CashFlowRE
Sign in Sign up
6180 Via Real #67
C+ Composite 61.98
Why this score? — see what drove the C+ 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 +25.4/30.0
  • DSCR +8.4/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.6/10.0
  • Rent growth +5.0/5.0
  • Livability +3.4/5.0
  • Schools +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$395,000

6180 Via Real #67 · Carpinteria, CA 93013
2 bd · 2.0 ba · 1,027 sqft · Manufactured · 10 Days on market
Built 1974 1,306 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Opportunity awaits in Vista de Santa Barbara, one of Carpinteria's most sought-after 55+ communities. Located on a quiet cul-de-sac in this beautifully maintained park, this property offers the chance to renovate the existing mobile home and make it your own or explore the possibility of replacing it with a new home. Inside, a sun porch provides valuable additional living space, while outside you'll find two storage sheds, including one set up as a workshop complete with a workbench and tool storage. There is also room for a small garden, outdoor seating area, or your own personal touches. Just a short stroll from the Carpinteria Bluffs and stunning ocean views, this location offers the bes

Key facts

  • Quiet cul-de-sac
  • Sun porch
  • Coastal living

Tags

QUIET CUL-DE-SACSUN PORCHSTORAGE SHEDSWORKSHOPPRIVATE OUTDOOR SPACECOASTAL LIVING

Property features AI

Exterior

  • Home design: Mobile home; Single-story
  • Construction: Built living area of 751; 1 floor in building

Interior

  • Kitchen: Dishwasher
  • Bedrooms: 2 bedrooms
  • Bathrooms: 2 bathrooms
  • Interior features: Five total rooms

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 $395k.

Deal economics

  • At list price, monthly cash flow is $904 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $395k).
  • Cap rate 9.0% vs local median 3.1% in Carpinteria — 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 68/100 on livability (#283 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+, crime B+; Watch: schools D+, amenities F, cost of living F.
  • Carpinteria Unified (suburban): math 27% / reading 43% proficiency, ranked #255 of 517 in CA (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+15.2%/yr); 75 active listings in the ZIP; high-income renter base; 719 units permitted in Santa Barbara County in 2024 (217 in 5+ unit buildings).
  • At $4,599/mo this rent would consume 50% of the median local household income ($110k/yr) (locally 718% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $12k 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 + 8.0% rent growth), your $111k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $395,000

Questions for the listing agent

  1. Built in 1974 — 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.16%
Cap rate
9.04%
Cash-on-cash
9.80%
DSCR
1.44
GRM
7.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
4.0%
Equity multiple
1.16×
Total profit
$17,914
Equity at exit
$58,896
10-year hold
IRR
17.7%
Equity multiple
2.81×
Total profit
$200,603
Equity at exit
$34,152

Cash invested: $110,600 (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 93013

Rents YoY
15.2%
Active inventory
75
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$4,599 medium interval (Pro) →
Mortgage (P&I)
$2,071
Tax est. 1.5%
$494 /mo · $5,925/yr
Insurance
$165
HOA
$0
Vacancy / Maint / Mgmt
$966
Net cashflow
$904

Break-even live

Break-even rent $3,455
Max offer price $395,000
Occupancy floor 75%

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
$98,750
Closing costs
$11,850
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.

Listing history 10 events

  1. 2026-06-18
    days on market $395,000 Active 10 DOM
  2. 2026-06-17
    days on market $395,000 Active 9 DOM
  3. 2026-06-16
    days on market $395,000 Active 8 DOM
  4. 2026-06-15
    days on market $395,000 Active 7 DOM
  5. 2026-06-13
    days on market $395,000 Active 5 DOM
  6. 2026-06-13
    days on market $395,000 Active 4 DOM
  7. 2026-06-10
    days on market $395,000 Active 2 DOM
  8. 2026-06-08
    statusdays on marketlisting id $395,000 Active 1 DOM
  9. 2026-06-07
    remarks 699-char remark
  10. 2026-06-07
    listed $395,000 Coming Soon 2 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$55,189
− Mortgage interest
−$22,126
− Property taxes
−$5,925
− Insurance
−$1,975
− Repairs & maintenance
−$4,415
− Management
−$4,415
− Depreciation
−$11,491
Taxable income
$4,842
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,162
After-tax cash flow
$9,680/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
Carpinteria Unified
NCES district ID
0607560
Math proficiency
27% ▼ -16.00%
Reading proficiency
43% ▼ -5.00%
Median HH income
$70,780
Composite
32.27/100
National rank
#5758
State rank
#255 of 517 in CA

Livability — Carpinteria

Score
68/100
State rank
#283
US rank
#9548

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Carpinteria, CA
County
Santa Barbara County · 410,380 people
City population
16,317
Metro
Santa Maria-Santa Barbara, CA
Population (ZIP)
16,317
Household income
$110,359
Rent vs Own
39.0% rent · 61.0% own
Severe rent burden
718.0

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 0.57)
Race & ethnicity
White 51% Hispanic / Latino 41% Two or more races 17% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 38%
Common ancestry
Slovak 4% Lithuanian 3% Romanian 2%
Foreign-born
22% · Canada
Languages at home
66% English-only · Spanish 29% Other Indo-European 1% Russian/Polish/Slavic 1%

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
▼ -1390.66%
Current HPI
345.0001
Rent YoY
▲ 15.23%
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

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…