CashFlowRE
Sign in Sign up
765 Mesa Vw #68
B Composite 70.06
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 +27.5/30.0
  • ARV discount +13.4/15.0
  • DSCR +9.6/10.0
  • 1% rule +7.5/10.0
  • Schools +4.5/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$227,999

765 Mesa Vw #68 · Callender, CA 93420
2 bd · 2.0 ba · 1,440 sqft · Manufactured public records · 11 Days on market
Built 1974 Est $262k · 13% under

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

Listing remarks MLS

NEW PRICE REDUCTION! Must See to Appreciate this 3B, 2B Home with Over $100,000 in Upgrades Added by the Original Owner. Updated features include a Modern Kitchen with Solid Mable Thomasville Cabinets, Miele Stainless Steel Stove, Granite Countertops, Tile and Laminate flooring. Walls and Ceilings have been Refinished in Hand Textured Drywall and Newer Double Pane Windows added Throughout. Cozy up to a Warm Fire with the addition of a Fireplace and Private Sitting Area in the Master Suite. There is an Amazing Expanded Closet Space and Refinished Master Bathroom with a Jacuzzi Tub with its own Isolated Water Heater to complete this Suite. The Living Room Features a Fireplace with Stacked Stone and Hearth. Home backs to a Spacious Magnolia Lined Greenbelt. Entrance has a Redwood Deck Porch with Awning and There is also a Vinyl Fenced Sitting Area on the East Side of Home. You’ll Appreciate the Newer Roof and Side by Side Parking too. Mesa Dunes is A Family Friendly Park with 2 Clubhouses, Pools, Spa, and Fitness Trail. Space Lease $850. Buyer must be Approved my Park Management.

Key facts

  • Flexible layout
  • Updated kitchen
  • Granite countertops

Tags

FLEXIBLE LAYOUTINDOOR OUTDOOR SPACESUPDATED KITCHENSOLID MAPLE CABINETRYGRANITE COUNTERTOPSMIELE STAINLESS STEEL STOVE

Property features AI

Finance

  • Other: Mobile home remains on lot; Washer and dryer excluded; Front door lock excluded
  • HOA & community: Land lease at $1,200 monthly; Manager approval required; Pets allowed (dogs and cats ok, breed restrictions, number limit); Community features include hiking and park

Exterior

  • Parking: Driveway parking; Side-by-side parking; Uncovered parking; Park located at Mesa Dunes Mobile Home Estates; Paved road access
  • Utilities: Standard electric; Natural gas connected; Water connected (District/Public); Public sewer / sewer connected; Cable available
  • Home design: Manufactured/mobile home (24' x 64'); Double body type; Single-story; Pillar/post/pier foundation; Has a view
  • Construction: Drywall walls
  • Exterior features: Privacy fencing; Awning; Covered front porch; Wood porch/deck; Patio; Community pool; Front yard with rock landscaping and yard

Interior

  • Kitchen: Convection oven; Gas cooktop; Free standing range; Range/stove hood; Dishwasher; Remodeled kitchen; Open to family room; Granite counters
  • Bedrooms: Primary bedroom with primary suite and primary bathroom; All bedrooms on main level; Walk-in closet
  • Flooring: Tile flooring; Laminate flooring
  • Bathrooms: 2 full bathrooms; Remodeled bathrooms with walk-in shower and granite counters
  • Heating & cooling: Forced air heating; Fireplace
  • Interior features: Ceiling fan; Open floor plan; Storage space; Cathedral/vaulted ceilings; Granite counters; Association/community spa; One-level living (entry level 1)
  • Laundry & utility: Laundry inside in individual room; Washer hookup

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 $228k.

Deal economics

  • At list price, monthly cash flow is $673 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $228k).

Location & tenants

  • Location reads 52/100 on livability (#1,037 in CA) — a working-class tenant base; expect higher turnover. Strengths: crime A+, employment A+; Watch: schools D, amenities F, commute F.
  • Lucia Mar Unified (town): math 42% / reading 56% proficiency, ranked #433 of 1,400 in CA (top 31%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 91 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 1,104 units permitted in San Luis Obispo County in 2024 (273 in 5+ unit buildings).
  • This rent runs 31% 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 $2k of loan paydown is wiped out by about $7k 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 + 3.0% rent growth), your $64k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 6y 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 $174k; 31% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $227,999

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
1.25%
Cap rate
9.83%
Cash-on-cash
12.64%
DSCR
1.56
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$262,080
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
765 Mesa View Dr #137 0.00mi 3/2.0 (+1) 1,550 (+8%) 0mo $290,000 $187 82
765 Mesa View Dr #290 0.00mi 3/2.0 (+1) 1,320 (-8%) 2mo $270,000 $205 80
765 Mesa View Dr #269 0.00mi 3/2.0 (+1) 1,512 (+5%) 9mo $179,000 $118 79
765 Mesa View Dr #13 0.00mi 3/2.0 (+1) 1,534 (+6%) 6mo $350,000 $228 79
765 Mesa View Dr #280 0.00mi 3/2.0 (+1) 1,512 (+5%) 10mo $219,900 $145 78
765 Mesa View Dr #270 0.00mi 3/2.0 (+1) 1,576 (+9%) 1mo $286,500 $182 78
765 Mesa View Dr #155 0.00mi 2/2.0 1,296 (-10%) 12mo $100,000 $77 74
765 Mesa View Dr #152 0.00mi 3/2.0 (+1) 1,288 (-11%) 12mo $245,000 $190 68
765 Mesa View Dr #199 0.00mi 3/2.0 (+1) 1,248 (-13%) 9mo $175,000 $140 65
765 Mesa View Dr #293 0.00mi 3/2.0 (+1) 1,248 (-13%) 11mo $230,000 $184 64
765 Mesa View Dr #272 0.00mi 3/2.0 (+1) 1,248 (-13%) 13mo $145,000 $116 62
765 Mesa View Dr #226 0.00mi 3/2.0 (+1) 1,225 (-15%) 12mo $215,000 $176 60

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
2.4%
Equity multiple
1.09×
Total profit
$5,933
Equity at exit
$33,995
10-year hold
IRR
12.0%
Equity multiple
1.95×
Total profit
$60,498
Equity at exit
$19,713

Cash invested: $63,840 (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 93420

Active inventory
91
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$2,846 medium interval (Pro) →
Mortgage (P&I)
$1,196
Tax est. 1.5%
$285 /mo · $3,420/yr
Insurance
$95
HOA
$0
Vacancy / Maint / Mgmt
$598
Net cashflow
$673

Break-even live

Break-even rent $1,994
Max offer price $227,999
Occupancy floor 71%

Sensitivity live

Price -10% $830 -5% $751 +0% $673 +5% $594 +10% $515
Rent -10% $448 -5% $560 +0% $673 +5% $785 +10% $897
Rate -1.0pp $787 -0.5pp $731 base $673 +0.5pp $613 +1.0pp $553

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
$57,000
Closing costs
$6,840
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
765 Mesa View Dr #57 Arroyo Grande, CA 2.0 2.0 1440 $2,775 $1.93 45d 1 0.03mi

Listing history 8 events

  1. 2026-06-21
    days on market $227,999 Active 11 DOM
  2. 2026-06-18
    days on market $227,999 Active 8 DOM
  3. 2026-06-17
    days on market $227,999 Active 7 DOM
  4. 2026-06-16
    days on market $227,999 Active 6 DOM
  5. 2026-06-15
    days on market $227,999 Active 5 DOM
  6. 2026-06-14
    days on market $227,999 Active 3 DOM
  7. 2026-06-13
    remarks 699-char remark
  8. 2026-06-13
    listed $227,999 Active 2 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 6/10 Major
  • 🌡 Heat 4/10 Moderate 5 d/yr ≥79°F today · 10 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 9 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
$34,150
− Mortgage interest
−$12,771
− Property taxes
−$3,420
− Insurance
−$1,140
− Repairs & maintenance
−$2,732
− Management
−$2,732
− Depreciation
−$6,633
Taxable income
$4,722
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,133
After-tax cash flow
$6,937/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
Lucia Mar Unified
NCES district ID
0623080
Math proficiency
42% ▲ 3.00%
Reading proficiency
56% ▲ 2.00%
Median HH income
$62,681
Composite
45.19/100
National rank
#5782
State rank
#433 of 1400 in CA

Livability — Callender

Score
52/100
State rank
#1037
US rank
#25071

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
San Luis Obispo County · 224,651 people
Metro
San Luis Obispo-Paso Robles, CA
Population (ZIP)
31,345
Household income
$110,553
Rent vs Own
33.6% rent · 66.4% own
Severe rent burden
882.0

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 (71%)
Race & ethnicity
White 71% Two or more races 18% Hispanic / Latino 17% Asian 3%
Hispanic origin (detail)
Mexican 14%
Common ancestry
Italian 4% Slovak 4% Lithuanian 3%
Foreign-born
6% · Canada, China, South Korea
Languages at home
91% English-only · Spanish 5% Chinese 1% Other Asian/Pacific 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
▼ -798.57%
Current HPI
348.2038
Rent YoY
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

+16.0% since first listed
7 events — show timeline
  • 2026-06-10 Listed $227,999 CRMLS
  • 2021-04-08 Sold (MLS) $173,500 CRMLS
  • 2021-03-19 Pending CRMLS
  • 2021-02-15 Contingent CRMLS
  • 2020-10-21 Price Changed $179,900 CRMLS
  • 2020-08-27 Price Changed $189,000 CRMLS
  • 2020-07-20 Listed $196,500 CRMLS

Property tax history

+2.0%/yr

Latest (2025): $264 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…