CashFlowRE
Sign in Sign up
5750 Via Real #243
B+ Composite 79.13
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
  • Rent growth +5.0/5.0
  • Livability +3.4/5.0
  • Schools +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$369,000

5750 Via Real #243 · Carpinteria, CA 93013
2 bd · 2.0 ba · 1,248 sqft · Manufactured · 1 Days on market
Built 1971 1,306 sqft lot Est $530k · 30% under

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

Listing remarks MLS

Great location on the edge of Rancho Granada, views in backyard face Rincon Peak & mts. Space rent to new buyer $325.13 (includes water & Carp.sewer) Refrigerator,2 sheds,washer/dryer (stackable)& microwave stay. Occupancy 55+, small pet ok with manager's approvable.

Key facts

  • 1,306 sq ft lot
  • Parking
  • Built 1971

Property features AI

Finance

  • Other: Pets allowed with limitations
  • HOA & community: Association membership required; Community clubhouse; Spa/Hot tub; Association covers water and common area maintenance

Exterior

  • Parking: Carport
  • Utilities: Heating available
  • Home design: Double wide manufactured home by Fleetwood; Single-story
  • Construction: Mobile home (manufactured); Updated/remodeled (average condition)
  • Exterior features: Near public transit

Interior

  • Kitchen: Refrigerator; Gas range; Microwave
  • Flooring: Parquet flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating
  • Interior features: Updated/remodeled condition; Dining area; Shed(s) on the property
  • Laundry & utility: Laundry located in the kitchen

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 $369k.

Deal economics

  • At list price, monthly cash flow is $3k ($30k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $369k).
  • Cap rate 14.5% vs local median 3.0% in Carpinteria — 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 68/100 on livability (#283 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+, crime B+; Watch: amenities F, cost of living F.
  • Carpinteria Unified (suburban): math 27% / reading 43% proficiency, ranked #255 of 517 in CA (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Canalino Elementary (math 27% / reading 37%, grade F, #779 of 1,571 statewide, top 52%, 498 students, 62% FRL); Carpinteria Middle (math 24% / reading 45%, grade F, #183 of 498 statewide, top 38%, 406 students, 81% FRL); Carpinteria Senior High (math 15% / reading 47%, grade F, #702 of 1,170 statewide, top 61%, 653 students, 70% FRL) — zoned schools average 71% FRL vs 51% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+15.2%/yr); 78 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 719 units permitted in Santa Barbara County in 2024 (217 in 5+ unit buildings).
  • At $6,407/mo this rent would consume 70% of the median local household income ($110k/yr) (locally 718% 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 $11k 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 + 8.0% rent growth), your $103k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 28y 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 $113k; list at $369k implies a 227% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $369,000

Questions for the listing agent

  1. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-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. 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
1.74%
Cap rate
14.46%
Cash-on-cash
29.17%
DSCR
2.30
GRM
4.8

CMA / ARV

ARV (on-the-fly)
$530,400
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5700 Via Real #75 0.17mi 2/2.0 1,248 (0%) 5mo $515,000 $413 88
5750 Via Real #244 0.01mi 2/2.0 1,344 (+8%) 9mo $355,000 $264 79
5750 Via Real #255 0.05mi 2/2.0 1,344 (+8%) 9mo $369,000 $275 78
5700 Via Real #131 0.17mi 2/2.0 1,200 (-4%) 23mo $510,000 $425 66
5700 Via Real #64 0.17mi 2/2.0 1,122 (-10%) 12mo $530,000 $472 65
5700 Via Real #125 0.17mi 3/2.0 (+1) 1,120 (-10%) 10mo $530,000 $473 62
5700 Via Real #43 0.17mi 2/2.0 1,120 (-10%) 18mo $450,000 $402 60
5750 Via Real #289 0.06mi 3/2.0 (+1) 1,104 (-12%) 20mo $573,000 $519 56

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
29.1%
Equity multiple
2.30×
Total profit
$134,141
Equity at exit
$55,019
10-year hold
IRR
39.3%
Equity multiple
5.62×
Total profit
$477,314
Equity at exit
$31,904

Cash invested: $103,320 (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 93013

Rents YoY
15.2%
Active inventory
78
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$6,407 high interval (Pro) →
Mortgage (P&I)
$1,935
Tax est. 1.5%
$461 /mo · $5,535/yr
Insurance
$154
HOA
$0
Vacancy / Maint / Mgmt
$1,346
Net cashflow
$2,512

Break-even live

Break-even rent $3,228
Max offer price $369,000
Occupancy floor 56%

Sensitivity live

Price -10% $2,767 -5% $2,639 +0% $2,512 +5% $2,384 +10% $2,257
Rent -10% $2,006 -5% $2,259 +0% $2,512 +5% $2,765 +10% $3,018
Rate -1.0pp $2,698 -0.5pp $2,606 base $2,512 +0.5pp $2,416 +1.0pp $2,319

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
$92,250
Closing costs
$11,070
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4745 Carpinteria Ave Carpinteria, CA 2.0 2.0 1365 $5,125 $3.75 3d 13 1.05mi
4975 Sandyland Rd #212 Carpinteria, CA 2.0 1.0 800 $9,500 $11.88 45d 1 1.15mi
250 Ash Ave Unit C Carpinteria, CA 2.0 1.5 700 $4,950 $7.07 16d 1 1.24mi
160 Ash Ave Unit 7 Carpinteria, CA 2.0 1.0 850 $3,950 $4.65 45d 1 1.25mi
1488 Manzanita St Carpinteria, CA 3.0 2.0 1131 $11,500 $10.17 13d 1 1.36mi

Listing history 9 events

  1. 2026-05-21
    status Pending
  2. 2026-05-21
    listed $369,000 Active
  3. 2026-05-19
    historical $369,000
  4. 2002-09-24
    soldstatus $113,000 281-char remark
    Show marketing remark (281 chars)

    Great location on the edge of Rancho Granada, views in backyard face Rincon Peak & mts. Space rent to new buyer $325.13 (includes water & Carp.sewer) Refrigerator,2 sheds,washer/dryer (stackable)& microwave stay. Occupancy 55+, small pet ok with manager's approvable.

  5. 2002-09-09
    historical 281-char remark
    Show marketing remark (281 chars)

    Great location on the edge of Rancho Granada, views in backyard face Rincon Peak & mts. Space rent to new buyer $325.13 (includes water & Carp.sewer) Refrigerator,2 sheds,washer/dryer (stackable)& microwave stay. Occupancy 55+, small pet ok with manager's approvable.

  6. 2002-06-10
    listed $114,900 281-char remark
    Show marketing remark (281 chars)

    Great location on the edge of Rancho Granada, views in backyard face Rincon Peak & mts. Space rent to new buyer $325.13 (includes water & Carp.sewer) Refrigerator,2 sheds,washer/dryer (stackable)& microwave stay. Occupancy 55+, small pet ok with manager's approvable.

  7. 1999-01-15
    soldstatus $52,000 336-char remark
    Show marketing remark (336 chars)

    COZY & CHARMING DOUBLEWIDE.BACKS UP TO NURSERY.BUILT IN BUF-FET/CHINA CABINET.$6K IN RESIDE EXTERIOR.DUO CAP ROOF.LARGE LIVING ROOM.SHED.PRIVATE PATIO AND COVERED PORCH.NEEDS A LITTLE TLC.GORGEOUS ANTIQUES,MANY FOR SALE SEPERATELY.LOW SPACERENT.SENIOR PARK.''AS IS'' SALE.CASH OUT.TO SHOW CALL LLOYD AT684-1665,10 TO 4PM.LB BY APPT.

  8. 1999-01-11
    historical 336-char remark
    Show marketing remark (336 chars)

    COZY & CHARMING DOUBLEWIDE.BACKS UP TO NURSERY.BUILT IN BUF-FET/CHINA CABINET.$6K IN RESIDE EXTERIOR.DUO CAP ROOF.LARGE LIVING ROOM.SHED.PRIVATE PATIO AND COVERED PORCH.NEEDS A LITTLE TLC.GORGEOUS ANTIQUES,MANY FOR SALE SEPERATELY.LOW SPACERENT.SENIOR PARK.''AS IS'' SALE.CASH OUT.TO SHOW CALL LLOYD AT684-1665,10 TO 4PM.LB BY APPT.

  9. 1998-06-13
    listed $57,500 336-char remark
    Show marketing remark (336 chars)

    COZY & CHARMING DOUBLEWIDE.BACKS UP TO NURSERY.BUILT IN BUF-FET/CHINA CABINET.$6K IN RESIDE EXTERIOR.DUO CAP ROOF.LARGE LIVING ROOM.SHED.PRIVATE PATIO AND COVERED PORCH.NEEDS A LITTLE TLC.GORGEOUS ANTIQUES,MANY FOR SALE SEPERATELY.LOW SPACERENT.SENIOR PARK.''AS IS'' SALE.CASH OUT.TO SHOW CALL LLOYD AT684-1665,10 TO 4PM.LB BY APPT.

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥84°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 12 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
$76,889
− Mortgage interest
−$20,670
− Property taxes
−$5,535
− Insurance
−$1,845
− Repairs & maintenance
−$6,151
− Management
−$6,151
− Depreciation
−$10,735
Taxable income
$25,802
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$6,193
After-tax cash flow
$23,949/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
Carpinteria Unified
NCES district ID
0607560
Math proficiency
27% ▼ -16.00%
Reading proficiency
43% ▼ -5.00%
Median HH income
$70,780
Composite
32.27/100
National rank
#5758
State rank
#255 of 517 in CA

Livability — Carpinteria

Score
68/100
State rank
#283
US rank
#9548

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Carpinteria, CA
County
Santa Barbara County · 410,380 people
City population
16,317
Metro
Santa Maria-Santa Barbara, CA
Population (ZIP)
16,317
Household income
$110,359
Rent vs Own
39.0% rent · 61.0% own
Severe rent burden
718.0

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 51% Hispanic / Latino 41% Two or more races 17% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 38%
Common ancestry
Slovak 4% Lithuanian 3% Romanian 2%
Foreign-born
22% · Canada
Languages at home
66% English-only · Spanish 29% Other Indo-European 1% Russian/Polish/Slavic 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
▼ -1390.66%
Current HPI
345.0001
Rent YoY
▲ 15.23%
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

+541.7% since first listed
9 events — show timeline
  • 2026-05-21 Pending SBMLS
  • 2026-05-21 Listed $369,000 SBMLS
  • 2026-05-19 Coming Soon $369,000 SBMLS
  • 2002-09-24 Sold (MLS) $113,000 SBMLS
  • 2002-09-09 Listing Removed SBMLS
  • 2002-06-10 Listed $114,900 SBMLS
  • 1999-01-15 Sold (MLS) $52,000 SBMLS
  • 1999-01-11 Listing Removed SBMLS
  • 1998-06-13 Listed $57,500 SBMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…