CashFlowRE
Sign in Sign up
29021 Bouquet Cyn #201
B+ Composite 75.02
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 +10.7/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +5.9/10.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$249,900

29021 Bouquet Cyn #201 · Santa Clarita, CA 91390
4 bd · 2.0 ba · 1,680 sqft · Manufactured public records · 66 Days on market
Built 1989 Est $269k · 7% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to a beautifully updated and well-maintained mobile home offering comfort, functionality, and modern touches throughout. This inviting residence features a bright, open layout with newer kitchen appliances, updated bathrooms, new flooring throughout the home, as well as newer HVAC and a one-year old roof. This home offers a spacious bonus room with a separate entrance which adds incredible flexibility—perfect for a guest space, home office, hobby room, or additional living area. This is a wonderful opportunity to own an affordable home in a friendly, well-kept neighborhood. Don’t miss it!

Key facts

  • Separate entrance
  • New flooring
  • Spacious bonus room

Tags

UPDATED BATHROOMSNEWER KITCHEN APPLIANCESNEW FLOORINGSPACIOUS BONUS ROOMSEPARATE ENTRANCEFRIENDLY NEIGHBORHOOD

Property features AI

Finance

  • HOA & community: Land lease in place ($1,104.77)

Exterior

  • Parking: Located in Lily of the Valley park
  • Utilities: Public sewer; District/public water
  • Home design: Single-story; Mobile home remains on site; Mobile dimensions approximately 60 by 27 feet
  • Construction: Year built recorded from other source
  • Exterior features: Community pool; Street lighting

Interior

  • Bathrooms: 2 full bathrooms
  • Interior features: Ground-level entry on Bouquet Canyon Road; Patio-home style
  • Laundry & utility: Washer hookup; Electric dryer hookup

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 4-bed/2.0-bath manufactured listed at $250k.

Deal economics

  • At list price, monthly cash flow is $2k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $250k).
  • Recommended offer: $235k (6.0% below list) — sets the bar for market timing.
  • Cap rate 13.7% 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: 97 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $2k of loan paydown is wiped out by about $7k 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 + 3.0% rent growth), your $70k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 66 days — a 6% lower offer ($235k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 8y ago 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: severe wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $234,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 66 days. Have you received any prior offers? Is the seller open to a 6% 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. 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
1.52%
Cap rate
13.68%
Cash-on-cash
26.39%
DSCR
2.17
GRM
5.5

CMA / ARV

ARV (on-the-fly)
$268,800
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
29021 Bouquet Canyon Rd 0.01mi 4/2.0 1,620 (-4%) 7mo $310,000 $191 87
29021 Bouquet Canyon Rd #213 0.00mi 3/2.0 (-1) 1,792 (+7%) 2mo $260,000 $145 82
29021 Bouquet Canyon Rd #249 0.00mi 3/2.0 (-1) 1,620 (-4%) 10mo $260,000 $160 81
29021 Bouquet Canyon Rd #274 0.00mi 3/2.0 (-1) 1,560 (-7%) 10mo $250,000 $160 75

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
20.2%
Equity multiple
1.82×
Total profit
$57,423
Equity at exit
$37,261
10-year hold
IRR
28.4%
Equity multiple
3.51×
Total profit
$175,809
Equity at exit
$21,607

Cash invested: $69,972 (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 91390

Home prices YoY
-33.8%
Active inventory
97
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$3,809 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$55 /mo · $665/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$800
Net cashflow
$1,539

Break-even live

Break-even rent $1,861
Max offer price $249,900
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
$62,475
Closing costs
$7,497
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
20535 Alaminos Dr Santa Clarita, CA 3.0 2.0 1562 $3,849 $2.46 1d 1 0.82mi
28189 Oaklar Dr Unit MEA2 Santa Clarita, CA 4.0 2.0 1668 $4,095 $2.46 1d 1 1.31mi
28189 Oaklar Dr Santa Clarita, CA 4.0 2.0 1668 $4,095 $2.46 4d 1 1.31mi
20000 Plum Canyon Rd Santa Clarita, CA 3.0 3.0 1370 $3,700 $2.70 1d 1 1.33mi
20000 Plum Canyon Rd Santa Clarita, CA 1.0–3.0 1.0–3.0 1051 $3,700 $3.52 24d 2 1.34mi
28371 Mirabelle Ln Santa Clarita, CA 3.0 2.5 1710 $3,400 $1.99 6d 1 1.43mi
19341 Opal Ln Santa Clarita, CA 3.0 3.0 1850 $3,850 $2.08 18d 1 1.45mi
28366 Casselman Ln Santa Clarita, CA 3.0 2.5 1710 $3,650 $2.13 1d 1 1.47mi

Listing history 17 events

  1. 2026-06-18
    days on market $249,900 Active 66 DOM
  2. 2026-06-17
    days on market $249,900 Active 65 DOM
  3. 2026-06-16
    days on market $249,900 Active 64 DOM
  4. 2026-06-15
    days on market $249,900 Active 63 DOM
  5. 2026-06-13
    days on market $249,900 Active 61 DOM
  6. 2026-06-13
    days on market $249,900 Active 60 DOM
  7. 2026-06-09
    days on market $249,900 Active 57 DOM
  8. 2026-06-08
    days on market $249,900 Active 56 DOM
  9. 2026-06-07
    days on market $249,900 Active 55 DOM
  10. 2026-06-04
    days on market $249,900 Active 52 DOM
  11. 2026-06-03
    days on market $249,900 Active 51 DOM
  12. 2026-06-02
    days on market $249,900 Active 50 DOM
  13. 2026-06-01
    days on market $249,900 Active 49 DOM
  14. 2026-05-31
    days on market $249,900 Active 48 DOM
  15. 2026-04-13
    listed $249,900 Active
  16. 2018-03-31
    historical
  17. 2018-01-15
    listed $89,900 Active

ⓘ 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
$665 · $55/mo
Projected year-2 tax
$1,899 · $158/mo
Expected delta
+$1,234/yr (+$103/mo · 185.4%)

ⓘ 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 10/10 Extreme
  • 🌡 Heat 7/10 Severe 7 d/yr ≥99°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 7/10 Severe 14 unhealthy d/yr today · 17 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
$45,707
− Mortgage interest
−$13,998
− Property taxes
−$665
− Insurance
−$1,250
− Repairs & maintenance
−$3,657
− Management
−$3,657
− Depreciation
−$7,270
Taxable income
$15,211
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,651
After-tax cash flow
$14,817/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
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

City population
219,066
Population (ZIP)
18,722

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 0.56)
Race & ethnicity
White 61% Hispanic / Latino 26% Two or more races 12% Asian 6% Black 2%
Hispanic origin (detail)
Mexican 14% Cuban 1%
Common ancestry
Lithuanian 2% Scottish 2% Portuguese 2%
Foreign-born
14% · Canada, China, Dominican Republic
Languages at home
81% English-only · Spanish 14% Other Indo-European 2% Chinese 1%

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
▼ -165.65%
Current HPI
325.09
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

+178.0% since first listed
3 events — show timeline
  • 2026-04-13 Listed $249,900 CRMLS
  • 2018-03-31 Listing Removed CRMLS
  • 2018-01-15 Listed $89,900 CRMLS

Property tax history

+5.3%/yr

Latest (2025): $665 · +5.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…