CashFlowRE
Sign in Sign up
21216 BLUE CURL Way #212
B Composite 71.96
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
  • DSCR +10.0/10.0
  • 1% rule +9.8/10.0
  • ARV discount +7.6/15.0
  • Schools +5.9/10.0
  • Livability +3.5/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$199,900

21216 BLUE CURL Way #212 · Santa Clarita, CA 91351
2 bd · 2.0 ba · 1,344 sqft · Manufactured · 100 Days on market
Built 1977 Fair condition Est $200k · at est. ↓ 14% since listing

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

Listing remarks MLS

LOCATION LOCATION LOCATION!!!! This is quite possibly one of the best locations in the 55+ Greenbrier community. Sitting on one of the largest lots and situated at an angle this home has both a highly rare and even more coveted front and back yard! Seconds away from the recently renovated pool and clubhouse + plenty of guest parking! There is truly nothing to yearn for and everything to love with this location. Enjoy a morning cup of coffee on your expansive porch and admire your beautiful front yard. The interior provides two dedicated living spaces along with an open concept kitchen. Luxury Vinyl flooring was installed throughout the home in 2019. With two bedrooms and two bathrooms its the perfect fit for someone looking to downsize and live a more relaxed lifestyle. The spacious primary bedroom has two closets and attached bath with already previously installed grab bars. Homes like this don't come up everyday! Call us to schedule your appointment before its too late.

Key facts

  • Shade trees
  • Backyard
  • New oven

Tags

FRONT YARDBACKYARDEXPANDED PORCHSHADE TREESLUXURY VINYL FLOORINGNEW OVEN

Property features AI

Finance

  • Other: Park name: Greenbrier; Manager approval required; Rent includes pool access
  • Financial info: Land lease present (park-managed, monthly fee applies)
  • HOA & community: Senior community; Onsite property management; Clubhouse; Community pool; Picnic area; Fitness/exercise room; Recreational/multipurpose room; Maintenance of grounds; Pets permitted (contact manager); Street lighting

Exterior

  • Parking: Attached carport with 2 covered spaces; Has parking
  • Security: Automatic gate; Smoke and carbon monoxide detectors
  • Utilities: Public sewer; District/public water; Natural gas connected; Electricity connected; Water connected
  • Home design: Manufactured/mobile home (remains on site); Double body type; Single-story; Front entry-facing
  • Construction: Metal roof; Assessor-sourced year built; Mobile home dimensions approximately 24' x 56'; One-story construction
  • Exterior features: Covered front porch; Patio; Association pool; Front and back yard with lawn; Sprinkler system with timer; Close to clubhouse; One storage shed on property

Interior

  • Kitchen: Kitchen island; Built-in range; Gas oven; Garbage disposal; Dishwasher; Gas water heater
  • Bedrooms: Primary bedroom (main floor); All bedrooms located on the ground level
  • Flooring: Laminate flooring throughout
  • Bathrooms: Two full bathrooms; Walk-in shower and standard shower
  • Heating & cooling: Central heating (furnace); Central air conditioning
  • Interior features: Built-in shelving and storage; Open floor plan; Front entry; Single-story home; Automatic gate; Smoke and carbon monoxide detectors
  • Laundry & utility: Indoor laundry; Washer and dryer included; Washer hookup available

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 $200k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $963 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $200k).
  • Recommended offer: $182k (9.0% below list) — sets the bar for market timing.
  • Cap rate 12.1% vs local median 2.8% in Santa Clarita — 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 (#229 in CA) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A, crime A-; Watch: amenities D+, cost of living F, health & safety F.
  • William S. Hart Union High (suburban): math 52% / reading 72% proficiency, ranked #155 of 1,400 in CA (top 11%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 18% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+1.7%/yr); 109 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 0d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($115k/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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Los Angeles County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 1.7% rent growth), your $56k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 100 days — a 9% lower offer ($182k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago; this cycle's ask has dropped $30k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $181,909 (9.0% below list)

Questions for the listing agent

  1. It's been on market 100 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
1.48%
Cap rate
12.07%
Cash-on-cash
20.65%
DSCR
1.92
GRM
5.6

CMA / ARV

ARV (on-the-fly)
$200,256
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
21312 Seep Willow Way 0.12mi 2/2.0 1,440 (+7%) 0mo $195,000 $135 82
21315 Jimpson Way 0.20mi 2/2.0 1,440 (+7%) 0mo $207,000 $144 79
26515 Cockleburr Ln 0.23mi 2/2.0 1,344 (0%) 15mo $210,000 $156 76
21204 Seepwillow Way 0.07mi 2/2.0 1,440 (+7%) 17mo $200,000 $139 70
21214 Willow Weed Way #165 0.04mi 2/2.0 1,440 (+7%) 19mo $214,999 $149 70
21212 Seep Willow Way #272 0.08mi 2/2.0 1,536 (+14%) 7mo $275,000 $179 66
21306 Jimpson Way 0.12mi 2/2.0 1,440 (+7%) 21mo $185,000 $128 65
21424 Bramble 0.44mi 2/2.0 1,440 (+7%) 7mo $265,000 $184 62
21434 Tumbleweed Way 0.47mi 2/2.0 1,440 (+7%) 5mo $315,000 $219 62
21432 Tumbleweed Way 0.37mi 2/2.0 1,440 (+7%) 12mo $230,000 $160 61
21214 Seep Willow Way 0.09mi 2/2.0 1,536 (+14%) 19mo $145,000 $94 56

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 · 1.7% rent growth · sell at horizon

5-year hold
IRR
11.5%
Equity multiple
1.45×
Total profit
$25,156
Equity at exit
$29,806
10-year hold
IRR
19.5%
Equity multiple
2.53×
Total profit
$85,747
Equity at exit
$17,284

Cash invested: $55,972 (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 91351

Rents YoY
1.7%
Active inventory
109
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$2,968 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax est. 1.5%
$250 /mo · $2,998/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$623
Net cashflow
$963

Break-even live

Break-even rent $1,749
Max offer price $199,900
Occupancy floor 63%

Sensitivity live

Price -10% $1,101 -5% $1,032 +0% $963 +5% $894 +10% $825
Rent -10% $729 -5% $846 +0% $963 +5% $1,080 +10% $1,197
Rate -1.0pp $1,064 -0.5pp $1,014 base $963 +0.5pp $911 +1.0pp $859

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
$49,975
Closing costs
$5,997
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
26741 Isabella Pkwy Canyon Country, CA 1.0–2.0 1.0–2.0 850 $2,989 $3.52 0d 5 0.74mi
26842 Claudette St #204 Canyon Country, CA 2.0 2.0 964 $2,650 $2.75 0d 1 0.82mi
20345 Rue Crevier Santa Clarita, CA 2.0 2.0 907 $2,700 $2.98 0d 1 0.88mi
26955 Rainbow Glen Dr Santa Clarita, CA 3.0 2.0 1007 $2,850 $2.83 0d 1 0.90mi
26941 Rainbow Glen Dr #751 Canyon Country, CA 2.0 2.0 907 $2,900 $3.20 0d 1 0.90mi
26921 Flo Ln Canyon Country, CA 3.0 2.0 1107 $2,950 $2.66 0d 1 0.98mi
26901 Rainbow Glen Dr Santa Clarita, CA 3.0 2.0 1001 $2,950 $2.95 0d 1 0.98mi
26956 Flo Ln #338 Canyon Country, CA 2.0 2.0 1064 $2,875 $2.70 0d 1 1.07mi
26844 Albion Way Unit 1 Santa Clarita, CA 3.0 2.5 1817 $3,995 $2.20 13d 1 1.48mi

Listing history 21 events

  1. 2026-06-21
    days on market $199,900 Active 100 DOM
  2. 2026-06-18
    days on market $199,900 Active 97 DOM
  3. 2026-06-17
    days on market $199,900 Active 96 DOM
  4. 2026-06-16
    days on market $199,900 Active 95 DOM
  5. 2026-06-15
    days on market $199,900 Active 94 DOM
  6. 2026-06-13
    days on market $199,900 Active 92 DOM
  7. 2026-06-13
    days on market $199,900 Active 91 DOM
  8. 2026-06-09
    days on market $199,900 Active 88 DOM
  9. 2026-06-08
    days on market $199,900 Active 87 DOM
  10. 2026-06-07
    days on market $199,900 Active 86 DOM
  11. 2026-06-04
    pricedays on market $199,900 Active 83 DOM
  12. 2026-06-03
    days on market $209,900 Active 82 DOM
  13. 2026-06-02
    days on market $209,900 Active 81 DOM
  14. 2026-06-01
    days on market $209,900 Active 80 DOM
  15. 2026-05-31
    days on market $209,900 Active 79 DOM
  16. 2026-04-15
    price $209,900
  17. 2026-04-03
    price $220,000
  18. 2026-03-13
    listed $230,000 Active
  19. 2023-09-08
    soldstatus $230,000 Closed Sale 986-char remark
    Show marketing remark (986 chars)

    LOCATION LOCATION LOCATION!!!! This is quite possibly one of the best locations in the 55+ Greenbrier community. Sitting on one of the largest lots and situated at an angle this home has both a highly rare and even more coveted front and back yard! Seconds away from the recently renovated pool and clubhouse + plenty of guest parking! There is truly nothing to yearn for and everything to love with this location. Enjoy a morning cup of coffee on your expansive porch and admire your beautiful front yard. The interior provides two dedicated living spaces along with an open concept kitchen. Luxury Vinyl flooring was installed throughout the home in 2019. With two bedrooms and two bathrooms its the perfect fit for someone looking to downsize and live a more relaxed lifestyle. The spacious primary bedroom has two closets and attached bath with already previously installed grab bars. Homes like this don't come up everyday! Call us to schedule your appointment before its too late.

  20. 2023-08-23
    status Pending Sale 986-char remark
    Show marketing remark (986 chars)

    LOCATION LOCATION LOCATION!!!! This is quite possibly one of the best locations in the 55+ Greenbrier community. Sitting on one of the largest lots and situated at an angle this home has both a highly rare and even more coveted front and back yard! Seconds away from the recently renovated pool and clubhouse + plenty of guest parking! There is truly nothing to yearn for and everything to love with this location. Enjoy a morning cup of coffee on your expansive porch and admire your beautiful front yard. The interior provides two dedicated living spaces along with an open concept kitchen. Luxury Vinyl flooring was installed throughout the home in 2019. With two bedrooms and two bathrooms its the perfect fit for someone looking to downsize and live a more relaxed lifestyle. The spacious primary bedroom has two closets and attached bath with already previously installed grab bars. Homes like this don't come up everyday! Call us to schedule your appointment before its too late.

  21. 2023-08-02
    listed $244,900 Active 986-char remark
    Show marketing remark (986 chars)

    LOCATION LOCATION LOCATION!!!! This is quite possibly one of the best locations in the 55+ Greenbrier community. Sitting on one of the largest lots and situated at an angle this home has both a highly rare and even more coveted front and back yard! Seconds away from the recently renovated pool and clubhouse + plenty of guest parking! There is truly nothing to yearn for and everything to love with this location. Enjoy a morning cup of coffee on your expansive porch and admire your beautiful front yard. The interior provides two dedicated living spaces along with an open concept kitchen. Luxury Vinyl flooring was installed throughout the home in 2019. With two bedrooms and two bathrooms its the perfect fit for someone looking to downsize and live a more relaxed lifestyle. The spacious primary bedroom has two closets and attached bath with already previously installed grab bars. Homes like this don't come up everyday! Call us to schedule your appointment before its too late.

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥99°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 9 unhealthy d/yr today · 13 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
$35,613
− Mortgage interest
−$11,198
− Property taxes
−$2,998
− Insurance
−$1,000
− Repairs & maintenance
−$2,849
− Management
−$2,849
− Depreciation
−$5,815
Taxable income
$8,904
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,137
After-tax cash flow
$9,419/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 · 13 photos

Fair 45/100 Cosmetic rehab

This manufactured home has fair condition with cosmetic updates needed. Painting the exterior and repairing the roof would significantly increase its resale and rental value.

Repairs flagged

  • Minor roof — gray shingles
  • Minor exterior siding — white siding
  • Minor interior walls — ceiling tiles

Value-add opportunities

  • Both paint exterior — enhances curb appeal and resale value
  • Both repair roof — improves structural integrity and resale value
  • Both replace ceiling tiles — updates interior and enhances resale value

Renovation cost estimate screening

Repair itemSeverityEst. cost
roof · gray shingles Minor $500–3,000
exterior siding · white siding Minor $500–3,000
interior walls · ceiling tiles Minor $500–3,000
Total estimated repair cost · 3 items $1,500–9,000

Value-add ROI direction

  • Both paint exterior — enhances curb appeal and resale value
  • Both repair roof — improves structural integrity and resale value
  • Both replace ceiling tiles — updates interior and enhances resale value

ⓘ 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
William S. Hart Union High
NCES district ID
0642510
Math proficiency
52% ▬ 0.00%
Reading proficiency
72% ▲ 1.00%
Median HH income
$95,844
Composite
58.6/100
National rank
#2030
State rank
#155 of 1400 in CA

Livability — Santa Clarita

Score
70/100
State rank
#229
US rank
#7378

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Santa Clarita, CA
County
Los Angeles County · 9,444,647 people
City population
219,066
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
33,155
Household income
$115,364
Rent vs Own
27.3% rent · 72.7% own
Severe rent burden
784.0

Population outlook (Los Angeles County) Hauer SSP2

Today (2025)
10,940,515 people
By 2030
11,256,481 · +2.9%
By 2040
11,729,929 · +7.2%
By 2050
11,948,407 · +9.2%
By 2075
11,818,114 · +8.0%
By 2100
10,842,928 · -0.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
Hispanic / Latino 49% White 34% Two or more races 21% Asian 6% Black 4% Native American 1%
Hispanic origin (detail)
Mexican 36%
Common ancestry
Romanian 1% Lithuanian 1% Scotch-Irish 1%
Foreign-born
23% · Canada, Jamaica, South Korea
Languages at home
54% English-only · Spanish 35% Other Indo-European 3% Tagalog/Filipino 2%

Political lean MEDSL · Los Angeles

2024 margin
Solid D (+32.9) · D 64.8% · R 31.9% · Other 3.3%
2008→2024 swing
-7.4pp toward R · 2008: 40.4pp · 2024: 32.9pp
All cycles
2024: D+32.9 2020: D+44.2 2016: D+48.0 2012: D+40.0 2008: D+40.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -703.16%
Current HPI
360.9901
Rent YoY
▲ 1.70%
Metro
Los Angeles-Long Beach-Anaheim, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

-14.3% since first listed
6 events — show timeline
  • 2026-04-15 Price Changed $209,900 CRMLS
  • 2026-04-03 Price Changed $220,000 CRMLS
  • 2026-03-13 Listed $230,000 CRMLS
  • 2023-09-08 Sold (MLS) $230,000 CRMLS
  • 2023-08-23 Pending CRMLS
  • 2023-08-02 Listed $244,900 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…