CashFlowRE
Sign in Sign up
1600 E Clark #117
B+ Composite 77.67
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 +30.0/30.0
  • ARV discount +13.9/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.6/10.0
  • Livability +3.7/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

1600 E Clark #117 · Orcutt, CA 93455
2 bd · 2.0 ba · 1,248 sqft · Manufactured public records · 158 Days on market
Built 1984 1,307 sqft lot Est $157k · 14% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Ready to move in? This 2-bedroom 2-bath mobile home is waiting for that person(s)! Everything is newer; floors, paint in/out (1 yr), windows/gutters (1 yr), and roof (4 yrs) and A/C-heater (1.5 yrs). Colors are neutral and any decor will enhance the living space. This home can easily be turned into a 3-bedroom home. The vaulted ceilings throughout make the home feel march larger. Master bathroom has a large tiled walk-in shower with handicap bars for safety. Newer toilet and brand-new vanity. Both bathrooms have tiled floors. The open concept kitchen is great for entertaining. Has a small island and the laundry room is right off the kitchen and the backdoor. Located in the back of the p

Key facts

  • Newer roof
  • Newer windows
  • Newer floors

Tags

NEWER FLOORSNEWER PAINTNEWER WINDOWSNEWER GUTTERSNEWER ROOFNEWER A C HEATER

Property features AI

Finance

  • Other: Building area recorded as 1,248 (per tax records)
  • HOA & community: Age-restricted community

Exterior

  • Utilities: Air-to-air heat exchange (green feature)
  • Home design: Manufactured home; Mobile home approximately 52' x 24'
  • Construction: Shingle roof; Kaufman Broad manufacturer
  • Exterior features: Lot approximately 0.03 acres; Lot recorded as 1,307 sq ft; Pillar/post/pier foundation

Interior

  • Kitchen: Gas oven/range; Dishwasher; Garbage disposal; Refrigerator; Pantry
  • Bedrooms: 1 room (other)
  • Flooring: Tile; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Central air; Ceiling fans
  • Interior features: Pantry; Cathedral ceilings; Hand rails
  • Laundry & utility: Laundry inside

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 $135k.

Deal economics

  • At list price, monthly cash flow is $2k ($19k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $135k).
  • Recommended offer: $119k (12.0% below list) — sets the bar for market timing.
  • Cap rate 20.6% vs local median 2.6% in Orcutt — 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 73/100 on livability (#169 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+, housing A+; Watch: crime D+, cost of living F.
  • Orcutt Union Elementary (suburban): math 44% / reading 54% proficiency, ranked #414 of 1,400 in CA (top 30%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.2%/yr); 124 active listings in the ZIP; 2 comparable units currently listed for rent nearby; high-income renter base; 719 units permitted in Santa Barbara County in 2024 (217 in 5+ unit buildings).
  • This rent runs 33% 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 $933 of loan paydown is wiped out by about $4k 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 + 2.2% rent growth), your $38k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 158 days — a 12% lower offer ($119k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 27y ago; this cycle's ask has dropped $25k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $85k; list at $135k implies a 59% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $118,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 158 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
2.26%
Cap rate
20.62%
Cash-on-cash
51.17%
DSCR
3.28
GRM
3.7

CMA / ARV

ARV (on-the-fly)
$157,248
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1600 E Clark Ave #115 0.02mi 2/2.0 1,248 (0%) 9mo $118,000 $95 91
1650 E Clark Ave #317 0.18mi 2/2.0 1,248 (0%) 10mo $165,000 $132 84
1600 E Clark Ave #48 0.06mi 3/2.0 (+1) 1,160 (-7%) 4mo $58,000 $50 77
1650 E Clark #249 0.26mi 2/2.0 1,248 (0%) 22mo $170,000 $136 70
1650 E Clark Ave #250 0.25mi 2/2.0 1,152 (-8%) 12mo $145,000 $126 66
1600 E Clark Ave #166 0.07mi 2/2.0 1,077 (-14%) 13mo $77,500 $72 63

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 · 2.23% rent growth · sell at horizon

5-year hold
IRR
48.2%
Equity multiple
3.07×
Total profit
$78,409
Equity at exit
$20,129
10-year hold
IRR
53.5%
Equity multiple
6.05×
Total profit
$190,853
Equity at exit
$11,672

Cash invested: $37,800 (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 93455

Rents YoY
2.2%
Active inventory
124
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$3,050 medium interval (Pro) →
Mortgage (P&I)
$708
Tax from tax record
$33 /mo · $401/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$641
Net cashflow
$1,612

Break-even live

Break-even rent $1,010
Max offer price $135,000
Occupancy floor 42%

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
$33,750
Closing costs
$4,050
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1293 Oak Knoll Rd Santa Maria, CA 2.0 2.0 840 $2,500 $2.98 13d 1 0.89mi
1462 Woodmere Rd Santa Maria, CA 3.0 2.0 1440 $3,800 $2.64 13d 1 1.07mi

Listing history 35 events

  1. 2026-06-18
    days on market $135,000 Active 158 DOM
  2. 2026-06-17
    days on market $135,000 Active 157 DOM
  3. 2026-06-16
    days on market $135,000 Active 156 DOM
  4. 2026-06-15
    days on market $135,000 Active 155 DOM
  5. 2026-06-14
    days on market $135,000 Active 153 DOM
  6. 2026-06-13
    days on market $135,000 Active 152 DOM
  7. 2026-06-10
    days on market $135,000 Active 150 DOM
  8. 2026-06-09
    days on market $135,000 Active 149 DOM
  9. 2026-06-08
    days on market $135,000 Active 148 DOM
  10. 2026-06-07
    days on market $135,000 Active 147 DOM
  11. 2026-06-05
    days on market $135,000 Active 144 DOM
  12. 2026-06-03
    days on market $135,000 Active 143 DOM
  13. 2026-06-02
    days on market $135,000 Active 142 DOM
  14. 2026-06-01
    days on market $135,000 Active 141 DOM
  15. 2026-05-31
    days on market $135,000 Active 140 DOM
  16. 2026-05-30
    days on market $135,000 Active 139 DOM
  17. 2026-05-06
    status Active
  18. 2026-05-03
    historical
  19. 2026-04-04
    price $135,000
  20. 2026-02-27
    price $145,000
  21. 2026-01-07
    listed $159,700 Active
  22. 2023-01-18
    soldstatus $85,000 Closed
  23. 2023-01-18
    status Pending
  24. 2023-01-17
    status Active
  25. 2023-01-16
    status Pending
  26. 2023-01-13
    price $90,000
  27. 2023-01-04
    listed $115,000 Active
  28. 2012-11-06
    historical
  29. 2012-04-02
    historical
  30. 2012-02-17
    listed $14,750
  31. 2012-02-17
    listed $14,750
  32. 2002-08-15
    soldstatus $36,500
  33. 2002-06-17
    listed $38,000
  34. 2000-01-25
    soldstatus $25,000
  35. 1999-11-08
    listed $29,000

ⓘ 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
$401 · $33/mo
Projected year-2 tax
$1,026 · $86/mo
Expected delta
+$625/yr (+$52/mo · 155.8%)

ⓘ 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 5/10 Major
  • 🌡 Heat 2/10 Low 7 d/yr ≥87°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 8 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
$36,602
− Mortgage interest
−$7,562
− Property taxes
−$401
− Insurance
−$675
− Repairs & maintenance
−$2,928
− Management
−$2,928
− Depreciation
−$3,927
Taxable income
$18,180
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,363
After-tax cash flow
$14,981/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
Orcutt Union Elementary
NCES district ID
0628710
Math proficiency
44% ▼ -1.00%
Reading proficiency
54% ▲ 2.00%
Median HH income
$70,564
Composite
45.96/100
National rank
#5530
State rank
#414 of 1400 in CA

Livability — Orcutt

Score
73/100
State rank
#169
US rank
#5508

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Orcutt, CA
County
Santa Barbara County · 410,380 people
Metro
Santa Maria-Santa Barbara, CA
Population (ZIP)
44,611
Household income
$110,661
Rent vs Own
23.7% rent · 76.3% own
Severe rent burden
765.0

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
Diverse neighborhood (Simpson 0.61)
Race & ethnicity
White 47% Hispanic / Latino 41% Two or more races 24% Asian 5% Black 2%
Hispanic origin (detail)
Mexican 38%
Common ancestry
Lithuanian 2% Russian 2% Italian 2%
Foreign-born
13% · Canada, China, South Korea
Languages at home
73% English-only · Spanish 23% 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
▼ -729.78%
Current HPI
314.6499
Rent YoY
▲ 2.23%
Metro
Santa Maria-Santa Barbara, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+365.5% since first listed
19 events — show timeline
  • 2026-05-06 Relisted NSBCRMLS
  • 2026-05-03 Listing Removed NSBCRMLS
  • 2026-04-04 Price Changed $135,000 NSBCRMLS
  • 2026-02-27 Price Changed $145,000 NSBCRMLS
  • 2026-01-07 Listed $159,700 NSBCRMLS
  • 2023-01-18 Sold (MLS) $85,000 NSBCRMLS
  • 2023-01-18 Pending NSBCRMLS
  • 2023-01-17 Relisted NSBCRMLS
  • 2023-01-16 Pending NSBCRMLS
  • 2023-01-13 Price Changed $90,000 NSBCRMLS
  • 2023-01-04 Listed $115,000 NSBCRMLS
  • 2012-11-06 Listing Removed CRMLS
  • 2012-04-02 Listing Removed NSBCRMLS
  • 2012-02-17 Listed $14,750 CRMLS
  • 2012-02-17 Listed $14,750 NSBCRMLS
  • 2002-08-15 Sold (MLS) $36,500 NSBCRMLS
  • 2002-06-17 Listed $38,000 NSBCRMLS
  • 2000-01-25 Sold (MLS) $25,000 NSBCRMLS
  • 1999-11-08 Listed $29,000 NSBCRMLS

Property tax history

+1.5%/yr

Latest (2025): $401 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…