CashFlowRE
Sign in Sign up
7315 San Luis St #235 🏷️ Likely Rental
A- Composite 81.92
Why this score? — see what drove the A- 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 +7.5/15.0
  • Schools +6.5/10.0
  • Appreciation +5.9/10.0
  • Condition / age +4.8/5.0
  • Livability +3.9/5.0
  • Rent growth +3.4/5.0

$180,000

7315 San Luis St #235 · Carlsbad, CA 92011
2 bd · 2.0 ba · 1,680 sqft · Manufactured · 129 Days on market
Built 1976 Excellent condition 3,500 sqft lot $107/sqft · 53% below area ↓ 16% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Great opportunity to design and order your own custom-built brand-new home for around $200-225k, which is a lower price than many of the other homes are selling for in the community. Or you could renovate the existing home to save money & avoid property taxes. Premium location far from the railroad tracks in a quiet area that backs up to a tree lined greenbelt with plenty of space for a larger home. Welcome to Lakeshore Gardens, an exclusive 55+ community located west of I-5 just blocks from Carlsbad State Beach. This luxury manufactured home community offers beach living with a Country Club feeling. Located on 54 acres of peaceful park-like grounds with lush landscaping, greenbelts, mature trees, walking paths & 10 small lakes providing habitat for various birds, turtles, and other aquatic life. Nature lovers have the best of all worlds here! The engaging 2 story clubhouse has a list of amenities to rival a vacation resort. The first story has a fabulous library, recreation room with a stage, & commercial grade kitchen. The second story offers a card room with fireplace, billiard room & a spacious balcony to enjoy sunset views toward the ocean. Just below a large patio area with fountain, fire pit, & outdoor fireplace provide an exciting area to socialize. A heated pool & spa, ping pong table, & a well equipped fitness center to stay strong & healthy. RV parking onsite. There many activities so residents can find friendship & companionship while attending events they enjoy. Activities include card games, bingo, monthly breakfasts, weekly potlucks, craft groups, golf groups, ladies luncheons & much more! Ideal for retirees or those looking to downsize without giving up the coastal lifestyle. Located just a short walk from a full shopping center with grocery, dining, and shopping. The fully enclosed, gated community offers a quiet, neighborly atmosphere perfect for full-time living, or a lock-and-leave lifestyle. Land is leased at $2,675 per month, and the current home is on Registration, so no property taxes. Owner recently had a disability tub/shower with rain head installed, and the current home could be renovated rather than replaced. This is the ideal situation to enjoy the Carlsbad beach lifestyle without the 2 million dollar price tag associated with traditional homes in the area. Walk to the beach!

Key facts

  • Engaging clubhouse
  • Small lakes
  • Walking paths

Tags

PEACEFUL PARK-LIKE GROUNDSMATURE TREESWALKING PATHSSMALL LAKESENGAGING CLUBHOUSEFABULOUS LIBRARY

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 $180,000 price doesn't fit this home's estimated sale value (~$385,380) 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/2.0-bath manufactured listed at $180k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $4k ($44k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $180k).
  • Recommended offer: $158k (12.0% below list) — sets the bar for market timing.
  • Cap rate 30.5% vs local median 2.1% in Carlsbad — 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 (#67 in CA, #2,526 nationally) — a middle-class / working-renter tenant base. Strengths: schools A+, amenities A+, commute A+; Watch: health & safety D+, cost of living F.
  • Carlsbad Unified (urban): math 68% / reading 76% proficiency, ranked #87 of 1,400 in CA (top 6%) — strong family-tenant draw, lease renewals of 3-5y typical; only 18% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+3.5%/yr); 96 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 19d 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; 11,759 units permitted in San Diego County in 2024 (7,244 in 5+ unit buildings).
  • At $6,164/mo this rent would consume 46% of the median local household income ($159k/yr) (locally 714% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $4k of equity ($1k loan paydown + $3k appreciation (1.8% local appreciation)).
  • San Diego County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (1.8% appreciation + 3.5% rent growth), your $50k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 129 days — a 12% lower offer ($158k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $158,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 129 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-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?
  6. 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.
  7. 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.
  8. 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
3.42%
Cap rate
30.46%
Cash-on-cash
86.32%
DSCR
4.84
GRM
2.4

CMA / ARV

ARV (median comp)
$385,380
List price
$180,000
Delta
-53.29%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7207 Santa Barbara St #154 0.00mi 3/2.0 (+1) 1,656 (-1%) 3mo $513,300 $310 90
7024 San Bartolo Unit 19 A 0.00mi 3/2.0 (+1) 1,544 (-8%) 2mo $425,000 $275 79
7224 San Benito St 0.13mi 2/2.0 1,600 (-5%) 9mo $400,000 $250 79
7002 San Bartolo St #30 0.15mi 3/2.0 (+1) 1,781 (+6%) 2mo $341,500 $192 77
7203 San Luis St #166 0.07mi 2/2.5 1,536 (-9%) 9mo $375,000 $244 73
7140 Santa Rosa St 0.04mi 2/2.0 1,440 (-14%) 6mo $191,000 $133 69
7106 Santa Cruz #56 0.04mi 2/2.0 1,464 (-13%) 9mo $390,000 $266 69
7018 San Carlos St #60 0.10mi 2/2.0 1,440 (-14%) 6mo $392,000 $272 66
7304 Santa Barbara St #325 0.23mi 2/2.0 1,512 (-10%) 9mo $481,000 $318 65
7217 San Luis St #173 0.11mi 2/2.0 1,440 (-14%) 10mo $280,000 $194 63
7313 San Luis St #236 0.32mi 3/2.0 (+1) 1,548 (-8%) 5mo $450,000 $291 63
7318 San Luis St 0.37mi 2/2.0 1,440 (-14%) 9mo $285,000 $198 51

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.75% appreciation · 3.54% rent growth · sell at horizon

5-year hold
IRR
90.4%
Equity multiple
5.85×
Total profit
$244,430
Equity at exit
$68,562
10-year hold
IRR
90.8%
Equity multiple
12.25×
Total profit
$566,835
Equity at exit
$96,893

Cash invested: $50,400 (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 92011

Home prices YoY
0.4%
Rents YoY
3.5%
Active inventory
96
Price-to-rent
2.4×

Monthly cashflow live

Estimated rent
$6,164 high interval (Pro) →
Mortgage (P&I)
$944
Tax est. 1.5%
$225 /mo · $2,700/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$1,294
Net cashflow
$3,626

Break-even live

Break-even rent $1,575
Max offer price $180,000
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
$45,000
Closing costs
$5,400
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
7064 Whitewater St Carlsbad, CA 3.0 2.5 2050 $8,500 $4.15 44d 1 0.14mi
6923 Whitecap Dr Carlsbad, CA 3.0 2.0 1246 $5,250 $4.21 44d 1 0.47mi
820 Windcrest Dr Carlsbad, CA 3.0 2.0 1404 $5,581 $3.98 18d 1 0.65mi
6790 Embarcadero Ln Carlsbad, CA 1.0–2.0 2.0–2.5 2104 $5,750 $2.73 5d 1 0.72mi
6910 Peachtree Rd Unit 1546353P Carlsbad, CA 3.0 2.0 1399 $6,129 $4.38 17d 1 0.76mi
6811 Alderwood Dr Carlsbad, CA 2.0 2.0 1292 $3,850 $2.98 44d 1 0.86mi
916 Caminito Estrada Unit B Carlsbad, CA 2.0 2.0 1188 $3,650 $3.07 44d 1 0.98mi
925 Wind Drift Dr Carlsbad, CA 2.0 2.5 1110 $3,895 $3.51 44d 1 1.15mi
6555 Sea Gate Rd Carlsbad, CA 2.0 2.0 1114 $4,095 $3.67 2d 3 1.18mi
1967 N Vulcan Ave Encinitas, CA 1.0–2.0 1.0–2.0 929 $5,359 $5.77 2d 7 1.27mi
1812 Parliament Rd Encinitas, CA 2.0 2.0 1467 $11,200 $7.63 2d 1 1.43mi
1859 N Vulcan Ave Encinitas, CA 2.0 2.5 1950 $7,000 $3.59 2d 1 1.43mi

Listing history 19 events

  1. 2026-06-18
    days on market $180,000 Active 129 DOM
  2. 2026-06-17
    days on market $180,000 Active 128 DOM
  3. 2026-06-16
    days on market $180,000 Active 127 DOM
  4. 2026-06-15
    days on market $180,000 Active 126 DOM
  5. 2026-06-13
    days on market $180,000 Active 124 DOM
  6. 2026-06-13
    days on market $180,000 Active 123 DOM
  7. 2026-06-09
    days on market $180,000 Active 120 DOM
  8. 2026-06-08
    days on market $180,000 Active 119 DOM
  9. 2026-06-07
    days on market $180,000 Active 118 DOM
  10. 2026-06-04
    days on market $180,000 Active 115 DOM
  11. 2026-06-03
    days on market $180,000 Active 114 DOM
  12. 2026-06-02
    days on market $180,000 Active 113 DOM
  13. 2026-06-01
    days on market $180,000 Active 112 DOM
  14. 2026-05-31
    days on market $180,000 Active 111 DOM
  15. 2026-05-12
    price $210,000 2405-char remark
    Show marketing remark (2405 chars)

    Great opportunity to design and order your own custom-built brand-new home for around $200-225k, which is a lower price than many of the other homes are selling for in the community. Or you could renovate the existing home to save money & avoid property taxes. Premium location far from the railroad tracks in a quiet area that backs up to a tree lined greenbelt with plenty of space for a larger home. Welcome to Lakeshore Gardens, an exclusive 55+ community located west of I-5 just blocks from Carlsbad State Beach. This luxury manufactured home community offers beach living with a Country Club feeling. Located on 54 acres of peaceful park-like grounds with lush landscaping, greenbelts, mature trees, walking paths & 10 small lakes providing habitat for various birds, turtles, and other aquatic life. Nature lovers have the best of all worlds here! The engaging 2 story clubhouse has a list of amenities to rival a vacation resort. The first story has a fabulous library, recreation room with a stage, & commercial grade kitchen. The second story offers a card room with fireplace, billiard room & a spacious balcony to enjoy sunset views toward the ocean. Just below a large patio area with fountain, fire pit, & outdoor fireplace provide an exciting area to socialize. A heated pool & spa, ping pong table, & a well equipped fitness center to stay strong & healthy. RV parking onsite. There many activities so residents can find friendship & companionship while attending events they enjoy. Activities include card games, bingo, monthly breakfasts, weekly potlucks, craft groups, golf groups, ladies luncheons & much more! Ideal for retirees or those looking to downsize without giving up the coastal lifestyle. Located just a short walk from a full shopping center with grocery, dining, and shopping. The fully enclosed, gated community offers a quiet, neighborly atmosphere perfect for full-time living, or a lock-and-leave lifestyle. Land is leased at $2,675 per month, and the current home is on Registration, so no property taxes. Owner recently had a disability tub/shower with rain head installed, and the current home could be renovated rather than replaced. This is the ideal situation to enjoy the Carlsbad beach lifestyle without the 2 million dollar price tag associated with traditional homes in the area. Walk to the beach!

  16. 2026-05-04
    price $215,000 2405-char remark
    Show marketing remark (2405 chars)

    Great opportunity to design and order your own custom-built brand-new home for around $200-225k, which is a lower price than many of the other homes are selling for in the community. Or you could renovate the existing home to save money & avoid property taxes. Premium location far from the railroad tracks in a quiet area that backs up to a tree lined greenbelt with plenty of space for a larger home. Welcome to Lakeshore Gardens, an exclusive 55+ community located west of I-5 just blocks from Carlsbad State Beach. This luxury manufactured home community offers beach living with a Country Club feeling. Located on 54 acres of peaceful park-like grounds with lush landscaping, greenbelts, mature trees, walking paths & 10 small lakes providing habitat for various birds, turtles, and other aquatic life. Nature lovers have the best of all worlds here! The engaging 2 story clubhouse has a list of amenities to rival a vacation resort. The first story has a fabulous library, recreation room with a stage, & commercial grade kitchen. The second story offers a card room with fireplace, billiard room & a spacious balcony to enjoy sunset views toward the ocean. Just below a large patio area with fountain, fire pit, & outdoor fireplace provide an exciting area to socialize. A heated pool & spa, ping pong table, & a well equipped fitness center to stay strong & healthy. RV parking onsite. There many activities so residents can find friendship & companionship while attending events they enjoy. Activities include card games, bingo, monthly breakfasts, weekly potlucks, craft groups, golf groups, ladies luncheons & much more! Ideal for retirees or those looking to downsize without giving up the coastal lifestyle. Located just a short walk from a full shopping center with grocery, dining, and shopping. The fully enclosed, gated community offers a quiet, neighborly atmosphere perfect for full-time living, or a lock-and-leave lifestyle. Land is leased at $2,675 per month, and the current home is on Registration, so no property taxes. Owner recently had a disability tub/shower with rain head installed, and the current home could be renovated rather than replaced. This is the ideal situation to enjoy the Carlsbad beach lifestyle without the 2 million dollar price tag associated with traditional homes in the area. Walk to the beach!

  17. 2026-04-23
    price $220,000 2405-char remark
    Show marketing remark (2405 chars)

    Great opportunity to design and order your own custom-built brand-new home for around $200-225k, which is a lower price than many of the other homes are selling for in the community. Or you could renovate the existing home to save money & avoid property taxes. Premium location far from the railroad tracks in a quiet area that backs up to a tree lined greenbelt with plenty of space for a larger home. Welcome to Lakeshore Gardens, an exclusive 55+ community located west of I-5 just blocks from Carlsbad State Beach. This luxury manufactured home community offers beach living with a Country Club feeling. Located on 54 acres of peaceful park-like grounds with lush landscaping, greenbelts, mature trees, walking paths & 10 small lakes providing habitat for various birds, turtles, and other aquatic life. Nature lovers have the best of all worlds here! The engaging 2 story clubhouse has a list of amenities to rival a vacation resort. The first story has a fabulous library, recreation room with a stage, & commercial grade kitchen. The second story offers a card room with fireplace, billiard room & a spacious balcony to enjoy sunset views toward the ocean. Just below a large patio area with fountain, fire pit, & outdoor fireplace provide an exciting area to socialize. A heated pool & spa, ping pong table, & a well equipped fitness center to stay strong & healthy. RV parking onsite. There many activities so residents can find friendship & companionship while attending events they enjoy. Activities include card games, bingo, monthly breakfasts, weekly potlucks, craft groups, golf groups, ladies luncheons & much more! Ideal for retirees or those looking to downsize without giving up the coastal lifestyle. Located just a short walk from a full shopping center with grocery, dining, and shopping. The fully enclosed, gated community offers a quiet, neighborly atmosphere perfect for full-time living, or a lock-and-leave lifestyle. Land is leased at $2,675 per month, and the current home is on Registration, so no property taxes. Owner recently had a disability tub/shower with rain head installed, and the current home could be renovated rather than replaced. This is the ideal situation to enjoy the Carlsbad beach lifestyle without the 2 million dollar price tag associated with traditional homes in the area. Walk to the beach!

  18. 2026-03-08
    price $224,890 2405-char remark
    Show marketing remark (2405 chars)

    Great opportunity to design and order your own custom-built brand-new home for around $200-225k, which is a lower price than many of the other homes are selling for in the community. Or you could renovate the existing home to save money & avoid property taxes. Premium location far from the railroad tracks in a quiet area that backs up to a tree lined greenbelt with plenty of space for a larger home. Welcome to Lakeshore Gardens, an exclusive 55+ community located west of I-5 just blocks from Carlsbad State Beach. This luxury manufactured home community offers beach living with a Country Club feeling. Located on 54 acres of peaceful park-like grounds with lush landscaping, greenbelts, mature trees, walking paths & 10 small lakes providing habitat for various birds, turtles, and other aquatic life. Nature lovers have the best of all worlds here! The engaging 2 story clubhouse has a list of amenities to rival a vacation resort. The first story has a fabulous library, recreation room with a stage, & commercial grade kitchen. The second story offers a card room with fireplace, billiard room & a spacious balcony to enjoy sunset views toward the ocean. Just below a large patio area with fountain, fire pit, & outdoor fireplace provide an exciting area to socialize. A heated pool & spa, ping pong table, & a well equipped fitness center to stay strong & healthy. RV parking onsite. There many activities so residents can find friendship & companionship while attending events they enjoy. Activities include card games, bingo, monthly breakfasts, weekly potlucks, craft groups, golf groups, ladies luncheons & much more! Ideal for retirees or those looking to downsize without giving up the coastal lifestyle. Located just a short walk from a full shopping center with grocery, dining, and shopping. The fully enclosed, gated community offers a quiet, neighborly atmosphere perfect for full-time living, or a lock-and-leave lifestyle. Land is leased at $2,675 per month, and the current home is on Registration, so no property taxes. Owner recently had a disability tub/shower with rain head installed, and the current home could be renovated rather than replaced. This is the ideal situation to enjoy the Carlsbad beach lifestyle without the 2 million dollar price tag associated with traditional homes in the area. Walk to the beach!

  19. 2026-02-09
    listed $249,700 Active 2405-char remark
    Show marketing remark (2405 chars)

    Great opportunity to design and order your own custom-built brand-new home for around $200-225k, which is a lower price than many of the other homes are selling for in the community. Or you could renovate the existing home to save money & avoid property taxes. Premium location far from the railroad tracks in a quiet area that backs up to a tree lined greenbelt with plenty of space for a larger home. Welcome to Lakeshore Gardens, an exclusive 55+ community located west of I-5 just blocks from Carlsbad State Beach. This luxury manufactured home community offers beach living with a Country Club feeling. Located on 54 acres of peaceful park-like grounds with lush landscaping, greenbelts, mature trees, walking paths & 10 small lakes providing habitat for various birds, turtles, and other aquatic life. Nature lovers have the best of all worlds here! The engaging 2 story clubhouse has a list of amenities to rival a vacation resort. The first story has a fabulous library, recreation room with a stage, & commercial grade kitchen. The second story offers a card room with fireplace, billiard room & a spacious balcony to enjoy sunset views toward the ocean. Just below a large patio area with fountain, fire pit, & outdoor fireplace provide an exciting area to socialize. A heated pool & spa, ping pong table, & a well equipped fitness center to stay strong & healthy. RV parking onsite. There many activities so residents can find friendship & companionship while attending events they enjoy. Activities include card games, bingo, monthly breakfasts, weekly potlucks, craft groups, golf groups, ladies luncheons & much more! Ideal for retirees or those looking to downsize without giving up the coastal lifestyle. Located just a short walk from a full shopping center with grocery, dining, and shopping. The fully enclosed, gated community offers a quiet, neighborly atmosphere perfect for full-time living, or a lock-and-leave lifestyle. Land is leased at $2,675 per month, and the current home is on Registration, so no property taxes. Owner recently had a disability tub/shower with rain head installed, and the current home could be renovated rather than replaced. This is the ideal situation to enjoy the Carlsbad beach lifestyle without the 2 million dollar price tag associated with traditional homes in the area. Walk to the beach!

ⓘ 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 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥82°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 3/10 Moderate 4 unhealthy d/yr today · 4 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
$73,968
− Mortgage interest
−$10,083
− Property taxes
−$2,700
− Insurance
−$900
− Repairs & maintenance
−$5,917
− Management
−$5,917
− Depreciation
−$5,236
Taxable income
$43,214
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$10,371
After-tax cash flow
$33,136/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 · 1 photo

Excellent 95/100 None rehab

This luxury manufactured home in a serene 55+ community offers a premium location with lush landscaping and a peaceful greenbelt. The home is in excellent condition with no visible repairs needed, making it an ideal investment opportunity.

Value-add opportunities

  • Both Landscaping and curb appeal improvements — Enhances both resale and rental value
  • Both Kitchen and bathroom updates — Modernizing these areas can significantly increase the home's value
  • Both HVAC and mechanical upgrades — Improves comfort and energy efficiency, attracting more buyers and renters

Renovation cost estimate screening

Value-add ROI direction

  • Both Landscaping and curb appeal improvements — Enhances both resale and rental value
  • Both Kitchen and bathroom updates — Modernizing these areas can significantly increase the home's value
  • Both HVAC and mechanical upgrades — Improves comfort and energy efficiency, attracting more buyers and renters

ⓘ 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
Carlsbad Unified
NCES district ID
0607500
Math proficiency
68% ▲ 2.00%
Reading proficiency
76% ▲ 2.00%
Median HH income
$81,200
Composite
65.11/100
National rank
#1068
State rank
#87 of 1400 in CA

Livability — Carlsbad

Score
78/100
State rank
#67
US rank
#2526

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Carlsbad, CA
County
San Diego County · 3,178,799 people
City population
114,373
Metro
San Diego-Chula Vista-Carlsbad, CA
Population (ZIP)
23,190
Household income
$159,235
Rent vs Own
36.0% rent · 64.0% own
Severe rent burden
714.0

Population outlook (San Diego County) Hauer SSP2

Today (2025)
3,678,185 people
By 2030
3,856,546 · +4.8%
By 2040
4,171,407 · +13.4%
By 2050
4,421,607 · +20.2%
By 2075
4,831,599 · +31.4%
By 2100
4,832,502 · +31.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (64%)
Race & ethnicity
White 64% Hispanic / Latino 17% Two or more races 15% Asian 12%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Portuguese 4% Slovak 3% Italian 3%
Foreign-born
16% · Canada, China, Vietnam
Languages at home
82% English-only · Spanish 6% Chinese 4% German/W. Germanic 2%

Political lean MEDSL · San Diego

2024 margin
D (+16.8) · D 56.9% · R 40.1% · Other 2.9%
2008→2024 swing
+6.6pp toward D · 2008: 10.2pp · 2024: 16.8pp
All cycles
2024: D+16.8 2020: D+22.8 2016: D+17.8 2012: D+5.1 2008: D+10.2

Not yet ingested

Civics

Market trends

HPI YoY
▲ 1.75%
Current HPI
399.8502
Rent YoY
▲ 3.54%
Metro
San Diego-Chula Vista-Carlsbad, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

-15.9% since first listed
5 events — show timeline
  • 2026-05-12 Price Changed $210,000 CRMLS
  • 2026-05-04 Price Changed $215,000 CRMLS
  • 2026-04-23 Price Changed $220,000 CRMLS
  • 2026-03-08 Price Changed $224,890 CRMLS
  • 2026-02-09 Listed $249,700 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…