CashFlowRE
Sign in Sign up
1400 Via Hielo
C Composite 56.88
Why this score? — see what drove the C 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 +27.8/30.0
  • DSCR +9.8/10.0
  • 1% rule +7.0/10.0
  • Livability +3.6/5.0
  • Rent growth +3.3/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$220,000

1400 Via Hielo · Santa Maria, CA 93454
2 bd · 2.0 ba · 1,488 sqft · Manufactured · 71 Days on market
Built 1983 Est $165k · 33% over

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

Listing remarks MLS

Coastal Living Awaits | Updated 55+ Retreat at 1400 Via Hielo Welcome to your turnkey sanctuary in the heart of the Central Coast. This beautifully reimagined residence, located in one of Santa Maria's premier 55+ communities, offers the perfect blend of modern comfort and effortless living. If you've been dreaming of a lifestyle defined by mild Pacific breezes and a vibrant social atmosphere, this is the one. Modern Comforts & Designer Updates Forget the stress of renovations. This home has been meticulously updated throughout with a light, airy aesthetic. Enjoy contemporary flooring, a refreshed kitchen, and updated bathrooms that provide the luxury of a modern condo with the privacy of a detached home. Every corner reflects true pride of ownership. A Private Outdoor Oasis Rarely do you find a manufactured home with such a pristine, manicured yard. The lush, professionally maintained landscaping creates a tranquil backdrop for your morning coffee or alfresco dining on the patio. It is the perfect low-maintenance space to soak in Santa Maria's famous year-round temperate climate. Resort-Style Amenities Living here is about more than just a home; it's about community. Residents enjoy a wealth of amenities, including: Clubhouse: A social hub hosting regular events and gatherings. Pool & Spa: Relax and rejuvenate just steps from your front door. The Best of the Central Coast You are minutes away from world-class wineries, championship golf, and the stunning California coastline. Experience the retirement you've worked so hard for. Note: Residency is subject to park management approval.

Key facts

  • 2 garage spots
  • Community pool
  • Built 1983

Property features AI

Finance

  • Other: Access via city streets and private road
  • HOA & community: Senior community; Park: Casa Del Rio Mobile Estates; Suburban neighborhood; Manager approval required; Land lease ($1,219.63 monthly, seller-provided amount)

Exterior

  • Parking: Attached front-entry garage with garage door opener; Concrete driveway; Direct garage access; 2 parking spaces
  • Utilities: Public sewer; District/public water
  • Home design: Mobile home (24' x 64'); Double-wide body type; Single-story; Mobile home remains
  • Construction: Year built per public records; Model: sm 87 a 7
  • Exterior features: Patio; Community pool (fenced); Landscaped yard and garden; Back yard

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating
  • Interior features: One-level home; Side entry; In-ground community spa; Enclosed patio
  • Laundry & utility: Laundry area in garage

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 $220k.

Deal economics

  • At list price, monthly cash flow is $669 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $220k).
  • Recommended offer: $207k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% vs local median 3.5% in Santa Maria — 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 71/100 on livability (#202 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A; Watch: schools F, crime F, cost of living F.
  • Santa Maria-Bonita (urban): math 26% / reading 34% proficiency, ranked #1,023 of 1,400 in CA (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+3.3%/yr); 82 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 719 units permitted in Santa Barbara County in 2024 (217 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($82k/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 $2k of loan paydown is wiped out by about $7k 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 + 3.3% rent growth), your $62k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($207k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 22y 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: moderate flood risk; moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $206,800 (6.0% below list)

Questions for the listing agent

  1. It's been on market 71 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 F-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. Crime grade is F 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
1.20%
Cap rate
9.94%
Cash-on-cash
13.03%
DSCR
1.58
GRM
6.9

CMA / ARV

ARV (on-the-fly)
$165,168
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1620 Via Ynez 0.03mi 3/2.0 (+1) 1,488 (0%) 1mo $165,000 $111 93
1403 Via Asueto 0.15mi 2/2.0 1,440 (-3%) 2mo $210,000 $146 86
1602 Via Tropico 0.20mi 3/2.0 (+1) 1,512 (+2%) 0mo $320,000 $212 83
1127 Via Estio 0.17mi 2/2.0 1,536 (+3%) 7mo $152,000 $99 81
1651 Via Quantico 0.15mi 3/2.0 (+1) 1,521 (+2%) 4mo $200,000 $131 81
1627 Via Sabroso 0.08mi 2/2.0 1,440 (-3%) 12mo $60,000 $42 80
1201 Via Gusto 0.12mi 3/2.0 (+1) 1,536 (+3%) 10mo $165,000 $107 76
1127 Via Contento 0.22mi 2/2.0 1,392 (-6%) 6mo $115,000 $83 74
1608 Via Quantico 0.28mi 3/2.0 (+1) 1,536 (+3%) 4mo $115,000 $75 73
1632 Via Undoso 0.02mi 2/2.0 1,320 (-11%) 8mo $149,000 $113 73
1617 Via Rico 0.16mi 3/2.0 (+1) 1,568 (+5%) 11mo $174,000 $111 69
1608 Via Undoso 0.14mi 2/2.0 1,284 (-14%) 17mo $134,000 $104 57

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 · 3.26% rent growth · sell at horizon

5-year hold
IRR
3.2%
Equity multiple
1.12×
Total profit
$7,637
Equity at exit
$32,803
10-year hold
IRR
13.0%
Equity multiple
2.04×
Total profit
$64,297
Equity at exit
$19,022

Cash invested: $61,600 (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 93454

Rents YoY
3.3%
Active inventory
82
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$2,645 medium interval (Pro) →
Mortgage (P&I)
$1,154
Tax from tax record
$175 /mo · $2,105/yr
Insurance
$92
HOA
$0
Vacancy / Maint / Mgmt
$556
Net cashflow
$669

Break-even live

Break-even rent $1,798
Max offer price $220,000
Occupancy floor 70%

Sensitivity live

Price -10% $794 -5% $731 +0% $669 +5% $607 +10% $545
Rent -10% $460 -5% $565 +0% $669 +5% $774 +10% $878
Rate -1.0pp $780 -0.5pp $725 base $669 +0.5pp $612 +1.0pp $554

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
$55,000
Closing costs
$6,600
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1124 N Suey Rd Santa Maria, CA 2.0 2.0 1296 $2,500 $1.93 15d 1 0.29mi
914 E El Camino St Santa Maria, CA 3.0 2.0 1441 $3,400 $2.36 22d 1 1.11mi
Lynne Dr Santa Maria, CA 3.0 2.5 1264 $3,000 $2.37 15d 1 1.33mi

Listing history 26 events

  1. 2026-06-21
    days on market $220,000 Active 71 DOM
  2. 2026-06-18
    days on market $220,000 Active 68 DOM
  3. 2026-06-17
    days on market $220,000 Active 67 DOM
  4. 2026-06-16
    days on market $220,000 Active 66 DOM
  5. 2026-06-15
    days on market $220,000 Active 65 DOM
  6. 2026-06-14
    days on market $220,000 Active 63 DOM
  7. 2026-06-13
    pricedays on market $220,000 Active 62 DOM
  8. 2026-06-10
    days on market $225,000 Active 60 DOM
  9. 2026-06-09
    days on market $225,000 Active 59 DOM
  10. 2026-06-08
    days on market $225,000 Active 58 DOM
  11. 2026-06-07
    days on market $225,000 Active 57 DOM
  12. 2026-06-05
    days on market $225,000 Active 54 DOM
  13. 2026-06-03
    days on market $225,000 Active 53 DOM
  14. 2026-06-02
    days on market $225,000 Active 52 DOM
  15. 2026-06-01
    days on market $225,000 Active 51 DOM
  16. 2026-05-31
    days on market $225,000 Active 50 DOM
  17. 2026-05-30
    days on market $225,000 Active 49 DOM
  18. 2026-04-11
    listed $225,000 Active
    Show marketing remark (1646 chars)

    Coastal Living Awaits | Updated 55+ Retreat at 1400 Via Hielo Welcome to your turnkey sanctuary in the heart of the Central Coast. This beautifully reimagined residence, located in one of Santa Maria's premier 55+ communities, offers the perfect blend of modern comfort and effortless living. If you've been dreaming of a lifestyle defined by mild Pacific breezes and a vibrant social atmosphere, this is the one. Modern Comforts & Designer Updates Forget the stress of renovations. This home has been meticulously updated throughout with a light, airy aesthetic. Enjoy contemporary flooring, a refreshed kitchen, and updated bathrooms that provide the luxury of a modern condo with the privacy of a detached home. Every corner reflects true pride of ownership. A Private Outdoor Oasis Rarely do you find a manufactured home with such a pristine, manicured yard. The lush, professionally maintained landscaping creates a tranquil backdrop for your morning coffee or alfresco dining on the patio. It is the perfect low-maintenance space to soak in Santa Maria's famous year-round temperate climate. Resort-Style Amenities Living here is about more than just a home; it's about community. Residents enjoy a wealth of amenities, including: Clubhouse: A social hub hosting regular events and gatherings. Pool & Spa: Relax and rejuvenate just steps from your front door. The Best of the Central Coast You are minutes away from world-class wineries, championship golf, and the stunning California coastline. Experience the retirement you've worked so hard for. Note: Residency is subject to park management approval.

  19. 2026-04-11
    listed $225,000 Active 1646-char remark
    Show marketing remark (1646 chars)

    Coastal Living Awaits | Updated 55+ Retreat at 1400 Via Hielo Welcome to your turnkey sanctuary in the heart of the Central Coast. This beautifully reimagined residence, located in one of Santa Maria's premier 55+ communities, offers the perfect blend of modern comfort and effortless living. If you've been dreaming of a lifestyle defined by mild Pacific breezes and a vibrant social atmosphere, this is the one. Modern Comforts & Designer Updates Forget the stress of renovations. This home has been meticulously updated throughout with a light, airy aesthetic. Enjoy contemporary flooring, a refreshed kitchen, and updated bathrooms that provide the luxury of a modern condo with the privacy of a detached home. Every corner reflects true pride of ownership. A Private Outdoor Oasis Rarely do you find a manufactured home with such a pristine, manicured yard. The lush, professionally maintained landscaping creates a tranquil backdrop for your morning coffee or alfresco dining on the patio. It is the perfect low-maintenance space to soak in Santa Maria's famous year-round temperate climate. Resort-Style Amenities Living here is about more than just a home; it's about community. Residents enjoy a wealth of amenities, including: Clubhouse: A social hub hosting regular events and gatherings. Pool & Spa: Relax and rejuvenate just steps from your front door. The Best of the Central Coast You are minutes away from world-class wineries, championship golf, and the stunning California coastline. Experience the retirement you've worked so hard for. Note: Residency is subject to park management approval.

  20. 2022-10-18
    soldstatus $40,000,000
  21. 2017-04-07
    historical
  22. 2007-09-18
    soldstatus $85,000
  23. 2007-02-20
    listed $128,000
  24. 2007-02-20
    listed $128,000
  25. 2004-04-02
    soldstatus $136,500
  26. 2004-02-15
    listed $136,500

ⓘ 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
$2,105 · $175/mo
Projected year-2 tax
$2,105 · $175/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥84°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 11 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
$31,745
− Mortgage interest
−$12,323
− Property taxes
−$2,105
− Insurance
−$1,100
− Repairs & maintenance
−$2,540
− Management
−$2,540
− Depreciation
−$6,400
Taxable income
$4,737
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,137
After-tax cash flow
$6,892/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
Santa Maria-Bonita
NCES district ID
0605580
Math proficiency
26% ▲ 3.00%
Reading proficiency
34% ▲ 3.00%
Median HH income
$50,959
Composite
29.11/100
National rank
#11891
State rank
#1023 of 1400 in CA

Livability — Santa Maria

Score
71/100
State rank
#202
US rank
#6519

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Santa Maria, CA
County
Santa Barbara County · 410,380 people
City population
145,655
Metro
Santa Maria-Santa Barbara, CA
Population (ZIP)
41,896
Household income
$81,522
Rent vs Own
47.7% rent · 52.3% own
Severe rent burden
1893.0

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
Predominantly Hispanic (73%)
Race & ethnicity
Hispanic / Latino 73% Two or more races 37% White 20% Native American 3% Asian 3%
Hispanic origin (detail)
Mexican 69%
Common ancestry
Russian 1% Italian 1% Lithuanian 1%
Foreign-born
26% · Canada, Vietnam
Languages at home
43% English-only · Spanish 52% Tagalog/Filipino 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
▼ -543.97%
Current HPI
313.0849
Rent YoY
▲ 3.26%
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

+64.8% since first listed
9 events — show timeline
  • 2026-04-11 Listed $225,000 NSBCRMLS
  • 2026-04-11 Listed $225,000 CRMLS
  • 2022-10-18 Sold (Public Records) $40,000,000 Public Records
  • 2017-04-07 Listing Removed NSBCRMLS
  • 2007-09-18 Sold (MLS) $85,000 NSBCRMLS
  • 2007-02-20 Listed $128,000 NSBCRMLS
  • 2007-02-20 Listed $128,000 NSBCRMLS
  • 2004-04-02 Sold (MLS) $136,500 NSBCRMLS
  • 2004-02-15 Listed $136,500 NSBCRMLS

Property tax history

+18.8%/yr

Latest (2025): $2,105 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…