CashFlowRE
Sign in Sign up
6180 Via Real #69
B Composite 74.02
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 +27.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.7/10.0
  • 1% rule +7.5/10.0
  • Rent growth +5.0/5.0
  • Livability +3.4/5.0
  • Schools +3.2/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$380,000

6180 Via Real #69 · Carpinteria, CA 93013
2 bd · 2.0 ba · 1,200 sqft · Manufactured · 81 Days on market
Built 1976 1,347 sqft lot $317/sqft · 18% below area Est $462k · 18% under ↓ 18% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming Coastal Mobile Home in One of Carpinteria's Best Park Locations. Discover a rare opportunity to own an older but wonderfully maintained mobile home in one of Carpinteria's most desirable park settings in Vista De Santa Barbara Park. Tucked at the end of a quiet cul-de-sac, this home offers exceptional privacy, no through traffic, and a peaceful atmosphere that's hard to find. A Nature Lover's Retreat Surrounded by mature trees, exotic plants, and nestled right beside beautiful avocado trees, the property feels like a private garden sanctuary. The large garden area provides ample space for planting, relaxing, or simply enjoying the lush greenery that frames the home. Unbeatable Location, Just minutes from Carpinteria's beaches, charming downtown, and convenient access to Highway 101, this home blends tranquility with accessibility. Whether you're heading to the sand, exploring local shops, or commuting, everything is within easy reach.

Key facts

  • Quiet cul-de-sac
  • Convenient access
  • Unbeatable location

Tags

QUIET CUL-DE-SACPRIVATE GARDEN SANCTUARYLARGE GARDEN AREAUNBEATABLE LOCATIONCONVENIENT ACCESS

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 $380k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $380k).
  • Recommended offer: $357k (6.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% vs local median 3.1% 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: schools D+, 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.
  • Market conditions: Rents rising fast (+15.2%/yr); 75 active listings in the ZIP; high-income renter base; 719 units permitted in Santa Barbara County in 2024 (217 in 5+ unit buildings).
  • At $4,766/mo this rent would consume 52% 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 $3k of loan paydown is wiped out by about $11k 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 + 8.0% rent growth), your $106k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 81 days — a 6% lower offer ($357k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 6→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $357,200 (6.0% below list)

Questions for the listing agent

  1. It's been on market 81 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  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
1.25%
Cap rate
9.89%
Cash-on-cash
12.85%
DSCR
1.57
GRM
6.6

CMA / ARV

ARV (median comp)
$461,931
List price
$380,000
Delta
-17.74%
Verdict
UNDERPRICED
Comps
6 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
8.2%
Equity multiple
1.34×
Total profit
$36,232
Equity at exit
$56,659
10-year hold
IRR
21.4%
Equity multiple
3.25×
Total profit
$239,899
Equity at exit
$32,855

Cash invested: $106,400 (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
75
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$4,766 medium interval (Pro) →
Mortgage (P&I)
$1,993
Tax est. 1.5%
$475 /mo · $5,700/yr
Insurance
$158
HOA
$0
Vacancy / Maint / Mgmt
$1,001
Net cashflow
$1,139

Break-even live

Break-even rent $3,324
Max offer price $380,000
Occupancy floor 71%

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
$95,000
Closing costs
$11,400
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.

Listing history 6 events

  1. 2026-06-02
    status $380,000 Pending 81 DOM
  2. 2026-06-01
    days on market $380,000 Backup Offers Accepted 81 DOM
  3. 2026-05-31
    days on market $380,000 Backup Offers Accepted 80 DOM
  4. 2026-04-28
    price $380,000 958-char remark
    Show marketing remark (958 chars)

    Charming Coastal Mobile Home in One of Carpinteria's Best Park Locations. Discover a rare opportunity to own an older but wonderfully maintained mobile home in one of Carpinteria's most desirable park settings in Vista De Santa Barbara Park. Tucked at the end of a quiet cul-de-sac, this home offers exceptional privacy, no through traffic, and a peaceful atmosphere that's hard to find. A Nature Lover's Retreat Surrounded by mature trees, exotic plants, and nestled right beside beautiful avocado trees, the property feels like a private garden sanctuary. The large garden area provides ample space for planting, relaxing, or simply enjoying the lush greenery that frames the home. Unbeatable Location, Just minutes from Carpinteria's beaches, charming downtown, and convenient access to Highway 101, this home blends tranquility with accessibility. Whether you're heading to the sand, exploring local shops, or commuting, everything is within easy reach.

  5. 2026-04-10
    price $420,000 958-char remark
    Show marketing remark (958 chars)

    Charming Coastal Mobile Home in One of Carpinteria's Best Park Locations. Discover a rare opportunity to own an older but wonderfully maintained mobile home in one of Carpinteria's most desirable park settings in Vista De Santa Barbara Park. Tucked at the end of a quiet cul-de-sac, this home offers exceptional privacy, no through traffic, and a peaceful atmosphere that's hard to find. A Nature Lover's Retreat Surrounded by mature trees, exotic plants, and nestled right beside beautiful avocado trees, the property feels like a private garden sanctuary. The large garden area provides ample space for planting, relaxing, or simply enjoying the lush greenery that frames the home. Unbeatable Location, Just minutes from Carpinteria's beaches, charming downtown, and convenient access to Highway 101, this home blends tranquility with accessibility. Whether you're heading to the sand, exploring local shops, or commuting, everything is within easy reach.

  6. 2026-03-11
    listed $465,000 Active 958-char remark
    Show marketing remark (958 chars)

    Charming Coastal Mobile Home in One of Carpinteria's Best Park Locations. Discover a rare opportunity to own an older but wonderfully maintained mobile home in one of Carpinteria's most desirable park settings in Vista De Santa Barbara Park. Tucked at the end of a quiet cul-de-sac, this home offers exceptional privacy, no through traffic, and a peaceful atmosphere that's hard to find. A Nature Lover's Retreat Surrounded by mature trees, exotic plants, and nestled right beside beautiful avocado trees, the property feels like a private garden sanctuary. The large garden area provides ample space for planting, relaxing, or simply enjoying the lush greenery that frames the home. Unbeatable Location, Just minutes from Carpinteria's beaches, charming downtown, and convenient access to Highway 101, this home blends tranquility with accessibility. Whether you're heading to the sand, exploring local shops, or commuting, everything is within easy reach.

ⓘ 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 6/10 Major 6 d/yr ≥84°F today · 14 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
$57,193
− Mortgage interest
−$21,286
− Property taxes
−$5,700
− Insurance
−$1,900
− Repairs & maintenance
−$4,575
− Management
−$4,575
− Depreciation
−$11,055
Taxable income
$8,101
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,944
After-tax cash flow
$11,725/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

-18.3% since first listed
3 events — show timeline
  • 2026-04-28 Price Changed $380,000 TheMLS
  • 2026-04-10 Price Changed $420,000 TheMLS
  • 2026-03-11 Listed $465,000 TheMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…