CashFlowRE
Sign in Sign up
1650 E Clark Ave #209
B Composite 70.65
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 +6.8/15.0
  • 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

$135,000

1650 E Clark Ave #209 · Orcutt, CA 93455
2 bd · 2.0 ba · 1,056 sqft · Manufactured public records · 23 Days on market
Built 1984 1,086 sqft lot Est $133k · at est.

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

Listing remarks MLS

2 bedroom/2 bath home in Sunnyhills 55+ Community. Move-in ready with open living/dining area, cathedral ceilings, and neutral paint. Kitchen features breakfast bar, new gas stove and plenty of cabinets. Water heater and furnace replaced this year. Master bedroom with walk-in closet and extra shelving. Updated flooring in both bathrooms. Indoor utility room, washer and dryer included. Covered front porch, low maintenance yard with pavers and Hayward shed adjacent to carport. Nice location close to guest parking and RV storage. Sunnyhills is conveniently located near shopping and restaurants. Amenities include clubhouse, pool/spa, fitness room, and more.

Key facts

  • Clubhouse
  • Workout room
  • Kitchen area

Tags

CLUBHOUSELIBRARYWORKOUT ROOMKITCHEN AREALARGE MEETING ROOMPOOL

Property features AI

Finance

  • Other: Residential zoning; Lot is upslope
  • HOA & community: Age-restricted community; Pets allowed with restrictions; Land lease: $1,088.12

Exterior

  • Parking: Drive space
  • Utilities: Public water; Public sewer; Cable available
  • Home design: Manufactured home; 44 ft by 24 ft (manufactured home dimensions); Model: Sahara
  • Construction: Composite siding; Composition roof; Pillar/post/pier foundation; Built by Kaufman/Broad Homes (Make: 09578)
  • Exterior features: Yard sprinklers; Tool shed

Interior

  • Kitchen: Gas range/oven; Dishwasher; Microwave; Refrigerator
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating (natural gas); Wall/window cooling units; Ceiling fans
  • Interior features: Carpet and vinyl flooring; Gas hookup for laundry
  • Laundry & utility: Washer and dryer included; Gas hookup for 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 $135k.

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 ($3k rent vs $135k).
  • Recommended offer: $133k (1.5% below list) — sets the bar for market timing.
  • Cap rate 19.0% 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); 122 active listings in the ZIP; 2 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).
  • This rent runs 32% of the median local income ($111k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k 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 $38k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 23 days — a 2% lower offer ($133k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 31y 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 $44k; list at $135k implies a 210% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $132,975 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  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
2.22%
Cap rate
19.03%
Cash-on-cash
45.48%
DSCR
3.02
GRM
3.8

CMA / ARV

ARV (on-the-fly)
$133,056
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1650 E Clark Ave #344 0.23mi 2/2.0 1,056 (0%) 3mo $150,000 $142 86
1600 E Clark Ave #73 0.07mi 2/2.0 980 (-7%) 5mo $95,000 $97 80
1600 E Clark Ave #166 0.13mi 2/2.0 1,077 (+2%) 13mo $77,500 $72 80
1650 E Clark #294 0.17mi 2/2.0 1,056 (0%) 19mo $198,750 $188 76
1650 E Clark Ave #340 0.25mi 3/2.0 (+1) 1,056 (0%) 10mo $147,860 $140 75
1600 E Clark Ave #48 0.03mi 3/2.0 (+1) 1,160 (+10%) 4mo $58,000 $50 74
1650 E Clark Ave #250 0.22mi 2/2.0 1,152 (+9%) 12mo $145,000 $126 65

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
41.8%
Equity multiple
2.78×
Total profit
$67,117
Equity at exit
$20,129
10-year hold
IRR
47.6%
Equity multiple
5.41×
Total profit
$166,824
Equity at exit
$11,672

Cash invested: $37,800 (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
122
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$2,995 medium interval (Pro) →
Mortgage (P&I)
$708
Tax est. 1.5%
$169 /mo · $2,025/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$629
Net cashflow
$1,433

Break-even live

Break-even rent $1,181
Max offer price $135,000
Occupancy floor 47%

Sensitivity live

Price -10% $1,526 -5% $1,479 +0% $1,433 +5% $1,386 +10% $1,339
Rent -10% $1,196 -5% $1,314 +0% $1,433 +5% $1,551 +10% $1,669
Rate -1.0pp $1,501 -0.5pp $1,467 base $1,433 +0.5pp $1,398 +1.0pp $1,362

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
$33,750
Closing costs
$4,050
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1293 Oak Knoll Rd Santa Maria, CA 2.0 2.0 840 $2,500 $2.98 15d 1 0.93mi
1462 Woodmere Rd Santa Maria, CA 3.0 2.0 1440 $3,800 $2.64 15d 1 1.13mi

Listing history 18 events

  1. 2026-06-21
    days on market $135,000 Active 23 DOM
  2. 2026-06-18
    days on market $135,000 Active 20 DOM
  3. 2026-06-17
    days on market $135,000 Active 19 DOM
  4. 2026-06-16
    days on market $135,000 Active 18 DOM
  5. 2026-06-15
    days on market $135,000 Active 17 DOM
  6. 2026-06-14
    days on market $135,000 Active 15 DOM
  7. 2026-06-13
    days on market $135,000 Active 14 DOM
  8. 2026-06-10
    days on market $135,000 Active 12 DOM
  9. 2026-06-09
    days on market $135,000 Active 11 DOM
  10. 2026-06-08
    days on market $135,000 Active 10 DOM
  11. 2026-06-07
    days on market $135,000 Active 9 DOM
  12. 2026-06-05
    days on market $135,000 Active 6 DOM
  13. 2026-06-03
    days on market $135,000 Active 5 DOM
  14. 2026-06-02
    days on market $135,000 Active 4 DOM
  15. 2026-06-01
    days on market $135,000 Active 3 DOM
  16. 2026-05-31
    days on market $135,000 Active 2 DOM
  17. 2026-05-30
    remarks 457-char remark
  18. 2026-05-30
    listed $135,000 Active 1 DOM

ⓘ 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 · 17 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
$35,934
− Mortgage interest
−$7,562
− Property taxes
−$2,025
− Insurance
−$675
− Repairs & maintenance
−$2,875
− Management
−$2,875
− Depreciation
−$3,927
Taxable income
$15,995
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,839
After-tax cash flow
$13,354/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

+527.9% since first listed
9 events — show timeline
  • 2026-05-29 Listed $135,000 NSBCRMLS
  • 2016-09-30 Sold (MLS) $43,500 NSBCRMLS
  • 2016-08-15 Listed $48,500 NSBCRMLS
  • 2012-03-09 Sold (MLS) $22,900 NSBCRMLS
  • 2011-03-21 Listed $22,900 NSBCRMLS
  • 2001-10-08 Sold (MLS) $48,000 NSBCRMLS
  • 2001-06-27 Listed $49,900 NSBCRMLS
  • 1995-08-07 Sold (MLS) $20,000 NSBCRMLS
  • 1995-08-03 Listed $21,500 NSBCRMLS

Property tax history

+1.4%/yr

Latest (2025): $192 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…