CashFlowRE
Sign in Sign up
1001 S Hale Ave #2
C- Composite 51.12
Why this score? — see what drove the C- 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 +21.0/30.0
  • ARV discount +6.9/15.0
  • DSCR +6.7/10.0
  • 1% rule +4.3/10.0
  • Livability +3.5/5.0
  • Schools +3.3/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$304,900

1001 S Hale Ave #2 · Escondido, CA 92029
2 bd · 2.0 ba · 1,349 sqft · Manufactured public records · 157 Days on market
Built 2013 Est $301k · at est.

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

Listing remarks MLS

Beautiful home in the quiet community of Casa Grande Estates * * * Well maintained, bright and open floor plan, and plenty natural light throughout * * * Great kitchen with a breakfast bar, tons of cabinets for storage and appliances including a fridge, dishwasher, microwave, and stove * * * Cozy living room with skylight * * * Bonus room, perfect for an at-home office or can easily be converted to a 3rd bedroom * * * Spacious Master bedroom with ensuite bathroom including a vanity with dual sinks. ..

Key facts

  • Covered porch
  • Bonus room
  • Private side patio

Tags

BONUS ROOMCOVERED PORCHPRIVATE SIDE PATIODEDICATED STORAGE SHEDBACKS UP TO GREENBELTSHORT WALK TO CLUBHOUSE

Property features AI

Finance

  • Financial info: Land lease: $766 (buyer to verify details)
  • HOA & community: Senior community; Park name: Casa Grande Estates; Community features: Valley, Urban; Manager approval required; Pets allowed

Exterior

  • Parking: 2 parking spaces; 2 carport spaces
  • Utilities: Public sewer
  • Home design: Mobile home remains on site; Double-wide body type; Single-story; Entry at front
  • Construction: Mobile home dimensions approximately 25' x 55'
  • Exterior features: In-ground pool (community pool); Close to clubhouse; Greenbelt; Lot is level/flat

Interior

  • Kitchen: Kitchen (appliances not specified)
  • Bedrooms: All bedrooms on main floor; Main floor bedroom; Office (could be used as a bedroom/bonus space); Bonus room
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central cooling
  • Interior features: Front entry; One-level home; In-ground spa; Has view
  • Laundry & utility: Inside laundry

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 $305k.

Deal economics

  • At list price, monthly cash flow is $366 ($4k/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 $284k (6.8% below list).
  • Recommended offer: $268k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.0% vs local median 2.4% in Escondido — 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 (#238 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment B; Watch: health & safety C-, schools D+, crime D+.
  • Escondido Union High (suburban): math 19% / reading 56% proficiency, ranked #247 of 517 in CA (top 48%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.5%/yr); 94 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 11,759 units permitted in San Diego County in 2024 (7,244 in 5+ unit buildings).

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.
  • San Diego 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 157 days — a 12% lower offer ($268k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 11y 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 $189k; list at $305k implies a 61% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; moderate wildfire risk; extreme-heat days projected 7→22/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $268,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 157 days. Have you received any prior offers? Is the seller open to a 12% 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. 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 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?
  6. Crime grade is D 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
0.93%
Cap rate
7.99%
Cash-on-cash
6.07%
DSCR
1.27
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$300,827
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1001 S Hale Ave #85 0.06mi 2/2.0 1,269 (-6%) 15mo $276,000 $217 75
1001 S Hale Ave #5 0.05mi 3/2.0 (+1) 1,493 (+11%) 10mo $300,000 $201 67
1301 S Hale #17 0.33mi 3/2.0 (+1) 1,344 (-0%) 16mo $350,000 $260 66
1751-248 W CITRACADO Pkwy #248 0.72mi 2/2.0 1,344 (-0%) 10mo $272,000 $202 57
1751 W Citracado Pkwy #293 0.71mi 2/2.0 1,344 (-0%) 14mo $280,000 $208 54
1751 Citracado Pkwy #272 0.71mi 2/2.0 1,344 (-0%) 15mo $300,000 $223 54
955 Howard Ave Spc 90 0.22mi 2/2.0 1,536 (+14%) 16mo $300,000 $195 54
1751 W CITRACADO Pkwy #282 0.71mi 2/2.0 1,360 (+1%) 15mo $305,000 $224 52
1750 W Citracado Pkwy #164 0.66mi 3/2.0 (+1) 1,344 (-0%) 16mo $515,000 $383 51
1301 S Hale Ave #3 0.33mi 3/2.0 (+1) 1,528 (+13%) 10mo $290,000 $190 50
1750 W Citracado Pkwy #103 0.66mi 3/2.0 (+1) 1,280 (-5%) 12mo $565,000 $441 46
1751 W CITRACADO #302 0.71mi 2/2.0 1,152 (-15%) 12mo $318,000 $276 32

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 · 1.51% rent growth · sell at horizon

5-year hold
IRR
-9.9%
Equity multiple
0.64×
Total profit
$-30,411
Equity at exit
$45,462
10-year hold
IRR
-2.5%
Equity multiple
0.84×
Total profit
$-13,605
Equity at exit
$26,362

Cash invested: $85,372 (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 92029

Rents YoY
1.5%
Active inventory
94
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$2,843 high interval (Pro) →
Mortgage (P&I)
$1,599
Tax from tax record
$88 /mo · $1,051/yr
Insurance
$127
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$597
Net cashflow
$366

Break-even live

Break-even rent $2,380
Max offer price $304,900
Occupancy floor 82%

Sensitivity live

Price -10% $538 -5% $452 +0% $366 +5% $279 +10% $193
Rent -10% $141 -5% $253 +0% $366 +5% $478 +10% $590
Rate -1.0pp $519 -0.5pp $443 base $366 +0.5pp $287 +1.0pp $206

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
$76,225
Closing costs
$9,147
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1725 W 9th Ave Unit 2029021 Escondido, CA 2.0 1.0 900 $2,295 $2.55 0d 1 0.15mi
910 Del Dios Rd Escondido, CA 1.0–2.0 1.0–2.0 845 $2,877 $3.40 0d 29 0.63mi
101 S Spruce St Escondido, CA 2.0 2.0 925 $2,585 $2.79 0d 3 1.12mi
101 S Spruce St Escondido, CA 2.0 2.0 925 $2,550 $2.76 18d 1 1.12mi
700 W Grand Ave Escondido, CA 1.0–3.0 1.0–3.0 1228 $3,194 $2.60 0d 10 1.18mi
526 S Tulip St Unit 2 Escondido, CA 3.0 2.5 1400 $3,475 $2.48 0d 1 1.19mi
21654 Saddle Bred Ln Escondido, CA 3.0 2.5 1873 $4,100 $2.19 11d 1 1.33mi
21644 Trail Ridge Dr Escondido, CA 3.0 2.5 1873 $6,550 $3.50 4d 1 1.35mi
643 W 6th Ave Unit 647 Escondido, CA 2.0 1.0 917 $2,513 $2.74 3d 1 1.36mi
643 W 6th Ave Unit 643 Escondido, CA 2.0 1.0 917 $2,513 $2.74 23d 1 1.36mi
1051 Rock Springs Rd #216 Escondido, CA 3.0 2.0 1082 $3,200 $2.96 4d 1 1.39mi
329 Antoni Gln #1404 Escondido, CA 2.0 2.5 1164 $3,000 $2.58 11d 1 1.46mi

Listing history 41 events

  1. 2026-06-21
    days on market $304,900 Active 157 DOM
  2. 2026-06-18
    days on market $304,900 Active 154 DOM
  3. 2026-06-17
    days on market $304,900 Active 153 DOM
  4. 2026-06-16
    days on market $304,900 Active 152 DOM
  5. 2026-06-15
    days on market $304,900 Active 151 DOM
  6. 2026-06-13
    days on market $304,900 Active 149 DOM
  7. 2026-06-09
    days on market $304,900 Active 145 DOM
  8. 2026-06-08
    days on market $304,900 Active 144 DOM
  9. 2026-06-07
    days on market $304,900 Active 143 DOM
  10. 2026-06-04
    days on market $304,900 Active 140 DOM
  11. 2026-06-03
    days on market $304,900 Active 139 DOM
  12. 2026-06-02
    days on market $304,900 Active 138 DOM
  13. 2026-06-01
    days on market $304,900 Active 137 DOM
  14. 2026-05-31
    days on market $304,900 Active 136 DOM
  15. 2026-05-02
    price $304,900
  16. 2026-04-28
    price $309,000
  17. 2026-04-21
    status Active
  18. 2026-03-13
    historical Active Under Contract
  19. 2026-01-15
    listed $310,000 Active
  20. 2025-10-21
    historical
  21. 2025-09-10
    price $319,000
  22. 2025-07-17
    price $324,900
  23. 2025-06-04
    listed $339,000 Active
  24. 2021-04-09
    soldstatus $189,000 Sold 516-char remark
    Show marketing remark (516 chars)

    Beautiful home in the quiet community of Casa Grande Estates * * * Well maintained, bright and open floor plan, and plenty natural light throughout * * * Great kitchen with a breakfast bar, tons of cabinets for storage and appliances including a fridge, dishwasher, microwave, and stove * * * Cozy living room with skylight * * * Bonus room, perfect for an at-home office or can easily be converted to a 3rd bedroom * * * Spacious Master bedroom with ensuite bathroom including a vanity with dual sinks. ..

  25. 2021-03-15
    status Pending 516-char remark
    Show marketing remark (516 chars)

    Beautiful home in the quiet community of Casa Grande Estates * * * Well maintained, bright and open floor plan, and plenty natural light throughout * * * Great kitchen with a breakfast bar, tons of cabinets for storage and appliances including a fridge, dishwasher, microwave, and stove * * * Cozy living room with skylight * * * Bonus room, perfect for an at-home office or can easily be converted to a 3rd bedroom * * * Spacious Master bedroom with ensuite bathroom including a vanity with dual sinks. ..

  26. 2021-03-13
    price $189,990 516-char remark
    Show marketing remark (516 chars)

    Beautiful home in the quiet community of Casa Grande Estates * * * Well maintained, bright and open floor plan, and plenty natural light throughout * * * Great kitchen with a breakfast bar, tons of cabinets for storage and appliances including a fridge, dishwasher, microwave, and stove * * * Cozy living room with skylight * * * Bonus room, perfect for an at-home office or can easily be converted to a 3rd bedroom * * * Spacious Master bedroom with ensuite bathroom including a vanity with dual sinks. ..

  27. 2020-11-16
    listed $199,990 Active 516-char remark
    Show marketing remark (516 chars)

    Beautiful home in the quiet community of Casa Grande Estates * * * Well maintained, bright and open floor plan, and plenty natural light throughout * * * Great kitchen with a breakfast bar, tons of cabinets for storage and appliances including a fridge, dishwasher, microwave, and stove * * * Cozy living room with skylight * * * Bonus room, perfect for an at-home office or can easily be converted to a 3rd bedroom * * * Spacious Master bedroom with ensuite bathroom including a vanity with dual sinks. ..

  28. 2018-10-15
    soldstatus $175,000 Sold
  29. 2018-08-28
    status Pending
  30. 2018-08-15
    price $178,900
  31. 2018-07-03
    listed $199,000 Active
  32. 2015-04-28
    soldstatus $128,000 Sold
  33. 2015-04-28
    soldstatus $128,000
  34. 2015-04-02
    price $139,900
  35. 2015-04-01
    status Pending
  36. 2015-03-21
    status Back On Market
  37. 2015-03-20
    historical
  38. 2015-03-02
    price $139,900
  39. 2015-03-02
    price $144,300
  40. 2015-02-03
    listed $144,300 Active
  41. 2015-02-02
    listed $139,900

ⓘ 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
$1,051 · $88/mo
Projected year-2 tax
$2,317 · $193/mo
Expected delta
+$1,266/yr (+$106/mo · 120.5%)

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (shaded) · 95% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 5/10 Major 7 d/yr ≥98°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 5 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
$34,112
− Mortgage interest
−$17,079
− Property taxes
−$1,051
− Insurance
−$2,322
− Repairs & maintenance
−$2,729
− Management
−$2,729
− Depreciation
−$8,870
Taxable loss
−$668
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$160
After-tax cash flow
$4,549/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
Escondido Union High
NCES district ID
0612910
Math proficiency
19% ▼ -2.00%
Reading proficiency
56% ▼ -1.00%
Median HH income
$55,731
Composite
32.82/100
National rank
#5620
State rank
#247 of 517 in CA

Livability — Escondido

Score
70/100
State rank
#238
US rank
#7829

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Escondido, CA
County
San Diego County · 3,178,799 people
City population
177,903
Metro
San Diego-Chula Vista-Carlsbad, CA
Population (ZIP)
20,726
Household income
$124,726
Rent vs Own
26.8% rent · 73.2% own
Severe rent burden
621.0

Population outlook (San Diego County) Hauer SSP2

Today (2025)
3,678,185 people
By 2030
3,856,546 · +4.8%
By 2040
4,171,407 · +13.4%
By 2050
4,421,607 · +20.2%
By 2075
4,831,599 · +31.4%
By 2100
4,832,502 · +31.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 59% Hispanic / Latino 24% Two or more races 12% Asian 9% Black 2%
Hispanic origin (detail)
Mexican 19%
Common ancestry
Slovak 3% Lithuanian 3% Iranian 2%
Foreign-born
16% · Canada, South Korea, China
Languages at home
78% English-only · Spanish 12% Tagalog/Filipino 3% German/W. Germanic 1%

Political lean MEDSL · San Diego

2024 margin
D (+16.8) · D 56.9% · R 40.1% · Other 2.9%
2008→2024 swing
+6.6pp toward D · 2008: 10.2pp · 2024: 16.8pp
All cycles
2024: D+16.8 2020: D+22.8 2016: D+17.8 2012: D+5.1 2008: D+10.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -462.03%
Current HPI
375.7876
Rent YoY
▲ 1.51%
Metro
San Diego-Chula Vista-Carlsbad, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+117.9% since first listed
27 events — show timeline
  • 2026-05-02 Price Changed $304,900 CRMLS
  • 2026-04-28 Price Changed $309,000 CRMLS
  • 2026-04-21 Relisted CRMLS
  • 2026-03-13 Contingent CRMLS
  • 2026-01-15 Listed $310,000 CRMLS
  • 2025-10-21 Listing Removed SDMLS
  • 2025-09-10 Price Changed $319,000 SDMLS
  • 2025-07-17 Price Changed $324,900 SDMLS
  • 2025-06-04 Listed $339,000 SDMLS
  • 2021-04-09 Sold (MLS) $189,000 SDMLS
  • 2021-03-15 Pending SDMLS
  • 2021-03-13 Price Changed $189,990 SDMLS
  • 2020-11-16 Listed $199,990 SDMLS
  • 2018-10-15 Sold (MLS) $175,000 SDMLS
  • 2018-08-28 Pending SDMLS
  • 2018-08-15 Price Changed $178,900 SDMLS
  • 2018-07-03 Listed $199,000 SDMLS
  • 2015-04-28 Sold (MLS) $128,000 CRMLS
  • 2015-04-28 Sold (MLS) $128,000 SDMLS
  • 2015-04-02 Price Changed $139,900 SDMLS
  • 2015-04-01 Pending SDMLS
  • 2015-03-21 Relisted SDMLS
  • 2015-03-20 Listing Removed SDMLS
  • 2015-03-02 Price Changed $144,300 SDMLS
  • 2015-03-02 Price Changed $139,900 SDMLS
  • 2015-02-03 Listed $144,300 SDMLS
  • 2015-02-02 Listed $139,900 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…