CashFlowRE
Sign in Sign up
1215 Anchors Way Dr #68
D Composite 41.56
Why this score? — see what drove the D 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 +15.0/15.0
  • Cash flow +9.3/30.0
  • Schools +3.7/10.0
  • Rent growth +3.2/5.0
  • 1% rule +2.8/10.0
  • DSCR +2.6/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$485,000

1215 Anchors Way Dr #68 · San Buenaventura (Ventura), CA 93001
2 bd · 2.0 ba · 1,296 sqft · Manufactured public records · 65 Days on market
Built 1990 3,550 sqft lot $374/sqft · 20% below area Est $605k · 20% under ↓ 18% since listing

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

Listing remarks

Enjoy the Ventura Marina Lifestyle in this 2 bedroom plus den/office and 2 bathrooms. * * Recently installed wood laminate flooring for that easy care lifestyle * * Includes refrigerator, washer and dryer and Outdoor storage shed * * If you are looking for quiet community with relaxed living, great weather and an ocean breeze come see for yourself. You will also find that Rent Control is in effect to help keep costs down. The park amenities include a large clubhouse, billiards room, card rooms, shuffle board, heated pool & jacuzzi and a coming soon fitness room * *

Key facts

  • Shuffle board
  • Billiards room
  • Card rooms

Tags

WOOD LAMINATE FLOORINGOUTDOOR STORAGE SHEDLARGE CLUBHOUSEBILLIARDS ROOMCARD ROOMSSHUFFLE BOARD

Property features AI

Finance

  • Other: Rent includes pool and sewer (for leased arrangements)
  • Financial info: Monthly land lease amount (seller-provided)
  • HOA & community: Located in a senior community; Suburban neighborhood; Land lease community (land lease paid monthly)

Exterior

  • Parking: Carport parking (2 spaces); Driveway-level access; Total 2 parking spaces; Park name: Ventura Marina MHP
  • Utilities: Public/district water (connected/available); Public sewer (connected/available); Electricity connected and available; Natural gas connected and available
  • Home design: Mobile home (model SC525A3) on site; Double body type; Single story; Faces north; Entry level: 1
  • Construction: Wood construction; Composition roof; Mobile dimensions approximately 12' x 56'
  • Exterior features: Deck; Association in-ground heated exercise pool; No fencing; Sprinklers: none

Interior

  • Kitchen: Corian counters; Gas range; Microwave; Refrigerator; Dishwasher; Water heater unit
  • Bedrooms: Primary bedroom on main floor; All bedrooms on lower/main level
  • Flooring: Laminated flooring
  • Bathrooms: One full bath on main floor; One 3/4 bath with bathtub and shower
  • Heating & cooling: Central furnace
  • Interior features: Corian counters; Formica counters; Blinds; One-level home; Entry on main level; Association in-ground spa
  • Laundry & utility: Inside laundry room; Washer and dryer included; Washer 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 2-bed/2.0-bath manufactured listed at $485k.

Deal economics

  • At list price, monthly cash flow is $-356 ($-4k/yr) — negative.
  • To cash-flow at today's rent, offer at most $433k (10.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $379k (21.8% below list).
  • Recommended offer: $379k (21.8% below list) — sets the bar for 1% rule.
  • Cap rate 5.4% vs local median 2.4% in San Buenaventura (Ventura) — 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: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Ventura Unified (urban): math 33% / reading 48% proficiency, ranked #218 of 517 in CA (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Pierpont Elementary (math 47% / reading 57%, grade C-, #354 of 1,571 statewide, top 24%, 289 students, 35% FRL); Cabrillo Middle (math 37% / reading 55%, grade D+, #122 of 498 statewide, top 25%, 801 students, 40% FRL); Ventura High (math 27% / reading 62%, grade F, #434 of 1,170 statewide, top 39%, 2,095 students, 56% FRL) — zoned schools at 44% FRL track the district average.
  • Market conditions: Rents rising (+2.8%/yr); 119 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,759 units permitted in Ventura County in 2024 (1,196 in 5+ unit buildings).
  • At $3,792/mo this rent would consume 52% of the median local household income ($88k/yr) (locally 1724% 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 $3k of loan paydown is wiped out by about $15k of value loss. Plan a longer hold.
  • Ventura County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($456k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 24y 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.
Recommended offer $379,186 (21.8% 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. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.78%
Cap rate
5.41%
Cash-on-cash
-3.15%
DSCR
0.86
GRM
10.7

CMA / ARV

ARV (median comp)
$605,000
List price
$485,000
Delta
-19.83%
Verdict
UNDERPRICED
Comps
9 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1215 Anchors Way Dr #42 0.07mi 2/2.0 1,300 (+0%) 4mo $605,000 $465 93
1215 Anchors Way Dr #124 0.05mi 3/2.0 (+1) 1,344 (+4%) 7mo $495,000 $368 81
1215 Anchors Way Dr #202 0.22mi 2/2.0 1,344 (+4%) 5mo $520,000 $387 80
1215 Anchors Way #104 0.12mi 2/2.0 1,248 (-4%) 14mo $624,000 $500 76
1215 Anchors Way #32 0.06mi 2/2.0 1,344 (+4%) 19mo $525,000 $391 75
1215 Anchors Way #26 0.08mi 2/2.0 1,466 (+13%) 1mo $605,000 $413 73
1215 Anchors Way Dr. Spc 289 0.16mi 2/2.0 1,400 (+8%) 8mo $500,000 $357 72
1215 Anchors Way Dr #65 0.03mi 3/2.0 (+1) 1,460 (+13%) 6mo $647,000 $443 68
1215 Anchors Way Dr #307 0.20mi 2/2.0 1,250 (-4%) 22mo $565,000 $452 66
1215 Anchors Way Dr #187 0.19mi 2/2.0 1,368 (+6%) 19mo $415,000 $303 66
1215 Anchors Way Dr #1 0.10mi 2/2.0 1,484 (+14%) 14mo $613,305 $413 60
1215 Anchors Way Dr #15 0.12mi 2/2.0 1,440 (+11%) 24mo $630,000 $438 56

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 · 2.8% rent growth · sell at horizon

5-year hold
IRR
-21.8%
Equity multiple
0.25×
Total profit
$-101,979
Equity at exit
$72,315
10-year hold
IRR
-16.0%
Equity multiple
0.11×
Total profit
$-120,890
Equity at exit
$41,934

Cash invested: $135,800 (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 93001

Rents YoY
2.8%
Active inventory
119
Price-to-rent
10.7×

Monthly cashflow live

Estimated rent
$3,792 high interval (Pro) →
Mortgage (P&I)
$2,543
Tax est. 1.5%
$606 /mo · $7,275/yr
Insurance
$202
HOA
$0
Vacancy / Maint / Mgmt
$796
Net cashflow
$-356

Break-even live

Break-even rent $4,243
Max offer price $433,464
Occupancy floor

Sensitivity live

Price -10% $-21 -5% $-189 +0% $-356 +5% $-524 +10% $-691
Rent -10% $-656 -5% $-506 +0% $-356 +5% $-206 +10% $-57
Rate -1.0pp $-112 -0.5pp $-233 base $-356 +0.5pp $-482 +1.0pp $-610

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
$121,250
Closing costs
$14,550
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1196 Portside Dr Ventura, CA 1.0–2.0 1.0–2.5 1475 $4,372 $2.96 3d 13 0.20mi
3135 Harbor Blvd Ventura, CA 2.0 1.5 1741 $3,500 $2.01 3d 1 0.23mi
928 Seaside Ct Ventura, CA 3.0 2.0 1584 $5,000 $3.16 45d 1 0.62mi
2767 Harbor Blvd Ventura, CA 2.0 1.5 1046 $3,500 $3.35 45d 1 0.63mi
1251 Devon Ln Ventura, CA 3.0 2.0 1532 $5,500 $3.59 45d 1 0.74mi
2598 Seahorse Ave Unit A Ventura, CA 3.0 2.0 1400 $3,950 $2.82 45d 1 0.79mi
3098 Channel Dr Ventura, CA 2.0 1.0 995 $2,795 $2.81 3d 1 0.82mi
517 Valmore Ave Ventura, CA 3.0 1.5 1225 $3,900 $3.18 5d 1 0.98mi
2407 Pierpont Blvd Ventura, CA 2.0 1.0 902 $4,750 $5.27 45d 1 1.03mi
2393 Pierpont Blvd Ventura, CA 3.0 2.5 1512 $5,800 $3.84 25d 1 1.04mi
3357 Rexford St Ventura, CA 2.0 2.0 1050 $2,675 $2.55 4d 1 1.06mi
3357 Rexford St Ventura, CA 2.0 2.0 1050 $2,675 $2.55 5d 1 1.06mi
3357 Rexford St Ventura, CA 2.0 2.0 1050 $2,795 $2.66 45d 1 1.06mi
3351 Rexford St Ventura, CA 2.0 2.0 1050 $2,675 $2.55 5d 1 1.06mi
3364 Preble Ave Ventura, CA 2.0 2.0 930 $2,895 $3.11 45d 1 1.09mi
401 Rancho Dr Ventura, CA 3.0 2.0 1093 $5,500 $5.03 45d 1 1.16mi
618 Kirk Ave Unit 618 Ventura, CA 2.0 1.0 910 $2,395 $2.63 25d 1 1.18mi
1083 Montauk Ln Unit 2 Ventura, CA 1.0 1.0 1000 $3,550 $3.55 45d 1 1.19mi
1088 Bangor Ln Ventura, CA 3.0 1.5 1390 $4,995 $3.59 18d 1 1.28mi
1089 Belfast Ln Ventura, CA 3.0 2.0 1024 $5,500 $5.37 18d 1 1.34mi
1089 Belfast Ln Ventura, CA 3.0 2.0 1024 $5,900 $5.76 45d 1 1.34mi
3700 Dean Dr Ventura, CA 2.0 2.0 1178 $2,900 $2.46 5d 2 1.44mi
3700 Dean Dr Ventura, CA 2.0 2.0 1173 $2,925 $2.49 45d 2 1.44mi

Listing history 30 events

  1. 2026-06-21
    days on market $485,000 Active 65 DOM
  2. 2026-06-18
    days on market $485,000 Active 62 DOM
  3. 2026-06-17
    days on market $485,000 Active 61 DOM
  4. 2026-06-16
    days on market $485,000 Active 60 DOM
  5. 2026-06-15
    days on market $485,000 Active 59 DOM
  6. 2026-06-13
    days on market $485,000 Active 57 DOM
  7. 2026-06-13
    days on market $485,000 Active 56 DOM
  8. 2026-06-10
    days on market $485,000 Active 54 DOM
  9. 2026-06-09
    days on market $485,000 Active 53 DOM
  10. 2026-06-08
    days on market $485,000 Active 52 DOM
  11. 2026-06-07
    days on market $485,000 Active 51 DOM
  12. 2026-06-05
    days on market $485,000 Active 48 DOM
  13. 2026-06-03
    days on market $485,000 Active 47 DOM
  14. 2026-06-02
    days on market $485,000 Active 46 DOM
  15. 2026-06-01
    days on market $485,000 Active 45 DOM
  16. 2026-05-31
    days on market $485,000 Active 44 DOM
  17. 2026-04-17
    listed $485,000 Active 590-char remark
  18. 2025-09-18
    historical
  19. 2025-08-01
    price $449,000
  20. 2025-05-29
    listed $469,000 Active
  21. 2025-01-29
    status Pending Sale
  22. 2025-01-29
    historical
  23. 2024-12-17
    historical Active Under Contract
  24. 2024-10-07
    price $495,000
  25. 2024-09-16
    price $515,000
  26. 2024-08-17
    price $529,000
  27. 2024-07-02
    price $569,000
  28. 2024-06-07
    listed $589,900 Active
  29. 2024-06-05
    historical
  30. 2002-01-04
    listed

ⓘ 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 4/10 Moderate 7 d/yr ≥85°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 7/10 Severe 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
$45,502
− Mortgage interest
−$27,168
− Property taxes
−$7,275
− Insurance
−$2,425
− Repairs & maintenance
−$3,640
− Management
−$3,640
− Depreciation
−$14,109
Taxable loss
−$12,755
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,061
After-tax cash flow
$-1,213/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
Ventura Unified
NCES district ID
0640980
Math proficiency
33% ▼ -11.00%
Reading proficiency
48% ▼ -7.00%
Median HH income
$67,362
Composite
36.51/100
National rank
#4646
State rank
#218 of 517 in CA

Livability — San Buenaventura (Ventura)

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
San Buenaventura (Ventura), CA
County
Ventura County · 829,955 people
City population
83,837
Metro
Oxnard-Thousand Oaks-Ventura, CA
Population (ZIP)
32,026
Household income
$88,078
Rent vs Own
55.2% rent · 44.8% own
Severe rent burden
1724.0

Population outlook (Ventura County) Hauer SSP2

Today (2025)
895,754 people
By 2030
912,134 · +1.8%
By 2040
931,454 · +4.0%
By 2050
934,609 · +4.3%
By 2075
924,899 · +3.3%
By 2100
864,712 · -3.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 50% Hispanic / Latino 39% Two or more races 18% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 34%
Common ancestry
Italian 4% Lithuanian 3% Slovak 3%
Foreign-born
17% · Canada, China
Languages at home
70% English-only · Spanish 26% Other Indo-European 1% Chinese 1%

Political lean MEDSL · Ventura

2024 margin
D (+15.1) · D 56.1% · R 41.0% · Other 2.9%
2008→2024 swing
+2.8pp toward D · 2008: 12.3pp · 2024: 15.1pp
All cycles
2024: D+15.1 2020: D+21.1 2016: D+16.8 2012: D+5.3 2008: D+12.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1033.39%
Current HPI
349.0527
Rent YoY
▲ 2.80%
Metro
Oxnard-Thousand Oaks-Ventura, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

-17.8% since first listed
14 events — show timeline
  • 2026-04-17 Listed $485,000 CRMLS
  • 2025-09-18 Listing Removed CRMLS
  • 2025-08-01 Price Changed $449,000 CRMLS
  • 2025-05-29 Listed $469,000 CRMLS
  • 2025-01-29 Pending CRMLS
  • 2025-01-29 Listing Removed CRMLS
  • 2024-12-17 Contingent CRMLS
  • 2024-10-07 Price Changed $495,000 CRMLS
  • 2024-09-16 Price Changed $515,000 CRMLS
  • 2024-08-17 Price Changed $529,000 CRMLS
  • 2024-07-02 Price Changed $569,000 CRMLS
  • 2024-06-07 Listed $589,900 CRMLS
  • 2024-06-05 Coming Soon CRMLS
  • 2002-01-04 Listed CRMLS

Property tax history

+3.4%/yr

Latest (2025): $318 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…