CashFlowRE
Sign in Sign up
27361 Sierra Hwy #192
B Composite 70.83
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 +27.7/30.0
  • ARV discount +12.1/15.0
  • DSCR +9.8/10.0
  • 1% rule +6.4/10.0
  • Schools +5.9/10.0
  • Livability +3.5/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$349,900

27361 Sierra Hwy #192 · Santa Clarita, CA 91351
4 bd · 3.0 ba · 1,980 sqft · Manufactured public records · 1 Days on market
Built 2010 Est $390k · 10% under

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

Listing remarks

Beautifully updated and move-in ready, this spacious 4-bedroom, 3-bathroom home offers a highly desirable floor plan featuring two primary suites, each with its own walk-in closet and private bathroom. Perfect for multigenerational living, guests, or added privacy, this rare layout provides flexibility and comfort for a variety of lifestyles. The home has been completely updated with modern finishes throughout, creating a fresh and inviting living space. Enjoy a bright and open interior, well-appointed kitchen, and generous-sized bedrooms. A newer A/C unit provides year-round comfort and efficiency. Included with the sale are a newer washer, dryer, and refrigerator, making this home truly m

Key facts

  • Community pool
  • Built 2010

Property features AI

Finance

  • Other: Located at Sierra Hwy & Jakes Way (Canyon Country, CA)
  • Financial info: Monthly land lease: $1,225
  • HOA & community: Land lease in community

Exterior

  • Parking: Located in Cordova Estates
  • Utilities: Public sewer; District/public water
  • Home design: Single-story mobile home; Mobile home remains on site; Assessor's data used for living area
  • Construction: Mobile width 66 ft, length 30 ft; Year built per public records
  • Exterior features: Community pool; Close to clubhouse; Street lighting

Interior

  • Bathrooms: 3 full bathrooms
  • Interior features: Open floor plan; Street-level entry
  • Laundry & utility: Laundry room (individual room)

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 4-bed/3.0-bath manufactured listed at $350k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $350k).
  • Cap rate 9.9% 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); 106 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals leasing fast (median 2d 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 42% 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 $2k of loan paydown is wiped out by about $10k 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.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $349,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.14%
Cap rate
9.92%
Cash-on-cash
12.96%
DSCR
1.58
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$390,060
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
27361 Sierra Hwy #312 0.00mi 4/2.0 1,782 (-10%) 17mo $350,500 $197 65
27361 Sierra Hwy #132 0.00mi 5/2.0 (+1) 1,848 (-7%) 24mo $304,100 $165 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 · 1.7% rent growth · sell at horizon

5-year hold
IRR
1.5%
Equity multiple
1.06×
Total profit
$5,419
Equity at exit
$52,171
10-year hold
IRR
9.8%
Equity multiple
1.72×
Total profit
$70,345
Equity at exit
$30,253

Cash invested: $97,972 (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
106
Price-to-rent
7.3×

Monthly cashflow live

Estimated rent
$3,996 high interval (Pro) →
Mortgage (P&I)
$1,835
Tax from tax record
$118 /mo · $1,413/yr
Insurance
$146
HOA
$0
Vacancy / Maint / Mgmt
$839
Net cashflow
$1,058

Break-even live

Break-even rent $2,656
Max offer price $349,900
Occupancy floor 69%

Sensitivity live

Price -10% $1,257 -5% $1,158 +0% $1,058 +5% $959 +10% $860
Rent -10% $743 -5% $901 +0% $1,058 +5% $1,216 +10% $1,374
Rate -1.0pp $1,235 -0.5pp $1,147 base $1,058 +0.5pp $968 +1.0pp $876

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
$87,475
Closing costs
$10,497
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
27105 Silver Oak Ln Canyon Country, CA 1.0–3.0 1.0–2.0 1021 $3,785 $3.71 1d 25 0.36mi
27520 Sierra Hwy Canyon Country, CA 1.0–3.0 1.0–2.0 965 $2,995 $3.10 1d 1 0.49mi
18005 Annes Cir Canyon Country, CA 1.0–3.0 1.0–2.5 979 $3,499 $3.57 1d 10 0.57mi
17991 Lost Canyon Rd Canyon Country, CA 3.0 2.0 1280 $3,225 $2.52 15d 1 0.70mi
17954 River Cir Canyon Country, CA 3.0 3.0 1225 $2,995 $2.44 1d 1 0.93mi
19600 Sunrise Smt Canyon Country, CA 5.0 3.0 2450 $5,498 $2.24 1d 1 0.93mi
17621 Pauline Ct Canyon Country, CA 2.0–3.0 2.5 1200 $3,389 $2.82 1d 8 1.06mi
19331 Green Mountain Dr Newhall, CA 3.0 3.0 1587 $4,150 $2.61 1d 1 1.16mi
19300 Maybrook LN Santa Clarita, CA 1.0–3.0 1.0–2.0 1017 $3,744 $3.68 1d 61 1.19mi
26844 Albion Way Unit 1 Santa Clarita, CA 3.0 2.5 1817 $3,995 $2.20 12d 1 1.23mi
17846 Wildridge Ln Canyon Country, CA 4.0 3.0 1884 $4,995 $2.65 3d 1 1.28mi
17350 Humphreys Pkwy Canyon Country, CA 1.0–3.0 1.0–2.0 1009 $4,000 $3.96 1d 65 1.30mi
26379 Rainbow Glen Dr Newhall, CA 3.0 2.0 1427 $3,600 $2.52 1d 1 1.48mi
26350 Piazza Di Sarro Newhall, CA 3.0 3.0 1797 $4,000 $2.23 10d 1 1.48mi

Listing history 8 events

  1. 2026-06-18
    statusdays on market $349,900 Active 1 DOM
  2. 2026-06-18
    days on market $349,900 Coming Soon 8 DOM
  3. 2026-06-17
    days on market $349,900 Coming Soon 7 DOM
  4. 2026-06-16
    days on market $349,900 Coming Soon 6 DOM
  5. 2026-06-15
    days on market $349,900 Coming Soon 5 DOM
  6. 2026-06-13
    days on market $349,900 Coming Soon 3 DOM
  7. 2026-06-13
    remarks 699-char remark
  8. 2026-06-13
    listed $349,900 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.

Tax reassessment forecast CA · Resets to sale price

Current annual tax
$1,413 · $118/mo
Projected year-2 tax
$2,659 · $222/mo
Expected delta
+$1,246/yr (+$104/mo · 88.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥98°F today · 21 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
$47,954
− Mortgage interest
−$19,600
− Property taxes
−$1,413
− Insurance
−$1,750
− Repairs & maintenance
−$3,836
− Management
−$3,836
− Depreciation
−$10,179
Taxable income
$7,340
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,761
After-tax cash flow
$10,940/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
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

1 event — show timeline
  • 2026-06-10 Coming Soon $349,900 CRMLS

Property tax history

+4.0%/yr

Latest (2025): $1,413 · +4.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…