CashFlowRE
Sign in Sign up
2150 Almaden Rd #147
D- Composite 39.41
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 +16.0/30.0
  • DSCR +4.9/10.0
  • 1% rule +4.4/10.0
  • Schools +4.2/10.0
  • Livability +3.9/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$349,900

2150 Almaden Rd #147 · San Jose, CA 95125
3 bd · 2.0 ba · 978 sqft · Manufactured · 44 Days on market
Built 2025 $358/sqft · 50% above area Est $234k · 50% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this inviting 3-bedroom, 2-bath home offering approximately 978 sq. ft. of thoughtfully designed living space. The interior showcases crisp all-white cabinetry, sleek stainless-steel appliances, and an open layout perfect for both relaxing and entertaining. Energy-efficient features throughout the home help reduce utility costs while providing year-round comfort. Nestled in a desirable senior community, this home offers a great location with convenient access to shopping, dining, and neighborhood amenities. *The above information including square footage is based on data received from the seller and/or from public sources. This information is deemed reliable but has not been independently verified and cannot be guaranteed. Prospective buyers are advised to verify information to their own satisfaction prior to purchase. Pictures may not depict exact home details.

Key facts

  • Built 2025
  • Listed 44 days

Tags

ENERGY EFFICIENT FEATURESCONVENIENT ACCESS TO SHOPPINGCONVENIENT ACCESS TO DININGNEIGHBORHOOD AMENITIES

Property features AI

Finance

  • Other: Park home site on leased land
  • HOA & community: Clubhouse; Community pool; Billiard room

Exterior

  • Parking: Carport; Space number 147
  • Utilities: Public water; Public sewer; Public utilities
  • Home design: Leased land; Senior community (55+); Pet restrictions
  • Exterior features: Composition roof

Interior

  • Kitchen: Gas cooktop; Dishwasher; Range/oven; Microwave; Garbage disposal; Exhaust fan; Refrigerator
  • Bedrooms: 3 bedrooms
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central forced air heating
  • Interior features: No formal dining room; Stall shower
  • Laundry & utility: Washer/dryer 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 $350k.

Deal economics

  • At list price, monthly cash flow is $172 ($2k/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 $328k (6.3% below list).
  • Recommended offer: $328k (6.3% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% 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.
  • San Jose Unified (urban): math 39% / reading 52% proficiency, ranked #149 of 517 in CA (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+4.0%/yr); 119 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 3,838 units permitted in Santa Clara County in 2024 (1,886 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 $10k 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 44 days — a 3% lower offer ($339k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 26y 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 $45k; list at $350k implies a 678% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $327,834 (6.3% below list)

Questions for the listing agent

  1. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.94%
Cap rate
6.88%
Cash-on-cash
2.10%
DSCR
1.09
GRM
8.9

CMA / ARV

ARV (median comp)
$234,000
List price
$349,900
Delta
49.53%
Verdict
OVERPRICED
Comps
2 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2150 Almaden Rd #73 0.00mi 2/2.0 (-1) 960 (-2%) 2mo $268,000 $279 90
2150 Almaden Rd #142 0.03mi 2/2.0 (-1) 880 (-10%) 0mo $200,000 $227 77
2150 Almaden Rd #245 0.00mi 2/2.0 (-1) 1,000 (+2%) 22mo $229,000 $229 73
2150 Almaden Rd #76 0.00mi 2/2.0 (-1) 1,040 (+6%) 19mo $218,000 $210 69
2150 Almaden Rd #63 0.00mi 2/1.0 (-1) 832 (-15%) 17mo $163,000 $196 52
2135 Little Orch #52 0.66mi 2/2.0 (-1) 1,000 (+2%) 20mo $330,000 $330 44
2135 Little Orchard St #77 0.66mi 2/2.0 (-1) 880 (-10%) 19mo $319,900 $364 31

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 · 3.97% rent growth · sell at horizon

5-year hold
IRR
-11.9%
Equity multiple
0.57×
Total profit
$-42,476
Equity at exit
$52,171
10-year hold
IRR
-1.3%
Equity multiple
0.91×
Total profit
$-9,176
Equity at exit
$30,253

Cash invested: $97,972 (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 95125

Rents YoY
4.0%
Active inventory
119
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$3,278 high interval (Pro) →
Mortgage (P&I)
$1,835
Tax est. 1.5%
$437 /mo · $5,248/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$688
Net cashflow
$172

Break-even live

Break-even rent $3,061
Max offer price $349,900
Occupancy floor 90%

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
$87,475
Closing costs
$10,497
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
2118 Canoas Garden Ave San Jose, CA 2.0 1.5–2.0 830 $2,745 $3.31 44d 7 0.20mi
1277 Babb Ct San Jose, CA 2.0 2.0 1123 $3,550 $3.16 4d 3 0.31mi
2435 Rinconada Dr Unit 1D San Jose, CA 2.0 1.0 676 $2,695 $3.99 44d 1 0.38mi
2445 Rinconada Dr San Jose, CA 1.0–2.0 1.0 600 $2,650 $4.42 44d 1 0.41mi
1109 Lincoln Ct San Jose, CA 2.0 2.0 1118 $3,600 $3.22 2d 1 0.68mi
1640 La Rossa Cir San Jose, CA 2.0 1.0 750 $2,782 $3.71 2d 2 0.99mi
2988 Grassina St #309 San Jose, CA 2.0 2.0 1048 $3,600 $3.44 2d 1 1.10mi
3200 Rubino Dr San Jose, CA 1.0–2.0 1.0–2.0 928 $3,740 $4.03 2d 1 1.12mi
273 Stonegate Cir San Jose, CA 2.0 1.0 704 $2,800 $3.98 44d 1 1.18mi
88 Montecito Vista Dr San Jose, CA 2.0 2.0 840 $2,691 $3.20 2d 1 1.41mi
1426 Ford Ave San Jose, CA 2.0 1.0 900 $2,800 $3.11 15d 1 1.42mi
1180 Brace Ave Apt 8 San Jose, CA 2.0 1.5 1100 $2,950 $2.68 44d 1 1.42mi

Listing history 21 events

  1. 2026-06-18
    days on market $349,900 Active 44 DOM
  2. 2026-06-17
    days on market $349,900 Active 43 DOM
  3. 2026-06-16
    days on market $349,900 Active 42 DOM
  4. 2026-06-15
    days on market $349,900 Active 41 DOM
  5. 2026-06-13
    days on market $349,900 Active 39 DOM
  6. 2026-06-13
    days on market $349,900 Active 38 DOM
  7. 2026-06-09
    days on market $349,900 Active 35 DOM
  8. 2026-06-08
    days on market $349,900 Active 34 DOM
  9. 2026-06-07
    days on market $349,900 Active 33 DOM
  10. 2026-06-05
    days on market $349,900 Active 30 DOM
  11. 2026-06-03
    days on market $349,900 Active 29 DOM
  12. 2026-06-02
    days on market $349,900 Active 28 DOM
  13. 2026-06-01
    days on market $349,900 Active 27 DOM
  14. 2026-05-31
    days on market $349,900 Active 26 DOM
  15. 2026-05-05
    listed $349,900 Active 885-char remark
    Show marketing remark (885 chars)

    Welcome to this inviting 3-bedroom, 2-bath home offering approximately 978 sq. ft. of thoughtfully designed living space. The interior showcases crisp all-white cabinetry, sleek stainless-steel appliances, and an open layout perfect for both relaxing and entertaining. Energy-efficient features throughout the home help reduce utility costs while providing year-round comfort. Nestled in a desirable senior community, this home offers a great location with convenient access to shopping, dining, and neighborhood amenities. *The above information including square footage is based on data received from the seller and/or from public sources. This information is deemed reliable but has not been independently verified and cannot be guaranteed. Prospective buyers are advised to verify information to their own satisfaction prior to purchase. Pictures may not depict exact home details.

  16. 2026-05-05
    listed $349,900 Active 885-char remark
    Show marketing remark (885 chars)

    Welcome to this inviting 3-bedroom, 2-bath home offering approximately 978 sq. ft. of thoughtfully designed living space. The interior showcases crisp all-white cabinetry, sleek stainless-steel appliances, and an open layout perfect for both relaxing and entertaining. Energy-efficient features throughout the home help reduce utility costs while providing year-round comfort. Nestled in a desirable senior community, this home offers a great location with convenient access to shopping, dining, and neighborhood amenities. *The above information including square footage is based on data received from the seller and/or from public sources. This information is deemed reliable but has not been independently verified and cannot be guaranteed. Prospective buyers are advised to verify information to their own satisfaction prior to purchase. Pictures may not depict exact home details.

  17. 2026-02-10
    historical
  18. 2025-09-25
    listed Active
  19. 2000-05-12
    historical
  20. 2000-04-02
    soldstatus $45,000
  21. 2000-03-24
    listed $46,950

ⓘ 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 D · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥94°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 17 unhealthy d/yr today · 17 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
$39,340
− Mortgage interest
−$19,600
− Property taxes
−$5,248
− Insurance
−$1,750
− Repairs & maintenance
−$3,147
− Management
−$3,147
− Depreciation
−$10,179
Taxable loss
−$3,731
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$895
After-tax cash flow
$2,957/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
San Jose Unified
NCES district ID
0634590
Math proficiency
39% ▼ -4.00%
Reading proficiency
52% ▼ -3.00%
Median HH income
$84,567
Composite
42.31/100
National rank
#3259
State rank
#149 of 517 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)
54,419
Household income
$160,738
Rent vs Own
38.9% rent · 61.1% own
Severe rent burden
1772.0

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
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 47% Hispanic / Latino 29% Asian 17% Two or more races 17% Black 2%
Hispanic origin (detail)
Mexican 22%
Common ancestry
Italian 3% Lithuanian 2% Romanian 2%
Foreign-born
24% · Canada, China, Vietnam
Languages at home
65% English-only · Spanish 18% Other Indo-European 4% Chinese 3%

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
▼ -1489.34%
Current HPI
364.2721
Rent YoY
▲ 3.97%
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

+645.3% since first listed
7 events — show timeline
  • 2026-05-05 Listed $349,900 MLSListings
  • 2026-05-05 Listed $349,900 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2026-02-10 Listing Removed bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2025-09-25 Listed bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2000-05-12 Listing Removed MLSListings
  • 2000-04-02 Sold (MLS) $45,000 MLSListings
  • 2000-03-24 Listed $46,950 MLSListings

Property tax history

-11.2%/yr

Latest (2011): $206 · -14.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…