CashFlowRE
Sign in Sign up
1597 Alamo Dr #140
B+ Composite 78.62
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 +13.1/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.2/10.0
  • Condition / age +4.0/5.0
  • Livability +3.9/5.0
  • Rent growth +3.4/5.0
  • Appreciation +0.0/10.0

$164,900

1597 Alamo Dr #140 · Vacaville, CA 95688
2 bd · 2.0 ba · 1,440 sqft · Manufactured · 118 Days on market
Built 1977 Good condition $115/sqft · 13% below area Est $189k · 13% under ↓ 8% since listing

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

Listing remarks MLS

Welcome home to easy, low-maintenance living in Skylark Mobile Estates, a desirable 55+ community in Vacaville. 1597 Alamo Dr. #140 offers an open, spacious floor plan with ample interior storage and a long list of recent improvements. This move-in-ready home features fresh interior paint, upgraded plumbing fixtures, waterproof luxury vinyl flooring, modern lighting, upgraded outlets, switches and cover plates, and new 2 faux wood blinds throughout. Additional updates include a repaired underbelly, a new front porch base and carpet, and a roof recently sealed with Tropi-Cool Silicone for extra protection and peace of mind. Step outside and enjoy your own personal outdoor spaceready for a garden, complete with a lovely lemon tree, and plenty of room to add patio furniture for relaxing or entertaining guests. A storage shed provides convenient space for tools, seasonal items, and extra storage. Skylark Mobile Estates offers wonderful community amenities including a clubhouse, pool, spa, and playground, with well-maintained grounds that add to the charm and comfort of this inviting neighborhood.

Key facts

  • Open floor plan
  • Recent improvements
  • Fresh interior paint

Tags

OPEN FLOOR PLANAMPLE INTERIOR STORAGERECENT IMPROVEMENTSFRESH INTERIOR PAINTUPGRADED PLUMBING FIXTURESMODERN LIGHTING

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 $165k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $941 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $165k).
  • Recommended offer: $150k (9.0% below list) — sets the bar for market timing.
  • Cap rate 13.1% vs local median 3.0% in Vacaville — 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 77/100 on livability (#88 in CA, #3,156 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, employment A+, housing A+; Watch: cost of living F.
  • Vacaville Unified (suburban): math 37% / reading 52% proficiency, ranked #522 of 1,400 in CA (top 37%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Eugene Padan Elementary (720 students, 59% FRL); Vaca Pena Middle (689 students, 53% FRL); Will C. Wood High (1,670 students, 42% FRL) — zoned schools average 51% FRL vs 34% district-wide (17 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.5%/yr); 167 active listings in the ZIP; 20 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 1,472 units permitted in Solano County in 2024 (131 in 5+ unit buildings).

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.
  • Solano County population projected at +15% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.5% rent growth), your $46k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 118 days — a 9% lower offer ($150k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $14k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $150,059 (9.0% below list)

Questions for the listing agent

  1. It's been on market 118 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1977 — 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. 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
1.60%
Cap rate
13.14%
Cash-on-cash
24.47%
DSCR
2.09
GRM
5.2

CMA / ARV

ARV (median comp)
$188,565
List price
$164,900
Delta
-12.55%
Verdict
UNDERPRICED
Comps
14 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1597 Alamo Dr #154 0.00mi 2/— 1,440 (0%) 11mo $125,000 $87 90
1597 Alamo Dr #141 Dr 0.02mi 2/2.0 1,344 (-7%) 5mo $175,000 $130 84
1597 Alamo Dr #141 0.00mi 2/2.0 1,344 (-7%) 9mo $73,000 $54 81
1597 Alamo Dr #182 0.11mi 3/2.0 (+1) 1,440 (0%) 11mo $100,000 $69 80
1597 Alamo Dr #175 0.00mi 3/2.0 (+1) 1,552 (+8%) 4mo $165,500 $107 78
1597 Alamo Dr #194 0.11mi 3/2.0 (+1) 1,500 (+4%) 12mo $166,000 $111 72
150 Calle Tepic 0.40mi 3/2.0 (+1) 1,456 (+1%) 6mo $222,000 $152 70
56 Calle Chapala 0.49mi 3/2.0 (+1) 1,344 (-7%) 4mo $207,500 $154 58
71 Avenida Hidalgo 0.47mi 3/2.0 (+1) 1,344 (-7%) 11mo $194,000 $144 52
91 Calle Jalisco 0.45mi 3/2.0 (+1) 1,248 (-13%) 2mo $229,000 $183 50
118 Calle Chapultepec 0.44mi 3/2.0 (+1) 1,248 (-13%) 3mo $186,000 $149 49
121 Calle Chapultepec 0.43mi 3/2.0 (+1) 1,248 (-13%) 10mo $234,000 $188 45

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 · 3.49% rent growth · sell at horizon

5-year hold
IRR
18.4%
Equity multiple
1.75×
Total profit
$34,582
Equity at exit
$24,587
10-year hold
IRR
27.1%
Equity multiple
3.44×
Total profit
$112,888
Equity at exit
$14,258

Cash invested: $46,172 (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 95688

Rents YoY
3.5%
Active inventory
167
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$2,634 high interval (Pro) →
Mortgage (P&I)
$865
Tax est. 1.5%
$206 /mo · $2,474/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$553
Net cashflow
$941

Break-even live

Break-even rent $1,443
Max offer price $164,900
Occupancy floor 59%

Sensitivity live

Price -10% $1,055 -5% $998 +0% $941 +5% $884 +10% $827
Rent -10% $733 -5% $837 +0% $941 +5% $1,045 +10% $1,149
Rate -1.0pp $1,024 -0.5pp $983 base $941 +0.5pp $899 +1.0pp $855

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
$41,225
Closing costs
$4,947
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 20 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1797 Brookwood Dr Vacaville, CA 3.0 2.0 1258 $2,800 $2.23 15d 1 0.18mi
1510 Alamo Dr Vacaville, CA 2.0 1.5 1047 $2,425 $2.32 15d 2 0.22mi
2001 Eastwood Dr Vacaville, CA 2.0 1.0 896 $1,950 $2.18 25d 2 0.49mi
999 Marshall Rd Vacaville, CA 1.0–2.0 1.0–2.0 847 $2,482 $2.93 15d 8 0.61mi
343 Moon River Pl Vacaville, CA 1.0–3.0 1.0–2.5 893 $2,720 $3.05 15d 22 0.64mi
945 Davis St Vacaville, CA 3.0 2.0 1248 $2,800 $2.24 15d 1 0.69mi
600 Rialto Dr Vacaville, CA 3.0 2.0 1600 $2,750 $1.72 45d 1 0.94mi
361 Gabiano Ct Vacaville, CA 3.0 2.5 1229 $3,000 $2.44 45d 1 0.98mi
212 Stonyford Dr Vacaville, CA 3.0 2.0 1296 $3,000 $2.31 45d 1 1.02mi
148 Peabody Rd Vacaville, CA 1.0–3.0 1.0–3.0 1046 $2,988 $2.85 0d 16 1.02mi
398 Aaron Cir Vacaville, CA 3.0 3.0 1700 $3,295 $1.94 25d 1 1.12mi
520 McKnight Ln Vacaville, CA 3.0 2.0 1129 $2,895 $2.56 45d 1 1.16mi
642 Silvertop Way Vacaville, CA 3.0 2.0 1692 $2,995 $1.77 25d 1 1.18mi
116 Elm St Vacaville, CA 2.0 1.0 948 $2,100 $2.22 45d 1 1.25mi
1101 Farmington Dr Vacaville, CA 2.0 1.0 900 $2,213 $2.46 15d 1 1.27mi
432 Zachary Dr Vacaville, CA 3.0 2.0 1100 $2,850 $2.59 45d 1 1.33mi
1701 Marshall Rd Vacaville, CA 1.0–2.0 1.0–2.0 836 $2,496 $2.99 15d 10 1.34mi
800 El Camino Ave Vacaville, CA 2.0–3.0 1.0–2.0 899 $1,795 $2.00 14d 2 1.39mi
111 Woodbury Cir Unit 113 Vacaville, CA 2.0 1.0 1000 $2,400 $2.40 45d 1 1.40mi
1000 Allison Dr Vacaville, CA 1.0–2.0 1.0–2.0 990 $3,100 $3.13 15d 15 1.40mi

Listing history 8 events

  1. 2026-05-31
    days on market $164,900 Active 118 DOM
  2. 2026-05-30
    days on market $164,900 Active 117 DOM
  3. 2026-04-02
    price $164,900 1115-char remark
    Show marketing remark (1115 chars)

    Welcome home to easy, low-maintenance living in Skylark Mobile Estates, a desirable 55+ community in Vacaville. 1597 Alamo Dr. #140 offers an open, spacious floor plan with ample interior storage and a long list of recent improvements. This move-in-ready home features fresh interior paint, upgraded plumbing fixtures, waterproof luxury vinyl flooring, modern lighting, upgraded outlets, switches and cover plates, and new 2 faux wood blinds throughout. Additional updates include a repaired underbelly, a new front porch base and carpet, and a roof recently sealed with Tropi-Cool Silicone for extra protection and peace of mind. Step outside and enjoy your own personal outdoor spaceready for a garden, complete with a lovely lemon tree, and plenty of room to add patio furniture for relaxing or entertaining guests. A storage shed provides convenient space for tools, seasonal items, and extra storage. Skylark Mobile Estates offers wonderful community amenities including a clubhouse, pool, spa, and playground, with well-maintained grounds that add to the charm and comfort of this inviting neighborhood.

  4. 2026-03-06
    price $169,900 1115-char remark
    Show marketing remark (1115 chars)

    Welcome home to easy, low-maintenance living in Skylark Mobile Estates, a desirable 55+ community in Vacaville. 1597 Alamo Dr. #140 offers an open, spacious floor plan with ample interior storage and a long list of recent improvements. This move-in-ready home features fresh interior paint, upgraded plumbing fixtures, waterproof luxury vinyl flooring, modern lighting, upgraded outlets, switches and cover plates, and new 2 faux wood blinds throughout. Additional updates include a repaired underbelly, a new front porch base and carpet, and a roof recently sealed with Tropi-Cool Silicone for extra protection and peace of mind. Step outside and enjoy your own personal outdoor spaceready for a garden, complete with a lovely lemon tree, and plenty of room to add patio furniture for relaxing or entertaining guests. A storage shed provides convenient space for tools, seasonal items, and extra storage. Skylark Mobile Estates offers wonderful community amenities including a clubhouse, pool, spa, and playground, with well-maintained grounds that add to the charm and comfort of this inviting neighborhood.

  5. 2026-02-05
    price $174,000 1115-char remark
    Show marketing remark (1115 chars)

    Welcome home to easy, low-maintenance living in Skylark Mobile Estates, a desirable 55+ community in Vacaville. 1597 Alamo Dr. #140 offers an open, spacious floor plan with ample interior storage and a long list of recent improvements. This move-in-ready home features fresh interior paint, upgraded plumbing fixtures, waterproof luxury vinyl flooring, modern lighting, upgraded outlets, switches and cover plates, and new 2 faux wood blinds throughout. Additional updates include a repaired underbelly, a new front porch base and carpet, and a roof recently sealed with Tropi-Cool Silicone for extra protection and peace of mind. Step outside and enjoy your own personal outdoor spaceready for a garden, complete with a lovely lemon tree, and plenty of room to add patio furniture for relaxing or entertaining guests. A storage shed provides convenient space for tools, seasonal items, and extra storage. Skylark Mobile Estates offers wonderful community amenities including a clubhouse, pool, spa, and playground, with well-maintained grounds that add to the charm and comfort of this inviting neighborhood.

  6. 2026-02-02
    listed $179,000 Active 1115-char remark
    Show marketing remark (1115 chars)

    Welcome home to easy, low-maintenance living in Skylark Mobile Estates, a desirable 55+ community in Vacaville. 1597 Alamo Dr. #140 offers an open, spacious floor plan with ample interior storage and a long list of recent improvements. This move-in-ready home features fresh interior paint, upgraded plumbing fixtures, waterproof luxury vinyl flooring, modern lighting, upgraded outlets, switches and cover plates, and new 2 faux wood blinds throughout. Additional updates include a repaired underbelly, a new front porch base and carpet, and a roof recently sealed with Tropi-Cool Silicone for extra protection and peace of mind. Step outside and enjoy your own personal outdoor spaceready for a garden, complete with a lovely lemon tree, and plenty of room to add patio furniture for relaxing or entertaining guests. A storage shed provides convenient space for tools, seasonal items, and extra storage. Skylark Mobile Estates offers wonderful community amenities including a clubhouse, pool, spa, and playground, with well-maintained grounds that add to the charm and comfort of this inviting neighborhood.

  7. 2026-01-31
    historical
  8. 2025-11-05
    listed Active

ⓘ 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 7/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥101°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 21 unhealthy d/yr today · 22 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
$31,610
− Mortgage interest
−$9,237
− Property taxes
−$2,474
− Insurance
−$824
− Repairs & maintenance
−$2,529
− Management
−$2,529
− Depreciation
−$4,797
Taxable income
$9,220
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,213
After-tax cash flow
$9,084/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

Good 80/100 None rehab

This move-in-ready manufactured home in Skylark Mobile Estates offers a good condition with recent updates and a low-maintenance lifestyle.

Value-add opportunities

  • Both landscaping — enhances curb appeal and adds value
  • Both smart home integration — increases home's marketability and convenience

Renovation cost estimate screening

Value-add ROI direction

  • Both landscaping — enhances curb appeal and adds value
  • Both smart home integration — increases home's marketability and convenience

ⓘ 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
Vacaville Unified
NCES district ID
0640590
Math proficiency
37% ▼ -1.00%
Reading proficiency
52% ▲ 2.00%
Median HH income
$71,383
Composite
42.48/100
National rank
#6877
State rank
#522 of 1400 in CA

Livability — Vacaville

Score
77/100
State rank
#88
US rank
#3156

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Vacaville, CA
County
Solano County · 433,239 people
City population
109,591
Metro
Vallejo, CA
Population (ZIP)
40,201
Household income
$118,186
Rent vs Own
29.3% rent · 70.7% own
Severe rent burden
1051.0

Population outlook (Solano County) Hauer SSP2

Today (2025)
478,685 people
By 2030
497,974 · +4.0%
By 2040
528,515 · +10.4%
By 2050
549,115 · +14.7%
By 2075
587,229 · +22.7%
By 2100
571,378 · +19.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.65)
Race & ethnicity
White 52% Hispanic / Latino 26% Two or more races 13% Asian 10% Black 5%
Hispanic origin (detail)
Mexican 18%
Common ancestry
Italian 12% Russian 2% Lithuanian 2%
Foreign-born
13% · Canada, China, South Korea
Languages at home
78% English-only · Spanish 14% Tagalog/Filipino 3% Other Indo-European 2%

Political lean MEDSL · Solano

2024 margin
Strong D (+23.0) · D 60.0% · R 37.1% · Other 2.9%
2008→2024 swing
-5.6pp toward R · 2008: 28.6pp · 2024: 23.0pp
All cycles
2024: D+23.0 2020: D+30.3 2016: D+30.5 2012: D+28.1 2008: D+28.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -383.80%
Current HPI
269.7694
Rent YoY
▲ 3.49%
Metro
Vallejo, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

-7.9% since first listed
6 events — show timeline
  • 2026-04-02 Price Changed $164,900 BAREIS
  • 2026-03-06 Price Changed $169,900 BAREIS
  • 2026-02-05 Price Changed $174,000 BAREIS
  • 2026-02-02 Listed $179,000 BAREIS
  • 2026-01-31 Listing Removed bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2025-11-05 Listed bridgeMLS, Bay East AOR, or Contra Costa AOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…