CashFlowRE
Sign in Sign up
69 Guadajara St
B+ Composite 77.04
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 +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.7/5.0
  • Schools +3.4/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$159,900

69 Guadajara St · Sonoma, CA 95476
2 bd · 2.0 ba · 1,440 sqft · Manufactured · 154 Days on market
Built 1973 Fair condition $111/sqft · 17% below area Est $193k · 17% under ↓ 4% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home in the heart of Sonoma! This spacious mobile home offers a perfect blend of comfort and convenience, ideal for anyone seeking a relaxed wine country lifestyle. Two generous bedrooms, providing ample space along with two full bathrooms for added privacy and convenience. The inviting social room is perfect for entertaining nights just the kitchen, A dedicated laundry room makes chores a breeze, offering functionality and ease of access. This home has plenty of storage options, ensuring you have space for all your belongings Situated conveniently close to shopping, restaurants, and a hospital, this home offers easy Enjoy the Sonoma lifestyle with local attractions and amenities Don't miss out on this fantastic opportunity to own a piece of Sonoma!

Key facts

  • Parking
  • Built 1973
  • Listed 154 days

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 $160k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $2k ($19k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $160k).
  • Recommended offer: $141k (12.0% below list) — sets the bar for market timing.
  • Cap rate 18.5% vs local median 1.4% in Sonoma — 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 74/100 on livability (#146 in CA, #4,943 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, employment A+, health & safety A+; Watch: commute F, cost of living F.
  • Sonoma Valley Unified (town): math 27% / reading 42% proficiency, ranked #849 of 1,400 in CA (top 61%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents flat; 263 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,039 units permitted in Sonoma County in 2024 (185 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($105k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Sonoma County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 0.8% rent growth), your $45k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 154 days — a 12% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $39k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $140,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 154 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
2.16%
Cap rate
18.46%
Cash-on-cash
43.45%
DSCR
2.93
GRM
3.9

CMA / ARV

ARV (median comp)
$193,028
List price
$159,900
Delta
-17.16%
Verdict
UNDERPRICED
Comps
10 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
109 Merida Dr 0.14mi 3/2.0 (+1) 1,440 (0%) 3mo $250,000 $174 86
118 Pepito Dr 0.15mi 2/2.0 1,440 (0%) 10mo $235,000 $163 85
74 Guaymas Dr 0.02mi 3/2.0 (+1) 1,470 (+2%) 9mo $267,500 $182 83
102 Hermosillo Dr 0.09mi 2/2.0 1,344 (-7%) 20mo $339,000 $252 68
6 Chico Dr 0.17mi 2/2.0 1,500 (+4%) 21mo $240,000 $160 68
220 Cazares Cir 0.24mi 2/2.0 1,490 (+4%) 23mo $300,000 $201 64
34 Mazatlan Dr 0.08mi 3/2.0 (+1) 1,344 (-7%) 20mo $339,000 $252 63

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 · 0.79% rent growth · sell at horizon

5-year hold
IRR
37.8%
Equity multiple
2.56×
Total profit
$69,894
Equity at exit
$23,842
10-year hold
IRR
43.2%
Equity multiple
4.68×
Total profit
$164,564
Equity at exit
$13,825

Cash invested: $44,772 (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 95476

Rents YoY
0.8%
Active inventory
263
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$3,451 high interval (Pro) →
Mortgage (P&I)
$839
Tax est. 1.5%
$200 /mo · $2,398/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$725
Net cashflow
$1,621

Break-even live

Break-even rent $1,399
Max offer price $159,900
Occupancy floor 48%

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
$39,975
Closing costs
$4,797
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
751 Juniper Ct Sonoma, CA 2.0 2.0 1550 $3,900 $2.52 43d 1 0.12mi
655 W Spain St Sonoma, CA 2.0 2.5 1349 $3,525 $2.61 14d 1 0.49mi
434 Bernice Ln Unit 1546207P Sonoma, CA 2.0 2.0 979 $4,564 $4.66 14d 1 0.52mi
790 2nd St W Sonoma, CA 1.0–2.0 1.0–1.5 975 $2,660 $2.73 14d 3 0.58mi
340 Church St Sonoma, CA 3.0 2.5 1282 $3,750 $2.93 43d 1 0.63mi
663 Spring Ln Sonoma, CA 2.0 1.0 1050 $3,200 $3.05 43d 1 0.64mi
210 Tuscany Pl Sonoma, CA 1.0–2.0 1.0–2.0 1200 $2,750 $2.29 14d 1 0.76mi
208 Todd Ave Sonoma, CA 3.0 2.5 1384 $3,800 $2.75 14d 1 0.79mi
1211 Broadway Unit 1213 Sonoma, CA 2.0 2.5 1200 $3,600 $3.00 23d 1 0.82mi
1207 Broadway Unit 1209 Sonoma, CA 2.0 2.5 1200 $3,750 $3.12 43d 1 0.82mi
1207 Broadway Sonoma, CA 2.0 2.5 1200 $3,600 $3.00 23d 1 0.82mi
21 Ramon St Sonoma, CA 2.0 2.0 1440 $2,250 $1.56 23d 1 0.85mi
19019 5th St W Sonoma, CA 3.0 2.0 1286 $3,400 $2.64 14d 1 1.02mi
336 Las Casitas Ct Sonoma, CA 2.0 1.5 1158 $2,500 $2.16 43d 1 1.21mi
126 Blue Wing Dr Sonoma, CA 2.0 2.0 1156 $2,975 $2.57 14d 2 1.23mi
126 Blue Wing Dr #11 Sonoma, CA 2.0 2.0 1156 $3,200 $2.77 14d 1 1.24mi
492 Chase St Sonoma, CA 3.0 2.0 1694 $4,750 $2.80 21d 1 1.27mi
417 Brazil St Sonoma, CA 3.0 2.0 1800 $4,750 $2.64 43d 1 1.50mi

Listing history 20 events

  1. 2026-06-19
    price $159,900 Active 154 DOM
  2. 2026-06-18
    days on market $165,000 Active 154 DOM
  3. 2026-06-17
    days on market $165,000 Active 153 DOM
  4. 2026-06-16
    days on market $165,000 Active 152 DOM
  5. 2026-06-15
    days on market $165,000 Active 151 DOM
  6. 2026-06-14
    days on market $165,000 Active 149 DOM
  7. 2026-06-13
    days on market $165,000 Active 148 DOM
  8. 2026-06-10
    pricedays on market $165,000 Active 146 DOM
  9. 2026-06-09
    days on market $190,500 Active 145 DOM
  10. 2026-06-08
    days on market $190,500 Active 144 DOM
  11. 2026-06-07
    days on market $190,500 Active 143 DOM
  12. 2026-06-05
    days on market $190,500 Active 140 DOM
  13. 2026-06-03
    days on market $190,500 Active 139 DOM
  14. 2026-06-02
    days on market $190,500 Active 138 DOM
  15. 2026-06-01
    days on market $190,500 Active 137 DOM
  16. 2026-05-31
    days on market $190,500 Active 136 DOM
  17. 2026-05-30
    days on market $190,500 Active 135 DOM
  18. 2026-03-23
    price $190,500 771-char remark
    Show marketing remark (771 chars)

    Welcome home in the heart of Sonoma! This spacious mobile home offers a perfect blend of comfort and convenience, ideal for anyone seeking a relaxed wine country lifestyle. Two generous bedrooms, providing ample space along with two full bathrooms for added privacy and convenience. The inviting social room is perfect for entertaining nights just the kitchen, A dedicated laundry room makes chores a breeze, offering functionality and ease of access. This home has plenty of storage options, ensuring you have space for all your belongings Situated conveniently close to shopping, restaurants, and a hospital, this home offers easy Enjoy the Sonoma lifestyle with local attractions and amenities Don't miss out on this fantastic opportunity to own a piece of Sonoma!

  19. 2026-03-23
    status Active 771-char remark
    Show marketing remark (771 chars)

    Welcome home in the heart of Sonoma! This spacious mobile home offers a perfect blend of comfort and convenience, ideal for anyone seeking a relaxed wine country lifestyle. Two generous bedrooms, providing ample space along with two full bathrooms for added privacy and convenience. The inviting social room is perfect for entertaining nights just the kitchen, A dedicated laundry room makes chores a breeze, offering functionality and ease of access. This home has plenty of storage options, ensuring you have space for all your belongings Situated conveniently close to shopping, restaurants, and a hospital, this home offers easy Enjoy the Sonoma lifestyle with local attractions and amenities Don't miss out on this fantastic opportunity to own a piece of Sonoma!

  20. 2026-01-05
    listed $198,500 Active 771-char remark
    Show marketing remark (771 chars)

    Welcome home in the heart of Sonoma! This spacious mobile home offers a perfect blend of comfort and convenience, ideal for anyone seeking a relaxed wine country lifestyle. Two generous bedrooms, providing ample space along with two full bathrooms for added privacy and convenience. The inviting social room is perfect for entertaining nights just the kitchen, A dedicated laundry room makes chores a breeze, offering functionality and ease of access. This home has plenty of storage options, ensuring you have space for all your belongings Situated conveniently close to shopping, restaurants, and a hospital, this home offers easy Enjoy the Sonoma lifestyle with local attractions and amenities Don't miss out on this fantastic opportunity to own a piece of Sonoma!

ⓘ 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 4/10 Moderate FEMA zone X (unshaded) · 23% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥95°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 19 unhealthy d/yr today · 19 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
$41,412
− Mortgage interest
−$8,957
− Property taxes
−$2,398
− Insurance
−$800
− Repairs & maintenance
−$3,313
− Management
−$3,313
− Depreciation
−$4,652
Taxable income
$17,980
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,315
After-tax cash flow
$15,140/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

Fair 45/100 Moderate rehab

This mobile home requires moderate repairs and updates to its exterior and interior to improve its condition and value. Painting, updating kitchen and bathrooms, and landscaping would significantly enhance its appeal.

Repairs flagged

  • Moderate Exterior siding — Weathered and in need of replacement
  • Moderate Kitchen cabinets — Dated and in need of updating
  • Moderate Bathroom fixtures — Dated and in need of updating
  • Moderate Paint — Faded and in need of fresh paint

Value-add opportunities

  • Both Painting and updating kitchen and bathrooms — Fresh paint and updated fixtures would enhance curb appeal and interior aesthetics
  • Both Landscaping — Landscaping would improve curb appeal and add value
  • Both Exterior siding replacement — New siding would improve curb appeal and add value

Renovation cost estimate screening

Repair itemSeverityEst. cost
Exterior siding · Weathered and in need of replacement Moderate $3,000–15,000
Kitchen cabinets · Dated and in need of updating Moderate $3,000–15,000
Bathroom fixtures · Dated and in need of updating Moderate $3,000–15,000
Paint · Faded and in need of fresh paint Moderate $3,000–15,000
Total estimated repair cost · 4 items $12,000–60,000

Value-add ROI direction

  • Both Painting and updating kitchen and bathrooms — Fresh paint and updated fixtures would enhance curb appeal and interior aesthetics
  • Both Landscaping — Landscaping would improve curb appeal and add value
  • Both Exterior siding replacement — New siding would improve curb appeal and add value

ⓘ 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
Sonoma Valley Unified
NCES district ID
0637200
Math proficiency
27% ▼ -1.00%
Reading proficiency
42% ▲ 1.00%
Median HH income
$63,880
Composite
33.88/100
National rank
#10355
State rank
#849 of 1400 in CA

Livability — Sonoma

Score
74/100
State rank
#146
US rank
#4943

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sonoma, CA
County
Sonoma County · 449,805 people
City population
35,196
Metro
Santa Rosa-Petaluma, CA
Population (ZIP)
35,196
Household income
$105,374
Rent vs Own
32.8% rent · 67.2% own
Severe rent burden
1218.0

Population outlook (Sonoma County) Hauer SSP2

Today (2025)
539,935 people
By 2030
554,870 · +2.8%
By 2040
573,262 · +6.2%
By 2050
580,715 · +7.6%
By 2075
579,229 · +7.3%
By 2100
547,835 · +1.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (66%)
Race & ethnicity
White 66% Hispanic / Latino 28% Two or more races 13% Asian 2% Black 1%
Hispanic origin (detail)
Mexican 23%
Common ancestry
Italian 5% Lithuanian 4% Portuguese 3%
Foreign-born
16% · Canada, Dominican Republic
Languages at home
75% English-only · Spanish 21% Other Indo-European 1% Other Asian/Pacific 0%

Political lean MEDSL · Sonoma

2024 margin
Solid D (+46.2) · D 71.4% · R 25.2% · Other 3.3%
2008→2024 swing
-3.4pp toward R · 2008: 49.6pp · 2024: 46.2pp
All cycles
2024: D+46.2 2020: D+51.5 2016: D+47.9 2012: D+44.9 2008: D+49.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1116.03%
Current HPI
236.6408
Rent YoY
▲ 0.79%
Metro
Santa Rosa-Petaluma, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

-4.0% since first listed
3 events — show timeline
  • 2026-03-23 Price Changed $190,500 BAREIS
  • 2026-03-23 Relisted BAREIS
  • 2026-01-05 Listed $198,500 BAREIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…