and low-maintenance living.Conveniently located near Highways 101, 880, and 680, and close to San Jos Mineta International Airport, Brokaw Commons, shopping, dining, and major tech employers. Must see!

ⓘ 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 8/10 Severe FEMA zone AO · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥93°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 14 unhealthy d/yr today · 16 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
$47,564
− Mortgage interest
−$23,807
− Property taxes
−$6,375
− Insurance
−$3,592
− Repairs & maintenance
−$3,805
− Management
−$3,805
− Depreciation
−$12,364
Taxable loss
−$6,184
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,484
After-tax cash flow
$2,347/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
Orchard Elementary
NCES district ID
0628680
Math proficiency
51% ▲ 1.00%
Reading proficiency
60% ▲ 5.00%
Median HH income
$108,165
Composite
54.67/100
National rank
#2853
State rank
#225 of 1400 in CA

Livability — San Jose

Score
78/100
State rank
#68
US rank
#2559

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
San Jose, CA
County
Santa Clara County · 1,806,974 people
City population
954,479
Metro
San Jose-Sunnyvale-Santa Clara, CA
Population (ZIP)
57,373
Household income
$89,103
Rent vs Own
73.6% rent · 26.4% own
Severe rent burden
4364.0

Population outlook (Santa Clara County) Hauer SSP2

Today (2025)
2,179,074 people
By 2030
2,301,297 · +5.6%
By 2040
2,528,195 · +16.0%
By 2050
2,712,135 · +24.5%
By 2075
2,998,701 · +37.6%
By 2100
2,931,429 · +34.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.71)
Race & ethnicity
Hispanic / Latino 41% Asian 27% White 22% Two or more races 18% Black 5% Native American 2%
Hispanic origin (detail)
Mexican 33%
Common ancestry
Slovak 1% Lithuanian 1% Scotch-Irish 1%
Foreign-born
34% · Canada, Vietnam, China
Languages at home
48% English-only · Spanish 29% Vietnamese 9% Chinese 6%

Political lean MEDSL · Santa Clara

2024 margin
Solid D (+40.0) · D 68.1% · R 28.1% · Other 3.8%
2008→2024 swing
-0.9pp no change · 2008: 40.9pp · 2024: 40.0pp
All cycles
2024: D+40.0 2020: D+47.4 2016: D+52.5 2012: D+42.1 2008: D+40.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1025.61%
Current HPI
297.1788
Rent YoY
▲ 4.25%
Metro
San Jose-Sunnyvale-Santa Clara, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

-5.6% since first listed
4 events — show timeline
  • 2026-05-28 Price Changed $424,999 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2026-05-28 Price Changed $424,999 MLSListings
  • 2026-05-13 Listed $449,999 MLSListings
  • 2026-05-13 Listed $449,999 bridgeMLS, Bay East AOR, or Contra Costa AOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…