CashFlowRE
Sign in Sign up
261 Tognazzini
B- Composite 65.89
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 +29.3/30.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.3/10.0
  • Schools +3.4/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$200,000

261 Tognazzini · Guadalupe, CA 93434
2 bd · 1.0 ba · 753 sqft · SingleFamily public records · 34 Days on market
Built 1924 9,583 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Probate sale with the county of Santa Barbara requiring court confirmation. All offers will be reviewed on June 1,2026. This property will be sold as is.

Key facts

  • Rv parking
  • Outdoor entertaining
  • Large lot

Tags

LARGE LOTSHORT DRIVE TO BEACH ACCESSROOM FOR GARDENSOUTDOOR ENTERTAININGRV PARKINGWORKSHOPS

Property features AI

Finance

  • HOA & community: Neighborhood amenities include biking paths and sidewalks

Exterior

  • Parking: Garage with front entry and direct access; Attached carport; Driveway; One parking/garage space
  • Utilities: Public water (district); Public sewer / sewer connected; Electricity connected
  • Home design: Single-story house; Fixer condition; No accessory dwelling unit
  • Construction: Adobe construction
  • Exterior features: Level lot with street access; Patio present; Storage building and shed on the property

Interior

  • Kitchen: No appliances included
  • Bedrooms: Two main level bedrooms
  • Flooring: Concrete floors
  • Bathrooms: One full bathroom
  • Interior features: One-level home with front door entry; Main floor primary bedroom; All bedrooms on the main floor; Primary bathroom
  • Laundry & utility: No laundry hookups/features listed

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/1.0-bath single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $706 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Recommended offer: $194k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 66/100 on livability (#352 in CA) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A; Watch: amenities F, cost of living F, health & safety F.
  • Santa Maria Joint Union High (urban): math 22% / reading 49% proficiency, ranked #840 of 1,400 in CA (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Pioneer Valley High (3,220 students, 74% FRL).
  • Market conditions: 7 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 14d 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 $1k of loan paydown is wiped out by about $6k 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 + 3.0% rent growth), your $56k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1924 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $194,000 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1924 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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.
  6. 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.
  7. 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
1.23%
Cap rate
10.53%
Cash-on-cash
15.13%
DSCR
1.67
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$442,764
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4679 2nd St 0.11mi 2/1.0 806 (+7%) 16mo $420,000 $521 70
4853 Hernandez Dr 0.23mi 2/1.0 797 (+6%) 22mo $469,000 $588 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
5.8%
Equity multiple
1.22×
Total profit
$12,515
Equity at exit
$29,821
10-year hold
IRR
15.1%
Equity multiple
2.23×
Total profit
$68,612
Equity at exit
$17,292

Cash invested: $56,000 (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 93434

Home prices YoY
-16.6%
Active inventory
7
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$2,468 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$112 /mo · $1,342/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$518
Net cashflow
$706

Break-even live

Break-even rent $1,575
Max offer price $200,000
Occupancy floor 66%

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
$50,000
Closing costs
$6,000
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4813 Almaguer Ave Guadalupe, CA 3.0 1.5 1013 $3,000 $2.96 14d 1 0.20mi
267 Camp Ln Guadalupe, CA 2.0 1.5 744 $2,100 $2.82 14d 1 0.23mi
744 Olivera St Unit 744-303 Guadalupe, CA 3.0 1.0 952 $2,250 $2.36 14d 1 0.50mi
864 Pioneer St Guadalupe, CA 3.0 1.0 942 $2,450 $2.60 14d 1 0.64mi

Listing history 18 events

  1. 2026-06-18
    days on market $200,000 Active 34 DOM
  2. 2026-06-17
    days on market $200,000 Active 33 DOM
  3. 2026-06-16
    days on market $200,000 Active 32 DOM
  4. 2026-06-15
    days on market $200,000 Active 31 DOM
  5. 2026-06-14
    days on market $200,000 Active 29 DOM
  6. 2026-06-13
    days on market $200,000 Active 28 DOM
  7. 2026-06-10
    days on market $200,000 Active 26 DOM
  8. 2026-06-09
    days on market $200,000 Active 25 DOM
  9. 2026-06-08
    days on market $200,000 Active 24 DOM
  10. 2026-06-07
    days on market $200,000 Active 23 DOM
  11. 2026-06-05
    days on market $200,000 Active 20 DOM
  12. 2026-06-03
    days on market $200,000 Active 19 DOM
  13. 2026-06-02
    days on market $200,000 Active 18 DOM
  14. 2026-06-01
    days on market $200,000 Active 17 DOM
  15. 2026-05-31
    days on market $200,000 Active 16 DOM
  16. 2026-05-30
    days on market $200,000 Active 15 DOM
  17. 2026-05-15
    listed $200,000 Active
    Show marketing remark (155 chars)

    Probate sale with the county of Santa Barbara requiring court confirmation. All offers will be reviewed on June 1,2026. This property will be sold as is.

  18. 2026-05-15
    listed $200,000 Active 155-char remark
    Show marketing remark (155 chars)

    Probate sale with the county of Santa Barbara requiring court confirmation. All offers will be reviewed on June 1,2026. This property will be sold as is.

ⓘ 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
$1,342 · $112/mo
Projected year-2 tax
$1,520 · $127/mo
Expected delta
+$178/yr (+$15/mo · 13.3%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥80°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 7 unhealthy d/yr today · 7 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
$29,621
− Mortgage interest
−$11,203
− Property taxes
−$1,342
− Insurance
−$1,000
− Repairs & maintenance
−$2,370
− Management
−$2,370
− Depreciation
−$5,818
Taxable income
$5,519
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,324
After-tax cash flow
$7,149/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 Maria Joint Union High
NCES district ID
0635670
Math proficiency
22% ▲ 3.00%
Reading proficiency
49% ▲ 5.00%
Median HH income
$57,336
Composite
34.02/100
National rank
#10311
State rank
#840 of 1400 in CA

Livability — Guadalupe

Score
66/100
State rank
#352
US rank
#11963

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Guadalupe, CA
Population (ZIP)
8,451

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 Hispanic (89%)
Race & ethnicity
Hispanic / Latino 89% Two or more races 40% White 8% Native American 4% Asian 3%
Hispanic origin (detail)
Mexican 79%
Common ancestry
Russian 1% Subsaharan African 1%
Foreign-born
30% · Canada, Jamaica
Languages at home
29% English-only · Spanish 66% Tagalog/Filipino 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
▼ -65.94%
Current HPI
331.0601
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

+0.0% since first listed
2 events — show timeline
  • 2026-05-15 Listed $200,000 NSBCRMLS
  • 2026-05-15 Listed $200,000 CRMLS

Property tax history

-0.6%/yr

Latest (2025): $1,342 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…