CashFlowRE
Sign in Sign up
20066 Crestview
C Composite 58.48
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 +26.9/30.0
  • DSCR +9.3/10.0
  • 1% rule +7.5/10.0
  • Schools +5.9/10.0
  • Livability +3.5/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$234,999

20066 Crestview · Santa Clarita, CA 91351
2 bd · 2.0 ba · 1,234 sqft · Manufactured public records · 109 Days on market
Built 2001 5,200 sqft lot Est $193k · 22% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Immaculate home with magnificent view. 4 years old but looks like new. show to your fussiest buyers. Tile counter tops, tiled backsplash in large kitchen. Super clean no need to preview.

Key facts

  • Quartz countertops
  • Vinyl flooring
  • Remodeled kitchen

Tags

REMODELED KITCHENWHITE SOFT-CLOSING CABINETSQUARTZ COUNTERTOPSSTAINLESS STEEL APPLIANCESVINYL FLOORINGUPDATED BATHROOMS

Property features AI

Finance

  • Other: No ADU on property
  • Financial info: Land lease amount applies
  • HOA & community: Land lease community (land lease payment applies); Community is suburban; 416 total units in the development

Exterior

  • Parking: Attached garage with direct garage access; Driveway parking; 2 garage/parking spaces
  • Utilities: Public sewer; District/Public water
  • Home design: Planned development community; Single-story; Entry on front
  • Construction: Certified 433a foundation
  • Exterior features: Manufactured house; Landscaped yard with front yard, back yard and lawn; Block wall and wrought iron fencing; Association spa; Association pool; Has a view

Interior

  • Kitchen: Kitchen open to family room; Remodeled kitchen; Quartz counters; Self-closing cabinet doors and drawers; Gas range; Gas oven; Dishwasher; Gas water heater
  • Bedrooms: 2 main-level bedrooms; Primary bedroom with walk-in closet
  • Flooring: Vinyl flooring
  • Bathrooms: 2 full bathrooms; Remodeled baths; Bathtub and shower; Walk-in shower; Shower in tub
  • Heating & cooling: Central cooling; Central furnace heating
  • Interior features: Quartz counters; Ceiling fan; Recessed lighting; Open floor plan; One-level layout; Front entry
  • Laundry & utility: Laundry in individual room

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 $235k.

Deal economics

  • At list price, monthly cash flow is $651 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $235k).
  • Recommended offer: $214k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.6% vs local median 2.8% in Santa Clarita — 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 70/100 on livability (#229 in CA) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A, crime A-; Watch: amenities D+, cost of living F, health & safety F.
  • William S. Hart Union High (suburban): math 52% / reading 72% proficiency, ranked #155 of 1,400 in CA (top 11%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 18% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+1.7%/yr); 106 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 19,697 units permitted in Los Angeles County in 2024 (9,426 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($115k/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.
  • Los Angeles County population projected at +9% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 109 days — a 9% lower offer ($214k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 22y ago; this cycle's ask has dropped $15k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $213,849 (9.0% below list)

Questions for the listing agent

  1. It's been on market 109 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.25%
Cap rate
9.61%
Cash-on-cash
11.86%
DSCR
1.53
GRM
6.7

CMA / ARV

ARV (on-the-fly)
$192,504
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
20401 Soledad Canyon Rd #247 0.41mi 2/2.0 1,248 (+1%) 8mo $155,000 $124 72
20401 Soledad Cyn #355 0.58mi 3/2.0 (+1) 1,248 (+1%) 1mo $224,000 $179 65
20401 Soledad Canyon Rd #126 0.58mi 3/2.0 (+1) 1,224 (-1%) 8mo $130,000 $106 60
20401 Soledad Canyon Rd #114 0.58mi 3/2.0 (+1) 1,176 (-5%) 4mo $184,000 $156 57
20401 Soledad Canyon Rd #451 0.58mi 3/2.0 (+1) 1,176 (-5%) 7mo $157,000 $134 55
20401 Soledad Canyon Rd #342 0.58mi 3/2.0 (+1) 1,344 (+9%) 8mo $210,000 $156 47
20401 Soledad Canyon Rd #690 0.58mi 3/2.0 (+1) 1,344 (+9%) 16mo $240,400 $179 40
20401 Soledad Canyon Rd #511 0.58mi 3/2.0 (+1) 1,050 (-15%) 4mo $229,000 $218 39
20401 Soledad Canyon Rd #203 0.58mi 3/2.0 (+1) 1,404 (+14%) 19mo $235,000 $167 30

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 · 1.7% rent growth · sell at horizon

5-year hold
IRR
-0.2%
Equity multiple
0.99×
Total profit
$-371
Equity at exit
$35,039
10-year hold
IRR
8.1%
Equity multiple
1.58×
Total profit
$38,148
Equity at exit
$20,318

Cash invested: $65,800 (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 91351

Rents YoY
1.7%
Active inventory
106
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$2,941 high interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$343 /mo · $4,112/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$618
Net cashflow
$651

Break-even live

Break-even rent $2,118
Max offer price $234,999
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
$58,750
Closing costs
$7,050
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
26956 Flo Ln #338 Canyon Country, CA 2.0 2.0 1064 $2,875 $2.70 1d 1 0.61mi
26955 Rainbow Glen Dr Santa Clarita, CA 3.0 2.0 1007 $2,850 $2.83 1d 1 0.67mi
26941 Rainbow Glen Dr #751 Canyon Country, CA 2.0 2.0 907 $2,900 $3.20 1d 1 0.68mi
26921 Flo Ln Canyon Country, CA 3.0 2.0 1107 $2,950 $2.66 1d 1 0.69mi
26901 Rainbow Glen Dr Santa Clarita, CA 3.0 2.0 1001 $2,950 $2.95 1d 1 0.73mi
26842 Claudette St #204 Canyon Country, CA 2.0 2.0 964 $2,650 $2.75 1d 1 0.76mi
20345 Rue Crevier Santa Clarita, CA 2.0 2.0 907 $2,700 $2.98 1d 1 0.76mi
28085 Whites Canyon Rd Canyon Country, CA 1.0–2.0 1.0–2.0 714 $2,100 $2.94 1d 7 0.83mi
26741 Isabella Pkwy Canyon Country, CA 1.0–2.0 1.0–2.0 850 $2,989 $3.52 1d 3 0.88mi
27301 Whites Canyon Rd Canyon Country, CA 2.0 2.0 900 $1,995 $2.22 18d 2 1.03mi
19028 Drycliff St Unit C Canyon Country, CA 3.0 1.5 982 $3,600 $3.67 3d 1 1.09mi
20000 Plum Canyon Rd Santa Clarita, CA 3.0 3.0 1370 $3,700 $2.70 1d 1 1.16mi
20000 Plum Canyon Rd Santa Clarita, CA 1.0–3.0 1.0–3.0 1051 $2,925 $2.78 24d 2 1.16mi
28427 Santa Rosa Ln Santa Clarita, CA 2.0 2.0 1121 $3,000 $2.68 1d 1 1.18mi
19335 Laroda Ln Santa Clarita, CA 2.0 2.0 1400 $3,000 $2.14 7d 1 1.18mi
28136 Bakerton Ave Canyon Country, CA 3.0 2.0 1400 $3,800 $2.71 7d 1 1.23mi
27077 Hidaway Ave Canyon Country, CA 2.0 1.0 960 $2,400 $2.50 1d 1 1.38mi
27070 Hidaway Ave #4 Canyon Country, CA 2.0 1.5 1078 $3,200 $2.97 3d 1 1.48mi

Listing history 22 events

  1. 2026-06-18
    days on market $234,999 Active 109 DOM
  2. 2026-06-17
    days on market $234,999 Active 108 DOM
  3. 2026-06-16
    days on market $234,999 Active 107 DOM
  4. 2026-06-15
    days on market $234,999 Active 106 DOM
  5. 2026-06-13
    days on market $234,999 Active 104 DOM
  6. 2026-06-13
    days on market $234,999 Active 103 DOM
  7. 2026-06-09
    days on market $234,999 Active 100 DOM
  8. 2026-06-08
    days on market $234,999 Active 99 DOM
  9. 2026-06-07
    pricedays on market $234,999 Active 98 DOM
  10. 2026-06-04
    days on market $244,999 Active 95 DOM
  11. 2026-06-03
    days on market $244,999 Active 94 DOM
  12. 2026-06-02
    days on market $244,999 Active 93 DOM
  13. 2026-06-01
    days on market $244,999 Active 92 DOM
  14. 2026-05-31
    days on market $244,999 Active 91 DOM
  15. 2026-04-23
    price $244,999
  16. 2026-03-01
    price $254,999
  17. 2026-03-01
    listed $249,999 Active
  18. 2026-02-28
    historical
  19. 2026-02-20
    price $255,000
  20. 2025-11-03
    listed $259,999 Active
  21. 2005-04-02
    soldstatus $210,000 186-char remark
    Show marketing remark (186 chars)

    Immaculate home with magnificent view. 4 years old but looks like new. show to your fussiest buyers. Tile counter tops, tiled backsplash in large kitchen. Super clean no need to preview.

  22. 2004-12-29
    listed $210,000 186-char remark
    Show marketing remark (186 chars)

    Immaculate home with magnificent view. 4 years old but looks like new. show to your fussiest buyers. Tile counter tops, tiled backsplash in large kitchen. Super clean no need to preview.

ⓘ 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
$4,112 · $343/mo
Projected year-2 tax
$4,112 · $343/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 8/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥99°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 9 unhealthy d/yr today · 13 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
$35,293
− Mortgage interest
−$13,164
− Property taxes
−$4,112
− Insurance
−$1,175
− Repairs & maintenance
−$2,823
− Management
−$2,823
− Depreciation
−$6,836
Taxable income
$4,359
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,046
After-tax cash flow
$6,760/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
William S. Hart Union High
NCES district ID
0642510
Math proficiency
52% ▬ 0.00%
Reading proficiency
72% ▲ 1.00%
Median HH income
$95,844
Composite
58.6/100
National rank
#2030
State rank
#155 of 1400 in CA

Livability — Santa Clarita

Score
70/100
State rank
#229
US rank
#7378

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Santa Clarita, CA
County
Los Angeles County · 9,444,647 people
City population
219,066
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
33,155
Household income
$115,364
Rent vs Own
27.3% rent · 72.7% own
Severe rent burden
784.0

Population outlook (Los Angeles County) Hauer SSP2

Today (2025)
10,940,515 people
By 2030
11,256,481 · +2.9%
By 2040
11,729,929 · +7.2%
By 2050
11,948,407 · +9.2%
By 2075
11,818,114 · +8.0%
By 2100
10,842,928 · -0.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.64)
Race & ethnicity
Hispanic / Latino 49% White 34% Two or more races 21% Asian 6% Black 4% Native American 1%
Hispanic origin (detail)
Mexican 36%
Common ancestry
Romanian 1% Lithuanian 1% Scotch-Irish 1%
Foreign-born
23% · Canada, Jamaica, South Korea
Languages at home
54% English-only · Spanish 35% Other Indo-European 3% Tagalog/Filipino 2%

Political lean MEDSL · Los Angeles

2024 margin
Solid D (+32.9) · D 64.8% · R 31.9% · Other 3.3%
2008→2024 swing
-7.4pp toward R · 2008: 40.4pp · 2024: 32.9pp
All cycles
2024: D+32.9 2020: D+44.2 2016: D+48.0 2012: D+40.0 2008: D+40.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -703.16%
Current HPI
360.9901
Rent YoY
▲ 1.70%
Metro
Los Angeles-Long Beach-Anaheim, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+16.7% since first listed
8 events — show timeline
  • 2026-04-23 Price Changed $244,999 CRMLS
  • 2026-03-01 Price Changed $254,999 CRMLS
  • 2026-03-01 Listed $249,999 CRMLS
  • 2026-02-28 Listing Removed CRMLS
  • 2026-02-20 Price Changed $255,000 CRMLS
  • 2025-11-03 Listed $259,999 CRMLS
  • 2005-04-02 Sold (MLS) $210,000 CRMLS
  • 2004-12-29 Listed $210,000 CRMLS

Property tax history

+4.5%/yr

Latest (2025): $4,112 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…