CashFlowRE
Sign in Sign up
10848 Los Pueblos 🏷️ Likely Rental
B+ Composite 76.6
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
  • Schools +4.3/10.0
  • Livability +3.2/5.0
  • Rent growth +3.1/5.0
  • Condition / age +1.0/5.0
  • Appreciation +0.0/10.0

$95,000

10848 Los Pueblos · Atascadero, CA 93422
2 bd · 1.0 ba · 720 sqft · Manufactured · 6 Days on market
Built 1973 Poor condition Est $125k · 24% under

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

Listing remarks

Welcome to Villa Margarita Mobile Home Park in Beautiful Atascadero! This home is located in a nice mobile home park in South Atascadero. It is a 2 bedroom, 1 bath mobile home. The home does need a lot of tender loving care but it is price to sell at $95,000 considering it does need work. This mobile home is located next to a green belt and if has a very deep carport that can accomodate at least two cars. It is an affordable home with low space rent under $700.00 per month. The mobile home lot is large enough to accomodate a 20' by 60' new manufactured home.

Key facts

  • Green belt
  • Deep carport
  • Large lot

Tags

GREEN BELTDEEP CARPORTLARGE LOT

Property features AI

Finance

  • Other: Pets allowed: dogs and cats; Lot density indicated as 6–10 units per acre
  • Financial info: Monthly land lease of $650 (park)
  • HOA & community: Senior community; Rural community setting; Located in Villa Margarita Mobile Home Park

Exterior

  • Parking: Carport with space for 2 vehicles
  • Utilities: Public/district water; Public sewer; Natural gas connected; Electricity connected; Cable available; Telephone service available in street
  • Home design: Single-wide mobile home (Champion model); Single story; Mobile home remains on site
  • Construction: Metal roof; Pier jacks foundation; Mobile dimensions approximately 12 ft by 60 ft; Year built per public records
  • Exterior features: Community pool access; Aluminum skirting; One storage shed; North-facing

Interior

  • Kitchen: Gas range; Gas oven; Formica counters; Gas water heater
  • Bedrooms: Primary bedroom
  • Flooring: Vinyl flooring; Carpet
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating
  • Interior features: Formica counters; Screens on windows; One-level home; Entry at carport side door; 36-inch (or wider) halls and multiple access exits for accessibility
  • Laundry & utility: Washer hookup; Gas dryer hookup

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $95,000 price doesn't fit this home's estimated sale value (~$125,280) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath manufactured listed at $95k. Condition is rated poor.

Deal economics

  • At list price, monthly cash flow is $964 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $95k).
  • Cap rate 18.5% vs local median 2.1% in Atascadero — 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 65/100 on livability (#369 in CA) — a middle-class / working-renter tenant base. Strengths: employment A+, crime A-; Watch: schools C-, commute C-, amenities F.
  • Atascadero Unified (suburban): math 40% / reading 51% proficiency, ranked #508 of 1,400 in CA (top 36%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.3%/yr); 93 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,104 units permitted in San Luis Obispo County in 2024 (273 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • San Luis Obispo County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 2.3% rent growth), your $27k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $95,000

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
2.16%
Cap rate
18.46%
Cash-on-cash
43.47%
DSCR
2.93
GRM
3.9

CMA / ARV

ARV (on-the-fly)
$125,280
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10025 El Camino Real #111 0.63mi 2/1.5 804 (+12%) 19mo $140,000 $174 33

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 · 2.26% rent growth · sell at horizon

5-year hold
IRR
39.5%
Equity multiple
2.67×
Total profit
$44,487
Equity at exit
$14,165
10-year hold
IRR
45.5%
Equity multiple
5.20×
Total profit
$111,756
Equity at exit
$8,214

Cash invested: $26,600 (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 93422

Rents YoY
2.3%
Active inventory
93
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$2,051 high interval (Pro) →
Mortgage (P&I)
$498
Tax est. 1.5%
$119 /mo · $1,425/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$431
Net cashflow
$964

Break-even live

Break-even rent $831
Max offer price $95,000
Occupancy floor 48%

Sensitivity live

Price -10% $1,029 -5% $996 +0% $964 +5% $931 +10% $898
Rent -10% $802 -5% $883 +0% $964 +5% $1,045 +10% $1,126
Rate -1.0pp $1,011 -0.5pp $988 base $964 +0.5pp $939 +1.0pp $914

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
$23,750
Closing costs
$2,850
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
9405 Avenida Maria Unit 201 Atascadero, CA 1.0 1.0 477 $1,900 $3.98 45d 1 0.13mi
9405 Avenida Maria Unit 108 Atascadero, CA 1.0 1.0 594 $1,900 $3.20 22d 1 0.13mi
941 Buena Fortuna Cir Unit 843 Atascadero, CA 1.0 1.0 600 $1,945 $3.24 45d 1 0.17mi
941 Buena Fortuna Cir Unit 730 Atascadero, CA 1.0 1.0 600 $1,945 $3.24 22d 1 0.17mi
941 Buena Fortuna Cir Unit 607 Atascadero, CA 1.0 1.0 600 $1,945 $3.24 15d 1 0.17mi

Listing history 5 events

  1. 2026-06-21
    days on market $95,000 Active 6 DOM
  2. 2026-06-18
    days on market $95,000 Active 3 DOM
  3. 2026-06-17
    days on market $95,000 Active 2 DOM
  4. 2026-06-16
    remarks 565-char remark
  5. 2026-06-16
    listed $95,000 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 8/10 Severe
  • 🌡 Heat 4/10 Moderate 6 d/yr ≥94°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 7/10 Severe 12 unhealthy d/yr today · 14 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
$24,608
− Mortgage interest
−$5,321
− Property taxes
−$1,425
− Insurance
−$475
− Repairs & maintenance
−$1,969
− Management
−$1,969
− Depreciation
−$2,764
Taxable income
$10,686
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,565
After-tax cash flow
$8,998/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.

Condition & rehab AI · 2 photos

Poor 20/100 Extensive rehab

This mobile home requires extensive repairs and updates to bring it up to a livable condition. Significant investment is needed to improve its exterior, interior, and systems.

Repairs flagged

  • Major exterior siding — Significant wear and tear
  • Major roof — No visible damage, but not inspected
  • Major interior walls/paint — No visible interior, but not inspected
  • Major bathrooms — No visible bathrooms, but not inspected
  • Major kitchen — No visible kitchen, but not inspected
  • Major windows — No visible windows, but not inspected
  • Major HVAC/mechanicals — No visible HVAC/mechanicals, but not inspected
  • Major landscaping — Overgrown bushes, general lack of maintenance

Value-add opportunities

  • Both exterior paint — Fresh paint can significantly improve curb appeal and value
  • Both roof repair — A new roof will increase the home's value and reduce maintenance costs
  • Both window replacement — New windows will improve energy efficiency and aesthetics
  • Both HVAC upgrade — A modern HVAC system will improve comfort and energy efficiency

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior siding · Significant wear and tear Major $15,000–50,000
roof · No visible damage, but not inspected Major $15,000–50,000
interior walls/paint · No visible interior, but not inspected Major $15,000–50,000
bathrooms · No visible bathrooms, but not inspected Major $15,000–50,000
kitchen · No visible kitchen, but not inspected Major $15,000–50,000
windows · No visible windows, but not inspected Major $15,000–50,000
HVAC/mechanicals · No visible HVAC/mechanicals, but not inspected Major $15,000–50,000
landscaping · Overgrown bushes, general lack of maintenance Major $15,000–50,000
Total estimated repair cost · 8 items $120,000–400,000

Value-add ROI direction

  • Both exterior paint — Fresh paint can significantly improve curb appeal and value
  • Both roof repair — A new roof will increase the home's value and reduce maintenance costs
  • Both window replacement — New windows will improve energy efficiency and aesthetics
  • Both HVAC upgrade — A modern HVAC system will improve comfort and energy efficiency

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Atascadero Unified
NCES district ID
0603300
Math proficiency
40% ▲ 1.00%
Reading proficiency
51% ▬ 0.00%
Median HH income
$66,562
Composite
42.81/100
National rank
#6748
State rank
#508 of 1400 in CA

Livability — Atascadero

Score
65/100
State rank
#369
US rank
#12594

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Atascadero, CA
County
San Luis Obispo County · 224,651 people
City population
33,002
Metro
San Luis Obispo-Paso Robles, CA
Population (ZIP)
33,002
Household income
$91,780
Rent vs Own
34.4% rent · 65.6% own
Severe rent burden
858.0

Population outlook (San Luis Obispo County) Hauer SSP2

Today (2025)
306,977 people
By 2030
320,378 · +4.4%
By 2040
343,933 · +12.0%
By 2050
366,853 · +19.5%
By 2075
428,329 · +39.5%
By 2100
460,687 · +50.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (69%)
Race & ethnicity
White 69% Hispanic / Latino 22% Two or more races 13% Asian 2%
Hispanic origin (detail)
Mexican 19%
Common ancestry
Italian 4% Slovak 3% Lithuanian 3%
Foreign-born
7% · Canada, South Korea
Languages at home
88% English-only · Spanish 9% Arabic 1% Other Indo-European 1%

Political lean MEDSL · San Luis Obispo

2024 margin
D (+10.9) · D 53.9% · R 43.1% · Other 3.0%
2008→2024 swing
+5.5pp toward D · 2008: 5.4pp · 2024: 10.9pp
All cycles
2024: D+10.9 2020: D+13.1 2016: D+8.3 2012: D+1.0 2008: D+5.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -632.04%
Current HPI
380.1972
Rent YoY
▲ 2.26%
Metro
San Luis Obispo-Paso Robles, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-06-15 Listed $95,000 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…