CashFlowRE
Sign in Sign up
765 Mesa View Dr #196
C+ Composite 63.53
Why this score? — see what drove the C+ 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
  • DSCR +10.0/10.0
  • 1% rule +8.7/10.0
  • Schools +4.5/10.0
  • ARV discount +2.8/15.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$245,000

765 Mesa View Dr #196 · Callender, CA 93420
3 bd · 2.0 ba · 1,455 sqft · Manufactured public records · 98 Days on market
Built 2000 $168/sqft · 11% above area Est $222k · 11% over

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

Listing remarks MLS

Tucked away on the peaceful Arroyo Grande Mesa, life at 765 Mesa Dunes Dr Unit 196 offers something special, coastal living with comfort, community, and affordability. Mornings here begin slowly. Sunlight pours through the large windows and fills the open living space, where soaring ceilings create an airy sense of calm. The home flows effortlessly from the living room into the kitchen, making it easy to imagine everything from quiet mornings with coffee to evenings spent entertaining friends and family. The kitchen is both stylish and practical, featuring modern appliances, generous cabinet storage, and a breakfast bar that naturally becomes the gathering place for everyday life. With three spacious bedrooms, this home offers flexibility for whatever stage of life you’re in. The primary suite serves as a peaceful retreat, complete with a walk-in closet and its own private bathroom, your own quiet space to recharge at the end of the day. The additional bedrooms can easily adapt to your needs, whether for guests, a home office, or creative space. Beyond the home itself, life in the Mesa Dunes Mobile Home Estates community offers a lifestyle that’s both active and relaxed. Residents enjoy access to amenities including pools, a clubhouse, basketball courts, a billiards room, fitness center, parks, and more. It’s a neighborhood designed for connection, recreation, and easy living. And the location couldn’t be better. Just minutes away, you’ll find the charming shops and restaurants of Arroyo Grande Village, beautiful beaches along the Central Coast, and the scenic vineyards that make this region so loved. Because at the end of the day, this isn’t just a home, t’s a chance to live where the ocean breeze meets the quiet charm of the Mesa. Park Approval Required. No age requirement park.

Key facts

  • Walk-in closet
  • Modern appliances
  • Soaring ceilings

Tags

OPEN LIVING SPACESOARING CEILINGSMODERN APPLIANCESGENEROUS CABINET STORAGEBREAKFAST BARWALK-IN CLOSET

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 3-bed/2.0-bath manufactured listed at $245k.

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 ($3k rent vs $245k).
  • Recommended offer: $223k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 52/100 on livability (#1,037 in CA) — a working-class tenant base; expect higher turnover. Strengths: crime A+, employment A+; Watch: amenities F, commute F, cost of living F.
  • Lucia Mar Unified (town): math 42% / reading 56% proficiency, ranked #433 of 1,400 in CA (top 31%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Oceano Elementary (359 students, 85% FRL); Mesa Middle (math 24% / reading 24%, grade F, #277 of 498 statewide, top 73%, 465 students, 73% FRL); Nipomo High (891 students, 68% FRL) — zoned schools average 75% FRL vs 41% district-wide (35 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 24% at this address vs 49% district-wide (-24 pts) — the specific schools serving this property underperform the Lucia Mar Unified average; the district grade overstates school quality for this exact location.
  • Market conditions: 91 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 1,104 units permitted in San Luis Obispo County in 2024 (273 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($111k/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 $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • San Luis Obispo County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $69k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 98 days — a 9% lower offer ($223k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 4y 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.
  • Current owner paid $170k; 44% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $222,950 (9.0% below list)

Questions for the listing agent

  1. It's been on market 98 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
1.37%
Cap rate
12.08%
Cash-on-cash
20.65%
DSCR
1.92
GRM
6.1

CMA / ARV

ARV (median comp)
$221,623
List price
$245,000
Delta
10.55%
Verdict
OVERPRICED
Comps
14 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
765 Mesa View Dr #137 0.00mi 3/2.0 1,550 (+6%) 0mo $290,000 $187 89
765 Mesa View Dr #269 0.00mi 3/2.0 1,512 (+4%) 9mo $179,000 $118 86
765 Mesa View Dr #13 0.00mi 3/2.0 1,534 (+5%) 6mo $350,000 $228 86
765 Mesa View Dr #270 0.00mi 3/2.0 1,576 (+8%) 1mo $286,500 $182 85
765 Mesa View Dr #280 0.00mi 3/2.0 1,512 (+4%) 10mo $219,900 $145 85
765 Mesa View Dr #290 0.00mi 3/2.0 1,320 (-9%) 2mo $270,000 $205 83
765 Mesa View Dr #152 0.00mi 3/2.0 1,288 (-12%) 12mo $245,000 $190 71
765 Mesa View Dr #199 0.00mi 3/2.0 1,248 (-14%) 9mo $175,000 $140 69
765 Mesa View Dr #293 0.00mi 3/2.0 1,248 (-14%) 11mo $230,000 $184 67
765 Mesa View Dr #155 0.00mi 2/2.0 (-1) 1,296 (-11%) 12mo $100,000 $77 67
765 Mesa View Dr #272 0.00mi 3/2.0 1,248 (-14%) 13mo $145,000 $116 65
765 Mesa View Dr #61 0.02mi 2/2.0 (-1) 1,248 (-14%) 13mo $205,000 $164 59

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
13.0%
Equity multiple
1.52×
Total profit
$35,397
Equity at exit
$36,530
10-year hold
IRR
21.8%
Equity multiple
2.86×
Total profit
$127,272
Equity at exit
$21,183

Cash invested: $68,600 (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 93420

Active inventory
91
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$3,346 medium interval (Pro) →
Mortgage (P&I)
$1,285
Tax from tax record
$76 /mo · $913/yr
Insurance
$102
HOA
$0
Vacancy / Maint / Mgmt
$703
Net cashflow
$1,181

Break-even live

Break-even rent $1,852
Max offer price $245,000
Occupancy floor 60%

Sensitivity live

Price -10% $1,319 -5% $1,250 +0% $1,181 +5% $1,111 +10% $1,042
Rent -10% $916 -5% $1,048 +0% $1,181 +5% $1,313 +10% $1,445
Rate -1.0pp $1,304 -0.5pp $1,243 base $1,181 +0.5pp $1,117 +1.0pp $1,052

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
$61,250
Closing costs
$7,350
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
765 Mesa View Dr #57 Arroyo Grande, CA 2.0 2.0 1440 $2,775 $1.93 45d 1 0.03mi

Listing history 41 events

  1. 2026-06-21
    days on market $245,000 Active 98 DOM
  2. 2026-06-18
    days on market $245,000 Active 95 DOM
  3. 2026-06-17
    days on market $245,000 Active 94 DOM
  4. 2026-06-16
    days on market $245,000 Active 93 DOM
  5. 2026-06-15
    days on market $245,000 Active 92 DOM
  6. 2026-06-14
    days on market $245,000 Active 90 DOM
  7. 2026-06-13
    days on market $245,000 Active 89 DOM
  8. 2026-06-10
    days on market $245,000 Active 87 DOM
  9. 2026-06-09
    days on market $245,000 Active 86 DOM
  10. 2026-06-08
    days on market $245,000 Active 85 DOM
  11. 2026-06-07
    days on market $245,000 Active 84 DOM
  12. 2026-06-03
    days on market $245,000 Active 80 DOM
  13. 2026-06-02
    days on market $245,000 Active 79 DOM
  14. 2026-06-01
    days on market $245,000 Active 78 DOM
  15. 2026-05-31
    days on market $245,000 Active 77 DOM
  16. 2026-05-30
    days on market $245,000 Active 76 DOM
  17. 2026-03-15
    listed $245,000 Active 1853-char remark
    Show marketing remark (1853 chars)

    Tucked away on the peaceful Arroyo Grande Mesa, life at 765 Mesa Dunes Dr Unit 196 offers something special, coastal living with comfort, community, and affordability. Mornings here begin slowly. Sunlight pours through the large windows and fills the open living space, where soaring ceilings create an airy sense of calm. The home flows effortlessly from the living room into the kitchen, making it easy to imagine everything from quiet mornings with coffee to evenings spent entertaining friends and family. The kitchen is both stylish and practical, featuring modern appliances, generous cabinet storage, and a breakfast bar that naturally becomes the gathering place for everyday life. With three spacious bedrooms, this home offers flexibility for whatever stage of life you’re in. The primary suite serves as a peaceful retreat, complete with a walk-in closet and its own private bathroom, your own quiet space to recharge at the end of the day. The additional bedrooms can easily adapt to your needs, whether for guests, a home office, or creative space. Beyond the home itself, life in the Mesa Dunes Mobile Home Estates community offers a lifestyle that’s both active and relaxed. Residents enjoy access to amenities including pools, a clubhouse, basketball courts, a billiards room, fitness center, parks, and more. It’s a neighborhood designed for connection, recreation, and easy living. And the location couldn’t be better. Just minutes away, you’ll find the charming shops and restaurants of Arroyo Grande Village, beautiful beaches along the Central Coast, and the scenic vineyards that make this region so loved. Because at the end of the day, this isn’t just a home, t’s a chance to live where the ocean breeze meets the quiet charm of the Mesa. Park Approval Required. No age requirement park.

  18. 2026-01-26
    historical
  19. 2025-09-25
    price $249,000
  20. 2025-03-04
    price $259,000
  21. 2024-11-07
    listed $299,000 Active
  22. 2024-09-30
    historical
  23. 2024-05-08
    price $235,000
  24. 2024-05-04
    price $249,000
  25. 2024-05-03
    price $259,000
  26. 2024-01-17
    price $269,000
  27. 2023-12-08
    price $289,000
  28. 2023-10-29
    price $299,000
  29. 2023-10-26
    price $303,000
  30. 2023-09-07
    price $309,000
  31. 2023-08-22
    price $315,000
  32. 2023-07-21
    listed $323,000 Active
  33. 2023-07-09
    historical
  34. 2023-06-23
    historical
  35. 2023-02-21
    price $326,000
  36. 2023-02-09
    price $336,000
  37. 2023-01-25
    price $346,000
  38. 2023-01-04
    listed $359,000 Active
  39. 2022-06-09
    soldstatus $170,000 Closed Sale
  40. 2022-05-12
    status Pending Sale
  41. 2022-05-07
    listed $159,900 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast CA · Resets to sale price

Current annual tax
$913 · $76/mo
Projected year-2 tax
$1,862 · $155/mo
Expected delta
+$949/yr (+$79/mo · 103.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 4/10 Moderate 5 d/yr ≥79°F today · 10 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 9 unhealthy d/yr today · 10 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
$40,155
− Mortgage interest
−$13,724
− Property taxes
−$913
− Insurance
−$1,225
− Repairs & maintenance
−$3,212
− Management
−$3,212
− Depreciation
−$7,127
Taxable income
$10,741
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,578
After-tax cash flow
$11,589/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
Lucia Mar Unified
NCES district ID
0623080
Math proficiency
42% ▲ 3.00%
Reading proficiency
56% ▲ 2.00%
Median HH income
$62,681
Composite
45.19/100
National rank
#5782
State rank
#433 of 1400 in CA

Livability — Callender

Score
52/100
State rank
#1037
US rank
#25071

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
San Luis Obispo County · 224,651 people
Metro
San Luis Obispo-Paso Robles, CA
Population (ZIP)
31,345
Household income
$110,553
Rent vs Own
33.6% rent · 66.4% own
Severe rent burden
882.0

Population outlook (San Luis Obispo County) Hauer SSP2

Today (2025)
306,977 people
By 2030
320,378 · +4.4%
By 2040
343,933 · +12.0%
By 2050
366,853 · +19.5%
By 2075
428,329 · +39.5%
By 2100
460,687 · +50.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Two or more races 18% Hispanic / Latino 17% Asian 3%
Hispanic origin (detail)
Mexican 14%
Common ancestry
Italian 4% Slovak 4% Lithuanian 3%
Foreign-born
6% · Canada, China, South Korea
Languages at home
91% English-only · Spanish 5% Chinese 1% Other Asian/Pacific 1%

Political lean MEDSL · San Luis Obispo

2024 margin
D (+10.9) · D 53.9% · R 43.1% · Other 3.0%
2008→2024 swing
+5.5pp toward D · 2008: 5.4pp · 2024: 10.9pp
All cycles
2024: D+10.9 2020: D+13.1 2016: D+8.3 2012: D+1.0 2008: D+5.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -798.57%
Current HPI
348.2038
Rent YoY
Metro
San Luis Obispo-Paso Robles, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+53.2% since first listed
25 events — show timeline
  • 2026-03-15 Listed $245,000 CRMLS
  • 2026-01-26 Listing Removed CRMLS
  • 2025-09-25 Price Changed $249,000 CRMLS
  • 2025-03-04 Price Changed $259,000 CRMLS
  • 2024-11-07 Listed $299,000 CRMLS
  • 2024-09-30 Listing Removed CRMLS
  • 2024-05-08 Price Changed $235,000 CRMLS
  • 2024-05-04 Price Changed $249,000 CRMLS
  • 2024-05-03 Price Changed $259,000 CRMLS
  • 2024-01-17 Price Changed $269,000 CRMLS
  • 2023-12-08 Price Changed $289,000 CRMLS
  • 2023-10-29 Price Changed $299,000 CRMLS
  • 2023-10-26 Price Changed $303,000 CRMLS
  • 2023-09-07 Price Changed $309,000 CRMLS
  • 2023-08-22 Price Changed $315,000 CRMLS
  • 2023-07-21 Listed $323,000 CRMLS
  • 2023-07-09 Coming Soon CRMLS
  • 2023-06-23 Listing Removed CRMLS
  • 2023-02-21 Price Changed $326,000 CRMLS
  • 2023-02-09 Price Changed $336,000 CRMLS
  • 2023-01-25 Price Changed $346,000 CRMLS
  • 2023-01-04 Listed $359,000 CRMLS
  • 2022-06-09 Sold (MLS) $170,000 CRMLS
  • 2022-05-12 Pending CRMLS
  • 2022-05-07 Listed $159,900 CRMLS

Property tax history

+4.0%/yr

Latest (2025): $913 · +3.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…