CashFlowRE
Sign in Sign up
18145 Soledad Canyon Rd #44
B- Composite 66.13
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
  • DSCR +10.0/10.0
  • 1% rule +9.3/10.0
  • Schools +5.9/10.0
  • Condition / age +4.0/5.0
  • Rent growth +3.5/5.0
  • Livability +3.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$199,900

18145 Soledad Canyon Rd #44 · Santa Clarita, CA 91387
2 bd · 2.0 ba · 1,248 sqft · Manufactured public records · 22 Days on market
Built 1980 Good condition Est $144k · 39% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Spacious and inviting mobile home featuring an open floor plan and numerous recent updates throughout. Improvements include new laminate flooring, refinished and repainted kitchen cabinets, and updated fixtures that give the home a clean, refreshed feel. The oversized laundry room offers excellent flexibility and is nearly large enough to function as a small office or bonus space. Outside, you'll find a spacious parking area, a fenced rear area with two separate gates, and two storage sheds included with the sale. Residents can also enjoy access to the community pool. Conveniently located in a community with low park dues for the area, offering exceptional value and affordability.

Key facts

  • Open floor plan
  • Fenced rear area
  • Updated fixtures

Tags

OPEN FLOOR PLANNEW LAMINATE FLOORINGREFINISHED KITCHEN CABINETSUPDATED FIXTURESOVERSIZED LAUNDRY ROOMFENCED REAR AREA

Property features AI

Finance

  • Other: Assessed living area source: assessor's data; Elevation measured in feet
  • HOA & community: Land lease in place; Land lease $1,100 per month (seller-provided amount); Rent includes trash, pool, water, and sewer

Exterior

  • Parking: Attached carport with 2 parking spaces
  • Utilities: Public/district water; Public sewer (connected)
  • Home design: Double-wide mobile home (24' x 52'); Mobile home remains on site; Single-story; Located in Royal Oaks Mobile Home Park
  • Construction: Built year per assessor; Remodeled/updated
  • Exterior features: Back yard; Association pool; Two sheds; Has a view; Located in a suburban community

Interior

  • Kitchen: Refrigerator; Freezer; Dishwasher
  • Flooring: Laminate flooring
  • Bathrooms: One full bathroom; One 3/4 bathroom; Upgraded bathroom finishes
  • Heating & cooling: Central furnace; Cooling available (see remarks)
  • Interior features: One-level home; Ground-level entry; Updated/remodeled condition; Laundry room
  • Laundry & utility: Dedicated laundry room

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 $200k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $880 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $200k).
  • Recommended offer: $197k (1.5% below list) — sets the bar for market timing.
  • Cap rate 11.6% vs local median 2.8% in Santa Clarita — 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 70/100 on livability (#229 in CA) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A, crime A-; Watch: amenities D+, cost of living F, health & safety F.
  • William S. Hart Union High (suburban): math 52% / reading 72% proficiency, ranked #155 of 1,400 in CA (top 11%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 18% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+3.8%/yr); 149 active listings in the ZIP; 31 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; 19,697 units permitted in Los Angeles County in 2024 (9,426 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.
  • Los Angeles County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.8% rent growth), your $56k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 22 days — a 2% lower offer ($197k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→20/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $196,901 (1.5% below list)

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 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?
  3. 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.
  4. 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.
  5. 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
1.43%
Cap rate
11.58%
Cash-on-cash
18.87%
DSCR
1.84
GRM
5.8

CMA / ARV

ARV (on-the-fly)
$143,520
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
18145 Soledad Canyon Rd #73 0.00mi 3/2.0 (+1) 1,344 (+8%) 9mo $295,000 $219 75
18540 Soledad Canyon Rd #53 0.54mi 3/2.0 (+1) 1,344 (+8%) 2mo $111,000 $83 56
18540 Soledad Canyon Rd #109 0.54mi 3/2.0 (+1) 1,344 (+8%) 12mo $155,000 $115 47
18540 Soledad Canyon Rd #21 0.54mi 3/2.0 (+1) 1,144 (-8%) 15mo $105,000 $92 44

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 · 3.81% rent growth · sell at horizon

5-year hold
IRR
11.6%
Equity multiple
1.47×
Total profit
$26,052
Equity at exit
$29,806
10-year hold
IRR
21.3%
Equity multiple
2.87×
Total profit
$104,844
Equity at exit
$17,284

Cash invested: $55,972 (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 91387

Rents YoY
3.8%
Active inventory
149
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$2,863 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax est. 1.5%
$250 /mo · $2,998/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$601
Net cashflow
$880

Break-even live

Break-even rent $1,749
Max offer price $199,900
Occupancy floor 64%

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
$49,975
Closing costs
$5,997
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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
27940 Solamint Rd Canyon Country, CA 1.0–2.0 1.0–2.0 859 $3,974 $4.62 1d 5 0.10mi
18008 Saratoga Way #513 Canyon Country, CA 1.0 1.0 934 $1,050 $1.12 1d 1 0.17mi
18028 Saratoga Way #557 Canyon Country, CA 2.0 2.0 843 $2,900 $3.44 1d 1 0.21mi
27944 Tyler Ln #448 Canyon Country, CA 2.0 2.0 848 $2,295 $2.71 1d 1 0.24mi
17954 River Cir Canyon Country, CA 3.0 3.0 1225 $2,995 $2.44 1d 1 0.30mi
28015 Sarabande Ln Santa Clarita, CA 2.0 2.0 885 $2,850 $3.22 1d 1 0.34mi
18209 Sierra Hwy #17 Canyon Country, CA 2.0 2.0 795 $2,500 $3.14 10d 1 0.39mi
18209 Sierra Hwy #40 Canyon Country, CA 2.0 2.0 795 $2,350 $2.96 1d 1 0.39mi
18046 Beneda Ln Unit B203 Santa Clarita, CA 1.0 1.0 756 $1,900 $2.51 10d 1 0.40mi
27520 Sierra Hwy Canyon Country, CA 1.0–3.0 1.0–2.0 965 $2,502 $2.59 1d 1 0.40mi
18005 Annes Cir Canyon Country, CA 1.0–3.0 1.0–2.5 979 $2,954 $3.02 1d 10 0.46mi
27303 Sara St Canyon Country, CA 1.0–3.0 1.0–2.0 838 $2,402 $2.86 1d 6 0.49mi
17621 Pauline Ct Canyon Country, CA 2.0–3.0 2.5 1200 $2,539 $2.12 1d 8 0.51mi
Jakes Way Santa Clarita, CA 1.0–2.0 1.0–2.0 830 $2,640 $3.18 1d 20 0.62mi
17740 Scherzinger Ln Canyon Country, CA 2.0 2.0 825 $2,150 $2.61 1d 2 0.63mi
17350 Humphreys Pkwy Canyon Country, CA 1.0–3.0 1.0–2.0 1009 $3,248 $3.22 1d 65 0.69mi
18135 Erik Ct Canyon Country, CA 3.0 2.0 1155 $3,200 $2.77 1d 1 0.77mi
18211 Flynn Dr #144 Canyon Country, CA 2.0 2.0 1085 $2,700 $2.49 1d 1 0.80mi
18804 Mandan St #807 Canyon Country, CA 2.0 2.0 860 $2,600 $3.02 1d 1 0.83mi
27105 Silver Oak Ln Canyon Country, CA 1.0–3.0 1.0–2.0 1021 $3,070 $3.01 1d 25 0.89mi
17581 Scherzinger Ln Canyon Country, CA 2.0 1.0 800 $2,380 $2.98 3d 1 0.94mi
17947 Lost Canyon Rd Canyon Country, CA 2.0 2.0 1022 $2,795 $2.73 17d 1 0.99mi
27070 Hidaway Ave #4 Canyon Country, CA 2.0 1.5 1078 $3,200 $2.97 3d 1 1.06mi
19028 Drycliff St Unit C Canyon Country, CA 3.0 1.5 982 $3,600 $3.67 3d 1 1.07mi
17991 Lost Canyon Rd Canyon Country, CA 3.0 2.0 1280 $3,225 $2.52 15d 1 1.10mi
27077 Hidaway Ave Canyon Country, CA 2.0 1.0 960 $2,400 $2.50 1d 1 1.17mi
28136 Bakerton Ave Canyon Country, CA 3.0 2.0 1400 $3,800 $2.71 7d 1 1.26mi
27301 Whites Canyon Rd Canyon Country, CA 2.0 2.0 900 $1,995 $2.22 17d 2 1.33mi
26827 Circle of the Oaks Newhall, CA 2.0 2.0 1254 $2,550 $2.03 10d 1 1.34mi
18742 Vista Del Canon Santa Clarita, CA 3.0 2.0 1132 $2,800 $2.47 1d 1 1.37mi
28085 Whites Canyon Rd Canyon Country, CA 1.0–2.0 1.0–2.0 714 $2,100 $2.94 1d 7 1.43mi

Listing history 15 events

  1. 2026-06-18
    days on market $199,900 Active 22 DOM
  2. 2026-06-17
    pricedays on market $199,900 Active 21 DOM
  3. 2026-06-16
    days on market $250,000 Active 20 DOM
  4. 2026-06-15
    days on market $250,000 Active 19 DOM
  5. 2026-06-13
    days on market $250,000 Active 17 DOM
  6. 2026-06-13
    days on market $250,000 Active 16 DOM
  7. 2026-06-09
    days on market $250,000 Active 13 DOM
  8. 2026-06-08
    days on market $250,000 Active 12 DOM
  9. 2026-06-07
    days on market $250,000 Active 11 DOM
  10. 2026-06-04
    days on market $250,000 Active 8 DOM
  11. 2026-06-03
    days on market $250,000 Active 7 DOM
  12. 2026-06-02
    days on market $250,000 Active 6 DOM
  13. 2026-06-01
    days on market $250,000 Active 5 DOM
  14. 2026-05-31
    days on market $250,000 Active 4 DOM
  15. 2026-05-27
    listed $250,000 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥98°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 18 unhealthy d/yr today · 21 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
$34,352
− Mortgage interest
−$11,198
− Property taxes
−$2,998
− Insurance
−$1,000
− Repairs & maintenance
−$2,748
− Management
−$2,748
− Depreciation
−$5,815
Taxable income
$7,845
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,883
After-tax cash flow
$8,678/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 · 12 photos

Good 80/100 Cosmetic rehab

This mobile home is in good condition with recent updates, making it move-in ready and suitable for both resale and rental.

Value-add opportunities

  • Both paint exterior — enhances curb appeal and value
  • Both landscaping — improves curb appeal and rental value
  • Both install smart home features — attracts tech-savvy buyers and renters

Renovation cost estimate screening

Value-add ROI direction

  • Both paint exterior — enhances curb appeal and value
  • Both landscaping — improves curb appeal and rental value
  • Both install smart home features — attracts tech-savvy buyers and renters

ⓘ 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
William S. Hart Union High
NCES district ID
0642510
Math proficiency
52% ▬ 0.00%
Reading proficiency
72% ▲ 1.00%
Median HH income
$95,844
Composite
58.6/100
National rank
#2030
State rank
#155 of 1400 in CA

Livability — Santa Clarita

Score
70/100
State rank
#229
US rank
#7378

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Santa Clarita, CA
County
Los Angeles County · 9,444,647 people
City population
219,066
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
46,869
Household income
$117,969
Rent vs Own
35.1% rent · 64.9% own
Severe rent burden
1332.0

Population outlook (Los Angeles County) Hauer SSP2

Today (2025)
10,940,515 people
By 2030
11,256,481 · +2.9%
By 2040
11,729,929 · +7.2%
By 2050
11,948,407 · +9.2%
By 2075
11,818,114 · +8.0%
By 2100
10,842,928 · -0.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
Hispanic / Latino 43% White 36% Two or more races 20% Asian 10% Black 6% Native American 1%
Hispanic origin (detail)
Mexican 29%
Common ancestry
Italian 2% Romanian 1% Lithuanian 1%
Foreign-born
24% · Canada, South Korea, Vietnam
Languages at home
58% English-only · Spanish 30% Tagalog/Filipino 3% Other Indo-European 3%

Political lean MEDSL · Los Angeles

2024 margin
Solid D (+32.9) · D 64.8% · R 31.9% · Other 3.3%
2008→2024 swing
-7.4pp toward R · 2008: 40.4pp · 2024: 32.9pp
All cycles
2024: D+32.9 2020: D+44.2 2016: D+48.0 2012: D+40.0 2008: D+40.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -441.37%
Current HPI
322.2238
Rent YoY
▲ 3.81%
Metro
Los Angeles-Long Beach-Anaheim, CA
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
  • 2026-05-27 Listed $250,000 CRMLS

Property tax history

+6.5%/yr

Latest (2025): $385 · +6.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…