CashFlowRE
Sign in Sign up
191 E El Camino Real #248
A- Composite 80.91
Why this score? — see what drove the A- 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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +8.0/10.0
  • ARV discount +5.9/15.0
  • Appreciation +5.1/10.0
  • Livability +4.2/5.0
  • Rent growth +4.1/5.0
  • Condition / age +3.8/5.0

$188,000

191 E El Camino Real #248 · Mountain View, CA 94040
1 bd · 1.0 ba · 672 sqft · Manufactured · 6 Days on market
Built 1984 Good condition Est $181k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fantastic location within Sahara Village Mobile Park. This one bedroom one bath home offers open floor plan with full size washer and dryer in property. Engineered hardwood floors, newer white kitchen with solid quartz counter tops. Yard has been lovingly cared for throughout the years and offers a paver patio with newer Shed for storage. Walk to downtown Mountain View and enjoy the convenient location to the Valley. Great School district. Roof replaced within the last 10 years. Home is being painted and cleaned. Ready to see Wednesday June 17

Key facts

  • Open floor plan
  • Newer white kitchen
  • Paver patio

Tags

OPEN FLOOR PLANFULL SIZE WASHER AND DRYERENGINEERED HARDWOOD FLOORSNEWER WHITE KITCHENSOLID QUARTZ COUNTER TOPSPAVER PATIO

Property features AI

Finance

  • HOA & community: Clubhouse; Community pool; Common utility room

Exterior

  • Parking: Carport (1 space); Assigned space #248; Space rent applies
  • Utilities: Public water; Public sewer; Public utilities
  • Home design: Single-story; Living area approximately 672 (source: assessor)
  • Construction: Composition roofing
  • Exterior features: Composition roof; Leased land (park home site); Board approval required for restrictions

Interior

  • Kitchen: Garbage disposal; Hood over range; Microwave; Gas range/oven; Pantry cabinet; Refrigerator
  • Bedrooms: One ground-floor bedroom
  • Flooring: Carpet; Hardwood; Laminate
  • Bathrooms: One full bathroom with shower and tub
  • Heating & cooling: Central forced-air heating; Ceiling fan; Other cooling (see remarks)
  • Interior features: Kitchen and family room combined; Eat-in kitchen; Garbage disposal; Hood over range; Microwave; Gas range/oven; Pantry cabinet; Refrigerator; Laundry hookups only; Carpet, hardwood, and laminate flooring; Ceiling fan; Additional cooling noted in remarks; Central forced-air heating; Stone bathroom finishes; Shower and tub
  • Laundry & utility: Washer/dryer hookups only

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 1-bed/1.0-bath manufactured listed at $188k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $188k).
  • Cap rate 15.0% vs local median 1.4% in Mountain View — 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 84/100 on livability (#14 in CA, #671 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, employment A+; Watch: crime D+, cost of living F.
  • Mountain View-Los Altos Union High (urban): math 77% / reading 86% proficiency, ranked #11 of 517 in CA (top 2%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Zoned schools: Mountain View High (math 83% / reading 89%, grade A, #25 of 1,170 statewide, top 2%, 2,220 students, 13% FRL).
  • Market conditions: Rents rising fast (+6.2%/yr); 59 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; 3,838 units permitted in Santa Clara County in 2024 (1,886 in 5+ unit buildings).

Forward outlook

  • In year one you build about $2k of equity ($1k loan paydown + $288 appreciation (0.1% local appreciation)).
  • Santa Clara County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (0.1% appreciation + 6.2% rent growth), your $53k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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.
Recommended offer $188,000

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 A-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. Crime grade is D in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
1.79%
Cap rate
14.97%
Cash-on-cash
31.00%
DSCR
2.38
GRM
4.7

CMA / ARV

ARV (on-the-fly)
$181,440
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
191 E El Camino Real #304 0.71mi 2/1.0 (+1) 705 (+5%) 9mo $190,000 $270 46

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

0.15% appreciation · 6.25% rent growth · sell at horizon

5-year hold
IRR
34.9%
Equity multiple
2.78×
Total profit
$93,881
Equity at exit
$56,035
10-year hold
IRR
39.8%
Equity multiple
6.12×
Total profit
$269,543
Equity at exit
$68,521

Cash invested: $52,640 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
0 Strongly Tenant-Friendly
State California
18 Strongly Tenant-Friendly · D+13
County
— inherits STATE
City Mountain View
0 Strongly Tenant-Friendly · D+34
CSFRA rent control + just-cause.

ZIP-level market 94040

Home prices YoY
0.0%
Rents YoY
6.2%
Active inventory
59
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$3,366 high interval (Pro) →
Mortgage (P&I)
$986
Tax est. 1.5%
$235 /mo · $2,820/yr
Insurance
$78
HOA
$0
Vacancy / Maint / Mgmt
$707
Net cashflow
$1,360

Break-even live

Break-even rent $1,645
Max offer price $188,000
Occupancy floor 55%

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
$47,000
Closing costs
$5,640
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
225 Pamela Dr Mountain View, CA 2.0 1.0–2.0 733 $4,048 $5.52 1d 1 0.74mi
707 Continental Cir Mountain View, CA 1.0–2.0 1.0–2.0 810 $3,236 $4.00 1d 25 0.81mi
877 Heatherstone Way Mountain View, CA 1.0–2.0 1.0–2.0 825 $3,549 $4.30 1d 6 0.83mi
370 Camille Ct Mountain View, CA 1.0 1.0 401 $2,495 $6.22 19d 1 0.93mi
600 Rainbow Dr Mountain View, CA 1.0–2.0 1.0–2.0 880 $3,805 $4.32 1d 4 1.05mi
870 E El Camino Real Mountain View, CA 1.0–2.0 1.0–2.0 784 $3,235 $4.13 1d 4 1.18mi
880 Park Dr Unit 7 Mountain View, CA 1.0 1.0 450 $2,200 $4.89 10d 1 1.25mi
801 Church St #127 Mountain View, CA 1.0–2.0 1.0–2.0 825 $4,760 $5.77 10d 2 1.38mi
914 Mountain View Ave Mountain View, CA 1.0 1.0 625 $3,495 $5.59 1d 1 1.40mi
775 S Shoreline Blvd Unit 05 Mountain View, CA 1.0 480 $2,750 $5.73 1d 1 1.42mi
851 Church St Mountain View, CA 1.0–2.0 1.0–2.0 832 $3,808 $4.57 1d 21 1.42mi
235 S Bernardo Ave Sunnyvale, CA 1.0–2.0 1.0–2.0 782 $3,176 $4.06 1d 8 1.47mi
187 Acalanes Dr Sunnyvale, CA 1.0 1.0 750 $2,350 $3.13 1d 1 1.48mi
151 Calderon Ave Mountain View, CA 2.0 1.0 589 $3,690 $6.26 1d 1 1.48mi

Listing history 6 events

  1. 2026-06-18
    days on market $188,000 Active 6 DOM
  2. 2026-06-17
    days on market $188,000 Active 5 DOM
  3. 2026-06-16
    days on market $188,000 Active 4 DOM
  4. 2026-06-15
    days on market $188,000 Active 3 DOM
  5. 2026-06-13
    remarks 549-char remark
  6. 2026-06-13
    listed $188,000 Active 1 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
$40,390
− Mortgage interest
−$10,531
− Property taxes
−$2,820
− Insurance
−$940
− Repairs & maintenance
−$3,231
− Management
−$3,231
− Depreciation
−$5,469
Taxable income
$14,168
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,400
After-tax cash flow
$12,917/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.

Condition & rehab AI · 5 photos

Good 75/100 Cosmetic rehab

This mobile home in Sahara Village Mobile Park is in good condition with recent updates, ready for a new owner or renter.

Value-add opportunities

  • Both Paint the exterior — Fresh paint enhances curb appeal and value
  • Both Clean the windows — Clean windows improve natural light and aesthetics

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint the exterior — Fresh paint enhances curb appeal and value
  • Both Clean the windows — Clean windows improve natural light and aesthetics

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Mountain View-Los Altos Union High
NCES district ID
0626310
Math proficiency
77% ▲ 9.00%
Reading proficiency
86% ▲ 4.00%
Median HH income
$161,233
Composite
79.5/100
National rank
#59
State rank
#11 of 517 in CA

Livability — Mountain View

Score
84/100
State rank
#14
US rank
#671

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Mountain View, CA
County
Santa Clara County · 1,806,974 people
City population
84,858
Metro
San Jose-Sunnyvale-Santa Clara, CA
Population (ZIP)
35,632
Household income
$187,781
Rent vs Own
63.2% rent · 36.8% own
Severe rent burden
1963.0

Population outlook (Santa Clara County) Hauer SSP2

Today (2025)
2,179,074 people
By 2030
2,301,297 · +5.6%
By 2040
2,528,195 · +16.0%
By 2050
2,712,135 · +24.5%
By 2075
2,998,701 · +37.6%
By 2100
2,931,429 · +34.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 41% Asian 38% Hispanic / Latino 14% Two or more races 10% Black 1%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Scotch-Irish 3% Romanian 2% Italian 2%
Foreign-born
44% · China, Canada, South Korea
Languages at home
50% English-only · Chinese 15% Spanish 12% Other Indo-European 8%

Political lean MEDSL · Santa Clara

2024 margin
Solid D (+40.0) · D 68.1% · R 28.1% · Other 3.8%
2008→2024 swing
-0.9pp no change · 2008: 40.9pp · 2024: 40.0pp
All cycles
2024: D+40.0 2020: D+47.4 2016: D+52.5 2012: D+42.1 2008: D+40.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 0.15%
Current HPI
414.7279
Rent YoY
▲ 6.25%
Metro
San Jose-Sunnyvale-Santa Clara, CA
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
  • 2026-06-12 Listed $188,000 MLSListings
  • 2026-06-12 Listed $188,000 bridgeMLS, Bay East AOR, or Contra Costa AOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…