CashFlowRE
Sign in Sign up
6180 Via Real #59
B- Composite 65.78
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 +26.7/30.0
  • DSCR +9.2/10.0
  • ARV discount +8.7/15.0
  • 1% rule +7.2/10.0
  • 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

$475,000

6180 Via Real #59 · Carpinteria, CA 93013
2 bd · 2.0 ba · 1,510 sqft · Manufactured · 45 Days on market
Built 1973 $315/sqft · at area comps Est $488k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Enjoy beautiful mountain views from this stylish & lovingly maintained 2-bedroom, 2-bath home in Vista de Santa Barbara, Carpinteria's premiere park for age 55+ residents. The mountain-view living room is large enough to be currently used as both a gracious area for receiving guests and an office space. The adjacent dining area includes a lighted built-in display cabinet and plantation shutters, & leads to a well-designed chef's kitchen that features a large skylight over an 8-foot center island. The family room opens to a spacious sun room that also has mountain views. Outdoors are two garden areas, an intimate seating area, & the mountain-view front porch. The home is loca

Key facts

  • Spacious sun room
  • Large skylight
  • Garden areas

Tags

CHEF'S KITCHENLARGE SKYLIGHTSPACIOUS SUN ROOMGARDEN AREASINTIMATE SEATING AREAMOUNTAIN-VIEW FRONT PORCH

Property features AI

Finance

  • Other: Pets allowed (with limitations)
  • HOA & community: Association/community amenities include pool, spa/hot tub, clubhouse, game room, RV/boat storage, greenbelt, and guest parking; Association fees cover property management and common area maintenance; Association present

Exterior

  • Parking: 2 carport spaces
  • Utilities: Carpinteria city water; Underground utilities
  • Home design: Double wide manufactured home (Universal); Mobile dimensions approximately 24 ft wide by 64 ft long; Property reported in a multi-building park (102 buildings)
  • Construction: Updated/remodeled condition
  • Exterior features: Composition roof; Shed(s); Level lot; Near public transit; Mountain, panoramic and scenic setting views

Interior

  • Kitchen: Refrigerator; Built-in gas oven; Dishwasher; Garbage disposal; Microwave
  • Bedrooms: Primary bedroom
  • Flooring: Carpet
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Ceiling fans (no central cooling)
  • Interior features: Plantation shutters and blinds; Updated/remodeled condition; Family room; Sun room; Formal dining and dining area; Breakfast bar
  • Laundry & utility: Washer and dryer; Laundry room with gas 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 $475k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($6k rent vs $475k).
  • Recommended offer: $461k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.5% 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: 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.
  • Zoned schools: Canalino Elementary (math 27% / reading 37%, grade F, #779 of 1,571 statewide, top 52%, 498 students, 62% FRL).
  • Market conditions: Rents rising fast (+15.2%/yr); 75 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 719 units permitted in Santa Barbara County in 2024 (217 in 5+ unit buildings).
  • At $5,779/mo this rent would consume 63% 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 $14k 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 $133k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($461k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 26y 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: extreme-heat days projected 6→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $460,750 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.22%
Cap rate
9.53%
Cash-on-cash
11.58%
DSCR
1.52
GRM
6.8

CMA / ARV

ARV (median comp)
$487,500
List price
$475,000
Delta
-2.56%
Verdict
FAIR
Comps
8 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6180 Via Real #56 0.03mi 2/2.0 1,440 (-5%) 8mo $415,000 $288 84
6180 Via Real #65 0.03mi 3/2.0 (+1) 1,560 (+3%) 11mo $629,000 $403 79
6180 Via Real #120 0.17mi 3/2.0 (+1) 1,660 (+10%) 15mo $680,000 $410 58
5750 Via Real #244 0.75mi 2/2.0 1,344 (-11%) 9mo $355,000 $264 39

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
6.5%
Equity multiple
1.27×
Total profit
$35,381
Equity at exit
$70,824
10-year hold
IRR
19.9%
Equity multiple
3.07×
Total profit
$275,405
Equity at exit
$41,069

Cash invested: $133,000 (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
6.8×

Monthly cashflow live

Estimated rent
$5,779 medium interval (Pro) →
Mortgage (P&I)
$2,491
Tax est. 1.5%
$594 /mo · $7,125/yr
Insurance
$198
HOA
$0
Vacancy / Maint / Mgmt
$1,214
Net cashflow
$1,283

Break-even live

Break-even rent $4,155
Max offer price $475,000
Occupancy floor 73%

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
$118,750
Closing costs
$14,250
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5573 Calle Arena Carpinteria, CA 3.0 2.0 1860 $7,500 $4.03 23d 1 1.22mi

Listing history 18 events

  1. 2026-06-18
    days on market $475,000 Active 45 DOM
  2. 2026-06-17
    days on market $475,000 Active 44 DOM
  3. 2026-06-16
    days on market $475,000 Active 43 DOM
  4. 2026-06-15
    days on market $475,000 Active 42 DOM
  5. 2026-06-13
    days on market $475,000 Active 40 DOM
  6. 2026-06-13
    days on market $475,000 Active 39 DOM
  7. 2026-06-10
    days on market $475,000 Active 37 DOM
  8. 2026-06-09
    days on market $475,000 Active 36 DOM
  9. 2026-06-08
    days on market $475,000 Active 35 DOM
  10. 2026-06-07
    days on market $475,000 Active 34 DOM
  11. 2026-06-05
    days on market $475,000 Active 31 DOM
  12. 2026-06-03
    days on market $475,000 Active 30 DOM
  13. 2026-06-02
    days on market $475,000 Active 29 DOM
  14. 2026-06-01
    days on market $475,000 Active 28 DOM
  15. 2026-05-31
    days on market $475,000 Active 27 DOM
  16. 2026-05-04
    listed $475,000 Active 922-char remark
  17. 2000-05-30
    historical
  18. 2000-05-01
    listed $132,800

ⓘ 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
$69,353
− Mortgage interest
−$26,607
− Property taxes
−$7,125
− Insurance
−$2,375
− Repairs & maintenance
−$5,548
− Management
−$5,548
− Depreciation
−$13,818
Taxable income
$8,331
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,999
After-tax cash flow
$13,398/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

+257.7% since first listed
3 events — show timeline
  • 2026-05-04 Listed $475,000 SBMLS
  • 2000-05-30 Listing Removed SBMLS
  • 2000-05-01 Listed $132,800 SBMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…