CashFlowRE
Sign in Sign up
1600 E Clark Ave #78
B- Composite 69.93
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +6.1/15.0
  • Schools +4.6/10.0
  • Livability +3.7/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,000

1600 E Clark Ave #78 · Orcutt, CA 93455
2 bd · 1.0 ba · 744 sqft · Manufactured public records · 18 Days on market
Built 1972 723 sqft lot Est $67k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

A wonderful demonstration of a home well-loved and maintained in the Town & Country Mobile Park. The interior has a nice kitchen with dining area and built-in hutch. It has an open concept and has a large pantry. Windows on two sides offers morning and afternoon light and a cozy feeling while you are dining. The home has a light-colored (clean) carpet throughout, and the bathroom and kitchen have a linoleum floors. The living room has an expansion with cathedral ceilings and is definitely a nice large living space for larger furniture. The 2nd bedroom is currently used as storage but can be a bedroom, office or craft room. The master bedroom is in the back and has nice built-ins. The

Key facts

  • Rock garden
  • Cathedral ceilings
  • Large pantry

Tags

KITCHEN WITH DINING AREABUILT-IN HUTCHLARGE PANTRYCATHEDRAL CEILINGSROCK GARDEN

Property features AI

Finance

  • HOA & community: Age-restricted community

Exterior

  • Parking: Drive space
  • Utilities: Public water; Public sewer
  • Home design: Manufactured home; New (year-built listed as new); 60 ft by 12 ft mobile dimensions
  • Construction: Aluminum siding; Pillar/post/pier foundation; Flat roof
  • Exterior features: Tool shed

Interior

  • Kitchen: Gas range/oven; Oven; Refrigerator
  • Flooring: Carpet; Linoleum
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Pantry
  • Laundry & utility: Common area 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/1.0-bath manufactured listed at $69k.

Deal economics

  • At list price, monthly cash flow is $1k ($17k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $69k).
  • Recommended offer: $68k (1.5% below list) — sets the bar for market timing.
  • Cap rate 31.6% vs local median 2.6% in Orcutt — 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 73/100 on livability (#169 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+, housing A+; Watch: crime D+, cost of living F.
  • Orcutt Union Elementary (suburban): math 44% / reading 54% proficiency, ranked #414 of 1,400 in CA (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.2%/yr); 124 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 719 units permitted in Santa Barbara County in 2024 (217 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $477 of loan paydown is wiped out by about $2k 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 + 2.2% rent growth), your $19k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 4 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: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $67,965 (1.5% below list)

Questions for the listing agent

  1. Built in 1972 — 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 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?
  4. 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?
  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
3.54%
Cap rate
31.55%
Cash-on-cash
90.21%
DSCR
5.01
GRM
2.4

CMA / ARV

ARV (on-the-fly)
$66,960
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1600 E Clark Ave #78 0.00mi 2/1.0 723 (-3%) 1mo $67,000 $93 94
1600 E Clark Ave #69 0.07mi 1/1.0 (-1) 720 (-3%) 9mo $75,000 $104 79
1600 E Clark Ave #50 0.02mi 2/1.0 700 (-6%) 15mo $23,000 $33 77
1600 E 1600 E Clark Ave #46 0.02mi 2/— 672 (-10%) 9mo $50,500 $75 75
1600 E Clark Ave #110 0.07mi 2/1.0 682 (-8%) 17mo $48,000 $70 68
1600 E Clark #135 0.14mi 2/2.0 720 (-3%) 22mo $65,000 $90 66

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 · 2.23% rent growth · sell at horizon

5-year hold
IRR
90.0%
Equity multiple
5.11×
Total profit
$79,477
Equity at exit
$10,288
10-year hold
IRR
92.8%
Equity multiple
10.36×
Total profit
$180,879
Equity at exit
$5,966

Cash invested: $19,320 (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 93455

Rents YoY
2.2%
Active inventory
124
Price-to-rent
2.4×

Monthly cashflow live

Estimated rent
$2,442 medium interval (Pro) →
Mortgage (P&I)
$362
Tax est. 1.5%
$86 /mo · $1,035/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$513
Net cashflow
$1,452

Break-even live

Break-even rent $604
Max offer price $69,000
Occupancy floor 36%

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
$17,250
Closing costs
$2,070
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1189 Oak Knoll Rd Unit 2 Orcutt, CA 1.0 1.0 430 $2,199 $5.11 14d 1 1.09mi

Listing history 9 events

  1. 2026-05-04
    status Pending
  2. 2026-05-04
    status Active
  3. 2026-04-25
    status Active
  4. 2026-03-21
    status Active
  5. 2026-02-19
    historical Active Under Contract
  6. 2026-02-19
    status Pending
  7. 2026-02-19
    historical
  8. 2026-02-19
    historical
  9. 2026-01-31
    listed $69,000 Active

ⓘ 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 5/10 Major
  • 🌡 Heat 2/10 Low 7 d/yr ≥87°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 8 unhealthy d/yr today · 10 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
$29,304
− Mortgage interest
−$3,865
− Property taxes
−$1,035
− Insurance
−$345
− Repairs & maintenance
−$2,344
− Management
−$2,344
− Depreciation
−$2,007
Taxable income
$17,363
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,167
After-tax cash flow
$13,261/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
Orcutt Union Elementary
NCES district ID
0628710
Math proficiency
44% ▼ -1.00%
Reading proficiency
54% ▲ 2.00%
Median HH income
$70,564
Composite
45.96/100
National rank
#5530
State rank
#414 of 1400 in CA

Livability — Orcutt

Score
73/100
State rank
#169
US rank
#5508

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Orcutt, CA
County
Santa Barbara County · 410,380 people
Metro
Santa Maria-Santa Barbara, CA
Population (ZIP)
44,611
Household income
$110,661
Rent vs Own
23.7% rent · 76.3% own
Severe rent burden
765.0

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 0.61)
Race & ethnicity
White 47% Hispanic / Latino 41% Two or more races 24% Asian 5% Black 2%
Hispanic origin (detail)
Mexican 38%
Common ancestry
Lithuanian 2% Russian 2% Italian 2%
Foreign-born
13% · Canada, China, South Korea
Languages at home
73% English-only · Spanish 23% Tagalog/Filipino 2%

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
▼ -729.78%
Current HPI
314.6499
Rent YoY
▲ 2.23%
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

9 events — show timeline
  • 2026-05-04 Pending NSBCRMLS
  • 2026-05-04 Relisted NSBCRMLS
  • 2026-04-25 Relisted NSBCRMLS
  • 2026-03-21 Relisted NSBCRMLS
  • 2026-02-19 Contingent NSBCRMLS
  • 2026-02-19 Pending NSBCRMLS
  • 2026-02-19 Listing Removed NSBCRMLS
  • 2026-02-19 Listing Removed NSBCRMLS
  • 2026-01-31 Listed $69,000 NSBCRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…