CashFlowRE
Sign in Sign up
330 W hwy 246 #12
D Composite 40.95
Why this score? — see what drove the D 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 +17.2/30.0
  • DSCR +5.4/10.0
  • 1% rule +4.7/10.0
  • Schools +4.7/10.0
  • Livability +3.2/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.8/15.0
  • Appreciation +0.0/10.0

$399,000

330 W hwy 246 #12 · Buellton, CA 93427
3 bd · 2.0 ba · 1,430 sqft · Manufactured · 48 Days on market
Built 2026 Est $347k · 15% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Beautiful brand new 3 bed hybrid home in desirable ranch club estates. High flat ceilings with crown molding, huge kitchen island and upgrades throughout. Extended front porch with lots of room for patio furniture to enjoy a cup of coffee with views and our beautiful central coat. This open custom home has a large private yard with tons of upgrades. Great location and close to all that Buellton/Solvang has to offer

Key facts

  • High flat ceilings
  • Large private yard
  • Extended front porch

Tags

HIGH FLAT CEILINGSHUGE KITCHEN ISLANDEXTENDED FRONT PORCHLARGE PRIVATE YARDGREAT LOCATION

Property features AI

Finance

  • Other: Manager approval required
  • Financial info: Land lease payment approximately $1,160
  • HOA & community: Senior community; Park amenities

Exterior

  • Parking: Located in Ranch Club park
  • Utilities: Public sewer; District/public water
  • Home design: Single-story manufactured/mobile home; Model fqk117j; Mobile home remains on site
  • Construction: Built according to builder records; Mobile home dimensions approximately 24 x 62
  • Exterior features: Community pool; Yard

Interior

  • Bathrooms: 2 full bathrooms
  • Interior features: One-level living; Side entry
  • Laundry & utility: Inside laundry

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 3-bed/2.0-bath manufactured listed at $399k.

Deal economics

  • At list price, monthly cash flow is $288 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $385k (3.4% below list).
  • Recommended offer: $385k (3.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.2% vs local median 3.0% in Buellton — 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 63/100 on livability (#438 in CA) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime B; Watch: amenities F, commute F, cost of living F.
  • Santa Ynez Valley Union High (town): math 37% / reading 60% proficiency, ranked #386 of 1,400 in CA (top 28%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 36 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 719 units permitted in Santa Barbara County in 2024 (217 in 5+ unit buildings).

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.

Negotiation context

  • It's been on market 48 days — a 3% lower offer ($387k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $385,447 (3.4% below list)

Questions for the listing agent

  1. It's been on market 48 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.97%
Cap rate
7.16%
Cash-on-cash
3.09%
DSCR
1.14
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$347,490
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
330 W Hwy 246 #54 0.00mi 2/2.0 (-1) 1,400 (-2%) 5mo $265,000 $189 88
330 W Highway 246 #120 0.00mi 2/2.0 (-1) 1,440 (+1%) 9mo $350,000 $243 86
330 W Hwy 246 #24 0.00mi 3/2.0 1,536 (+7%) 4mo $245,000 $160 84
330 west hwy 246 #64 0.00mi 3/2.0 1,536 (+7%) 8mo $349,950 $228 81
330 W hwy 246 #90 0.00mi 3/2.0 1,560 (+9%) 5mo $444,000 $285 80
330 W Highway 246 #51 0.00mi 3/2.0 1,620 (+13%) 4mo $459,000 $283 74
330 W Hwy 246 #230 0.00mi 2/2.0 (-1) 1,344 (-6%) 15mo $217,000 $161 73
330 W Hwy 246 #92 0.00mi 3/2.0 1,550 (+8%) 20mo $458,000 $295 69
330 W Hwy 246 #91 0.00mi 2/2.0 (-1) 1,536 (+7%) 18mo $235,000 $153 68
330 W Highway 246 #47 0.00mi 2/2.0 (-1) 1,344 (-6%) 21mo $228,515 $170 67
330 W hwy 246 #137 0.00mi 3/2.0 1,620 (+13%) 15mo $449,950 $278 65
80 Zaca St #35 0.24mi 2/2.0 (-1) 1,344 (-6%) 15mo $330,000 $246 61

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
-11.4%
Equity multiple
0.59×
Total profit
$-46,278
Equity at exit
$59,492
10-year hold
IRR
-2.2%
Equity multiple
0.85×
Total profit
$-16,472
Equity at exit
$34,498

Cash invested: $111,720 (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 93427

Active inventory
36
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$3,854 medium interval (Pro) →
Mortgage (P&I)
$2,092
Tax est. 1.5%
$499 /mo · $5,985/yr
Insurance
$166
HOA
$0
Vacancy / Maint / Mgmt
$809
Net cashflow
$288

Break-even live

Break-even rent $3,490
Max offer price $399,000
Occupancy floor 88%

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
$99,750
Closing costs
$11,970
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
258 Dairyland Rd Buellton, CA 3.0 2.0 1534 $4,400 $2.87 21d 1 0.22mi
595 Avenue of the Flags #203 Buellton, CA 3.0 2.0 1560 $3,300 $2.12 13d 1 0.51mi
627 Central Ave Unit C Buellton, CA 2.0 1.5 1037 $2,950 $2.84 21d 1 0.51mi

Listing history 15 events

  1. 2026-06-18
    days on market $399,000 Active 48 DOM
  2. 2026-06-17
    days on market $399,000 Active 47 DOM
  3. 2026-06-16
    days on market $399,000 Active 46 DOM
  4. 2026-06-15
    days on market $399,000 Active 45 DOM
  5. 2026-06-14
    days on market $399,000 Active 43 DOM
  6. 2026-06-10
    days on market $399,000 Active 40 DOM
  7. 2026-06-09
    days on market $399,000 Active 39 DOM
  8. 2026-06-08
    days on market $399,000 Active 38 DOM
  9. 2026-06-07
    days on market $399,000 Active 37 DOM
  10. 2026-06-03
    days on market $399,000 Active 33 DOM
  11. 2026-06-02
    days on market $399,000 Active 32 DOM
  12. 2026-06-01
    days on market $399,000 Active 31 DOM
  13. 2026-05-31
    days on market $399,000 Active 30 DOM
  14. 2026-05-30
    days on market $399,000 Active 29 DOM
  15. 2026-05-01
    listed $399,000 Active

ⓘ 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 4/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥89°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 8 unhealthy d/yr today · 8 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
$46,254
− Mortgage interest
−$22,350
− Property taxes
−$5,985
− Insurance
−$1,995
− Repairs & maintenance
−$3,700
− Management
−$3,700
− Depreciation
−$11,607
Taxable loss
−$3,084
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$740
After-tax cash flow
$4,192/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
Santa Ynez Valley Union High
NCES district ID
0635850
Math proficiency
37% ▼ -8.00%
Reading proficiency
60% ▼ -13.00%
Median HH income
$85,622
Composite
46.97/100
National rank
#5151
State rank
#386 of 1400 in CA

Livability — Buellton

Score
63/100
State rank
#438
US rank
#15010

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Buellton, CA
Population (ZIP)
5,866

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
Predominantly White (72%)
Race & ethnicity
White 72% Hispanic / Latino 24% Two or more races 8%
Hispanic origin (detail)
Mexican 19%
Common ancestry
Slovak 5% Italian 3% Lithuanian 2%
Foreign-born
14% · Canada, Jamaica
Languages at home
80% English-only · Spanish 15% French/Haitian/Cajun 2% Other Indo-European 2%

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
▼ -432.89%
Current HPI
247.882
Rent YoY
Metro
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
  • 2026-05-01 Listed $399,000 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…