CashFlowRE
Sign in Sign up
3950 Via Real #191
F Composite 30.68
Why this score? — see what drove the F 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).

  • ARV discount +7.5/15.0
  • Cash flow +6.6/30.0
  • Rent growth +5.0/5.0
  • Livability +3.4/5.0
  • Schools +3.2/10.0
  • Condition / age +2.5/5.0
  • 1% rule +1.6/10.0
  • DSCR +0.8/10.0
  • Appreciation +0.0/10.0

$695,000

3950 Via Real #191 · Carpinteria, CA 93013
2 bd · 2.0 ba · 156 sqft · Manufactured public records · 12 Days on market
Built 1973 1,742 sqft lot

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

Listing remarks

Welcome home to Sandpiper Village, where this spacious and distinctive 2-bedroom, 2-bath residence offers stunning mountain views and an expansive floor plan with excellent potential for updates and personalization. Located in a highly sought-after, all-ages community just north of Carpinteria's charming downtown, this home enjoys a prime position near the top of the park, ensuring privacy and tranquility. Residents enjoy access to outstanding amenities including a clubhouse, swimming pool, hot tub, tennis courts, dog paddock, and exercise room.

Key facts

  • Clubhouse
  • Hot tub
  • Expansive floor plan

Tags

MOUNTAIN VIEWSEXPANSIVE FLOOR PLANCLUBHOUSESWIMMING POOLHOT TUBTENNIS COURTS

Property features AI

Finance

  • Other: Corner lot zoning: Other
  • HOA & community: Community association with amenities including tennis courts, spa/hot tub, clubhouse, pool, play area, gym, and guest parking; Pets allowed

Exterior

  • Parking: 2 covered carport spaces
  • Utilities: Carpinteria water service
  • Home design: Manufactured home (Golden West), approximately 25' x 65'
  • Construction: Manufactured home construction
  • Exterior features: Level, corner lot; Mountain views; Shed(s) on the property

Interior

  • Kitchen: Refrigerator; Gas Range; Dishwasher
  • Flooring: Laminate flooring; Carpet flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating
  • Interior features: In-unit laundry room; Refrigerator, Gas Range, Dishwasher, Washer, Dryer; Laminate and carpet flooring
  • Laundry & utility: Laundry room located inside the unit; Washer and dryer included

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 $695k.

Deal economics

  • At list price, monthly cash flow is $-1k ($-14k/yr) — negative.
  • To cash-flow at today's rent, offer at most $528k (24.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $462k (33.5% below list).
  • Recommended offer: $462k (33.5% below list) — sets the bar for 1% rule.
  • Cap rate 4.3% vs local median 3.0% in Carpinteria — 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 68/100 on livability (#283 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, employment A+, crime B+; Watch: amenities F, cost of living F.
  • Carpinteria Unified (suburban): math 27% / reading 43% proficiency, ranked #255 of 517 in CA (top 49%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Canalino Elementary (math 27% / reading 37%, grade F, #779 of 1,571 statewide, top 52%, 498 students, 62% FRL); Carpinteria Middle (math 24% / reading 45%, grade F, #183 of 498 statewide, top 38%, 406 students, 81% FRL); Carpinteria Senior High (math 15% / reading 47%, grade F, #702 of 1,170 statewide, top 61%, 653 students, 70% FRL) — zoned schools average 71% FRL vs 51% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+15.2%/yr); 78 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 719 units permitted in Santa Barbara County in 2024 (217 in 5+ unit buildings).
  • At $4,620/mo this rent would consume 50% of the median local household income ($110k/yr) (locally 718% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $5k of loan paydown is wiped out by about $21k 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

  • Only 12 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.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $462,017 (33.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1973 — 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 D-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. 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?
  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
0.66%
Cap rate
4.30%
Cash-on-cash
-7.11%
DSCR
0.68
GRM
12.5

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
-23.3%
Equity multiple
0.17×
Total profit
$-161,572
Equity at exit
$103,627
10-year hold
IRR
-8.4%
Equity multiple
0.36×
Total profit
$-123,845
Equity at exit
$60,091

Cash invested: $194,600 (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 93013

Rents YoY
15.2%
Active inventory
78
Price-to-rent
12.5×

Monthly cashflow live

Estimated rent
$4,620 high interval (Pro) →
Mortgage (P&I)
$3,645
Tax est. 1.5%
$869 /mo · $10,425/yr
Insurance
$290
HOA
$0
Vacancy / Maint / Mgmt
$970
Net cashflow
$-1,153

Break-even live

Break-even rent $6,080
Max offer price $528,151
Occupancy floor

Sensitivity live

Price -10% $-673 -5% $-913 +0% $-1,153 +5% $-1,393 +10% $-1,633
Rent -10% $-1,518 -5% $-1,336 +0% $-1,153 +5% $-971 +10% $-788
Rate -1.0pp $-803 -0.5pp $-976 base $-1,153 +0.5pp $-1,333 +1.0pp $-1,516

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
$173,750
Closing costs
$20,850
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1250 Cravens Ln #3 Carpinteria, CA 3.0 2.5 1853 $6,200 $3.35 25d 1 0.19mi
1256 Cravens Ln #3 Carpinteria, CA 3.0 2.5 1956 $6,500 $3.32 18d 1 0.20mi
1240 Franciscan Ct #6 Carpinteria, CA 2.0 2.0 876 $3,995 $4.56 45d 1 0.32mi
4140 Via Real Carpinteria, CA 1.0–2.0 1.0 725 $3,000 $4.14 3d 2 0.55mi
4253 Carpinteria Ave Unit B Carpinteria, CA 2.0 1.0 $4,000 25d 1 0.69mi
4530 Carpinteria Ave Carpinteria, CA 1.0 1.0 695 $3,000 $4.32 3d 1 0.95mi
1488 Manzanita St Carpinteria, CA 3.0 2.0 1131 $11,500 $10.17 13d 1 1.10mi
250 Ash Ave Unit C Carpinteria, CA 2.0 1.5 700 $4,950 $7.07 16d 1 1.23mi
160 Ash Ave Unit 7 Carpinteria, CA 2.0 1.0 850 $3,950 $4.65 45d 1 1.23mi
4745 Carpinteria Ave Carpinteria, CA 2.0 2.0 1365 $5,125 $3.75 3d 13 1.28mi
4858 5th St Carpinteria, CA 3.0 2.5 $5,500 45d 1 1.33mi
3375 Foothill Rd Carpinteria, CA 3.0 2.0 $4,600 25d 1 1.35mi
4885 Sandyland Rd #2 Carpinteria, CA 3.0 3.0 1780 $10,500 $5.90 45d 1 1.36mi
4885 Sandyland Rd #2 Carpinteria, CA 3.0 3.0 1780 $10,500 $5.90 25d 1 1.36mi
3375 Foothill Rd #511 Carpinteria, CA 3.0 2.0 1365 $4,500 $3.30 25d 1 1.37mi
3375 Foothill Rd #535 Carpinteria, CA 1.0 1.0 642 $4,400 $6.85 25d 1 1.38mi
3375 Foothill Rd #624 Carpinteria, CA 2.0 2.0 $4,800 25d 1 1.41mi
3375 Foothill Rd Carpinteria, CA 1.0–3.0 1.0–2.0 1003 $4,650 $4.63 45d 4 1.43mi
3375 Foothill Rd Carpinteria, CA 1.0–3.0 1.0–2.0 991 $4,750 $4.79 25d 5 1.43mi
231 Linden Ave #17 Carpinteria, CA 1.0 1.0 $2,750 25d 1 1.43mi
4975 Sandyland Rd #212 Carpinteria, CA 2.0 1.0 800 $9,500 $11.88 45d 1 1.43mi
4932 Sawyer Ave Carpinteria, CA 2.0 2.0 1570 $6,000 $3.82 45d 1 1.50mi

Listing history 9 events

  1. 2026-06-21
    days on market $695,000 Active 12 DOM
  2. 2026-06-18
    days on market $695,000 Active 9 DOM
  3. 2026-06-17
    days on market $695,000 Active 8 DOM
  4. 2026-06-16
    days on market $695,000 Active 7 DOM
  5. 2026-06-15
    days on market $695,000 Active 6 DOM
  6. 2026-06-13
    days on market $695,000 Active 4 DOM
  7. 2026-06-13
    days on market $695,000 Active 3 DOM
  8. 2026-06-10
    remarks 552-char remark
  9. 2026-06-10
    listed $695,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥85°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 12 unhealthy d/yr today · 12 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
$55,442
− Mortgage interest
−$38,931
− Property taxes
−$10,425
− Insurance
−$3,475
− Repairs & maintenance
−$4,435
− Management
−$4,435
− Depreciation
−$20,218
Taxable loss
−$26,478
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$6,355
After-tax cash flow
$-7,482/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
Carpinteria Unified
NCES district ID
0607560
Math proficiency
27% ▼ -16.00%
Reading proficiency
43% ▼ -5.00%
Median HH income
$70,780
Composite
32.27/100
National rank
#5758
State rank
#255 of 517 in CA

Livability — Carpinteria

Score
68/100
State rank
#283
US rank
#9548

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Carpinteria, CA
County
Santa Barbara County · 410,380 people
City population
16,317
Metro
Santa Maria-Santa Barbara, CA
Population (ZIP)
16,317
Household income
$110,359
Rent vs Own
39.0% rent · 61.0% own
Severe rent burden
718.0

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 0.57)
Race & ethnicity
White 51% Hispanic / Latino 41% Two or more races 17% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 38%
Common ancestry
Slovak 4% Lithuanian 3% Romanian 2%
Foreign-born
22% · Canada
Languages at home
66% English-only · Spanish 29% Other Indo-European 1% Russian/Polish/Slavic 1%

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
▼ -1390.66%
Current HPI
345.0001
Rent YoY
▲ 15.23%
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

+0.0% since first listed
4 events — show timeline
  • 2026-06-09 Listed $695,000 SBMLS
  • 2026-05-11 Listing Removed SBMLS
  • 2026-05-09 Listed $695,000 SBMLS
  • 2026-05-09 Coming Soon SBMLS

Property tax history

+1.9%/yr

Latest (2025): $143 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…