CashFlowRE
Sign in Sign up
2150 MONTEREY Hwy #102
B+ Composite 79.22
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
  • DSCR +10.0/10.0
  • 1% rule +8.7/10.0
  • Schools +5.5/10.0
  • Livability +3.9/5.0
  • Rent growth +3.6/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$168,000

2150 MONTEREY Hwy #102 · San Jose, CA 95112
1 bd · 1.0 ba · 728 sqft · Manufactured · 108 Days on market
Built 1981 $231/sqft · 33% below area Est $250k · 33% under

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

Listing remarks MLS

Great mobile home located in one of the best parks in town (Pepper Tree Estates). Built in 1981 this home has one large bedroom and one bathroom within an area of 728 SqFt. In addition, this unit has been remodeled with new kitchen appliances, flooring, paint inside and out. The park is located within walking distance to several shopping malls, public transportation and a short drive to FWY 87 and 101. Make this amazing unit your home !!!

Key facts

  • New flooring
  • Built 1981
  • Listed 108 days

Tags

REMODELED KITCHEN APPLIANCESNEW FLOORINGPUBLIC TRANSPORTATION ACCESS

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 1-bed/1.0-bath manufactured listed at $168k.

Deal economics

  • At list price, monthly cash flow is $663 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $168k).
  • Recommended offer: $153k (9.0% below list) — sets the bar for market timing.
  • Cap rate 11.0% vs local median 1.6% in San Jose — 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 78/100 on livability (#68 in CA, #2,559 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment A+; Watch: crime F, cost of living F.
  • East Side Union High (urban): math 53% / reading 70% proficiency, ranked #69 of 517 in CA (top 13%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising fast (+4.2%/yr); 106 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 3,838 units permitted in Santa Clara County in 2024 (1,886 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($89k/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.
  • Santa Clara County population projected at +24% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 4.2% rent growth), your $47k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 108 days — a 9% lower offer ($153k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 18y ago; this cycle's ask has dropped $31k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $56k; list at $168k implies a 200% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $152,880 (9.0% below list)

Questions for the listing agent

  1. It's been on market 108 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. Crime grade is F in this area — have there been break-ins, vandalism, or insurance claims at this property in the last 3 years? What carrier currently insures it and at what premium?
  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
11.03%
Cash-on-cash
16.92%
DSCR
1.75
GRM
6.1

CMA / ARV

ARV (median comp)
$249,900
List price
$168,000
Delta
-32.77%
Verdict
UNDERPRICED
Comps
7 within 1.0 mi
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2150 Monterey #54 0.00mi 1/1.0 728 (0%) 12mo $263,000 $361 90
2150 Monterey Rd #7 0.00mi 2/1.0 (+1) 756 (+4%) 3mo $249,900 $331 86
2150 Monterey Rd #191 0.00mi 2/1.0 (+1) 728 (0%) 12mo $210,000 $288 85
2150 MONTEREY Rd #104 0.00mi 2/1.0 (+1) 728 (0%) 15mo $279,000 $383 82
2150 Monterey Rd #89 0.00mi 2/1.0 (+1) 784 (+8%) 10mo $240,000 $306 74
2150 Monterey Hwy #143 0.00mi 2/1.0 (+1) 806 (+11%) 7mo $280,000 $347 71
2150 Monterey Rd #140 0.00mi 2/2.0 (+1) 800 (+10%) 14mo $260,000 $325 63
2150 Monterey Rd #100 0.12mi 2/1.0 (+1) 832 (+14%) 9mo $300,000 $361 58

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 · 4.25% rent growth · sell at horizon

5-year hold
IRR
9.6%
Equity multiple
1.38×
Total profit
$18,004
Equity at exit
$25,049
10-year hold
IRR
19.7%
Equity multiple
2.76×
Total profit
$82,604
Equity at exit
$14,526

Cash invested: $47,040 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
0 Strongly Tenant-Friendly
State California
18 Strongly Tenant-Friendly · D+13
County
— inherits STATE
City San Jose
0 Strongly Tenant-Friendly · D+24
Apartment Rent Ordinance covers pre-1979 multifamily.

ZIP-level market 95112

Rents YoY
4.2%
Active inventory
106
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$2,309 high interval (Pro) →
Mortgage (P&I)
$881
Tax est. 1.5%
$210 /mo · $2,520/yr
Insurance
$70
HOA
$0
Vacancy / Maint / Mgmt
$485
Net cashflow
$663

Break-even live

Break-even rent $1,470
Max offer price $168,000
Occupancy floor 66%

Sensitivity live

Price -10% $780 -5% $721 +0% $663 +5% $605 +10% $547
Rent -10% $481 -5% $572 +0% $663 +5% $755 +10% $846
Rate -1.0pp $748 -0.5pp $706 base $663 +0.5pp $620 +1.0pp $576

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
$42,000
Closing costs
$5,040
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1640 La Rossa Cir San Jose, CA 2.0 1.0 750 $2,782 $3.71 2d 2 1.00mi
1450 Pomona Ave San Jose, CA 1.0 1.0 675 $1,900 $2.81 22d 1 1.02mi
273 Stonegate Cir San Jose, CA 2.0 1.0 704 $2,800 $3.98 44d 1 1.14mi
2898 Villa Monterey San Jose, CA 1.0–2.0 1.0 650 $2,324 $3.58 14d 1 1.14mi
1297 Plum St Unit 1297-05 San Jose, CA 1.0 1.0 600 $1,850 $3.08 44d 1 1.20mi
1297 Plum St San Jose, CA 1.0 1.0 600 $1,850 $3.08 45d 1 1.20mi
200 Lewis Rd San Jose, CA 1.0–3.0 1.0–2.0 867 $2,281 $2.63 2d 1 1.25mi
978 Summerplace Dr San Jose, CA 1.0 1.0 730 $2,395 $3.28 17d 1 1.28mi
1068 Summershore Ct San Jose, CA 1.0 1.0 730 $2,500 $3.42 17d 1 1.35mi
1200 Lick Ave San Jose, CA 1.0 1.0 550 $1,633 $2.97 44d 3 1.39mi
961 S 7th St #959 San Jose, CA 1.0 1.0 524 $2,250 $4.29 44d 1 1.49mi

Listing history 23 events

  1. 2026-06-18
    days on market $168,000 Active 108 DOM
  2. 2026-06-17
    days on market $168,000 Active 107 DOM
  3. 2026-06-16
    days on market $168,000 Active 106 DOM
  4. 2026-06-15
    days on market $168,000 Active 105 DOM
  5. 2026-06-13
    days on market $168,000 Active 103 DOM
  6. 2026-06-13
    pricedays on market $168,000 Active 102 DOM
  7. 2026-06-09
    days on market $178,000 Active 99 DOM
  8. 2026-06-08
    days on market $178,000 Active 98 DOM
  9. 2026-06-07
    days on market $178,000 Active 97 DOM
  10. 2026-06-05
    days on market $178,000 Active 94 DOM
  11. 2026-06-03
    days on marketlisting id $178,000 Active 93 DOM
  12. 2026-05-31
    days on marketlisting id $178,000 Active 92 DOM
  13. 2026-05-01
    price $178,000 442-char remark
    Show marketing remark (442 chars)

    Great mobile home located in one of the best parks in town (Pepper Tree Estates). Built in 1981 this home has one large bedroom and one bathroom within an area of 728 SqFt. In addition, this unit has been remodeled with new kitchen appliances, flooring, paint inside and out. The park is located within walking distance to several shopping malls, public transportation and a short drive to FWY 87 and 101. Make this amazing unit your home !!!

  14. 2026-05-01
    price $178,000 442-char remark
    Show marketing remark (442 chars)

    Great mobile home located in one of the best parks in town (Pepper Tree Estates). Built in 1981 this home has one large bedroom and one bathroom within an area of 728 SqFt. In addition, this unit has been remodeled with new kitchen appliances, flooring, paint inside and out. The park is located within walking distance to several shopping malls, public transportation and a short drive to FWY 87 and 101. Make this amazing unit your home !!!

  15. 2026-04-16
    price $188,000 442-char remark
    Show marketing remark (442 chars)

    Great mobile home located in one of the best parks in town (Pepper Tree Estates). Built in 1981 this home has one large bedroom and one bathroom within an area of 728 SqFt. In addition, this unit has been remodeled with new kitchen appliances, flooring, paint inside and out. The park is located within walking distance to several shopping malls, public transportation and a short drive to FWY 87 and 101. Make this amazing unit your home !!!

  16. 2026-04-16
    price $188,000 442-char remark
    Show marketing remark (442 chars)

    Great mobile home located in one of the best parks in town (Pepper Tree Estates). Built in 1981 this home has one large bedroom and one bathroom within an area of 728 SqFt. In addition, this unit has been remodeled with new kitchen appliances, flooring, paint inside and out. The park is located within walking distance to several shopping malls, public transportation and a short drive to FWY 87 and 101. Make this amazing unit your home !!!

  17. 2026-02-28
    listed $199,000 Active 442-char remark
    Show marketing remark (442 chars)

    Great mobile home located in one of the best parks in town (Pepper Tree Estates). Built in 1981 this home has one large bedroom and one bathroom within an area of 728 SqFt. In addition, this unit has been remodeled with new kitchen appliances, flooring, paint inside and out. The park is located within walking distance to several shopping malls, public transportation and a short drive to FWY 87 and 101. Make this amazing unit your home !!!

  18. 2026-02-28
    listed $199,000 Active 442-char remark
    Show marketing remark (442 chars)

    Great mobile home located in one of the best parks in town (Pepper Tree Estates). Built in 1981 this home has one large bedroom and one bathroom within an area of 728 SqFt. In addition, this unit has been remodeled with new kitchen appliances, flooring, paint inside and out. The park is located within walking distance to several shopping malls, public transportation and a short drive to FWY 87 and 101. Make this amazing unit your home !!!

  19. 2026-02-26
    historical
  20. 2026-02-02
    listed Active
  21. 2008-05-31
    soldstatus $56,000
  22. 2008-05-15
    historical
  23. 2008-03-07
    listed $62,000

ⓘ 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 D · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 5/10 Major 7 d/yr ≥94°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 17 unhealthy d/yr today · 17 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
$27,713
− Mortgage interest
−$9,411
− Property taxes
−$2,520
− Insurance
−$840
− Repairs & maintenance
−$2,217
− Management
−$2,217
− Depreciation
−$4,887
Taxable income
$5,621
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,349
After-tax cash flow
$6,612/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
East Side Union High
NCES district ID
0611820
Math proficiency
53% ▲ 12.00%
Reading proficiency
70% ▲ 8.00%
Median HH income
$80,293
Composite
55.15/100
National rank
#1278
State rank
#69 of 517 in CA

Livability — San Jose

Score
78/100
State rank
#68
US rank
#2559

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
San Jose, CA
County
Santa Clara County · 1,806,974 people
City population
954,479
Metro
San Jose-Sunnyvale-Santa Clara, CA
Population (ZIP)
57,373
Household income
$89,103
Rent vs Own
73.6% rent · 26.4% own
Severe rent burden
4364.0

Population outlook (Santa Clara County) Hauer SSP2

Today (2025)
2,179,074 people
By 2030
2,301,297 · +5.6%
By 2040
2,528,195 · +16.0%
By 2050
2,712,135 · +24.5%
By 2075
2,998,701 · +37.6%
By 2100
2,931,429 · +34.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.71)
Race & ethnicity
Hispanic / Latino 41% Asian 27% White 22% Two or more races 18% Black 5% Native American 2%
Hispanic origin (detail)
Mexican 33%
Common ancestry
Slovak 1% Lithuanian 1% Scotch-Irish 1%
Foreign-born
34% · Canada, Vietnam, China
Languages at home
48% English-only · Spanish 29% Vietnamese 9% Chinese 6%

Political lean MEDSL · Santa Clara

2024 margin
Solid D (+40.0) · D 68.1% · R 28.1% · Other 3.8%
2008→2024 swing
-0.9pp no change · 2008: 40.9pp · 2024: 40.0pp
All cycles
2024: D+40.0 2020: D+47.4 2016: D+52.5 2012: D+42.1 2008: D+40.9

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1025.61%
Current HPI
297.1788
Rent YoY
▲ 4.25%
Metro
San Jose-Sunnyvale-Santa Clara, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+187.1% since first listed
11 events — show timeline
  • 2026-05-01 Price Changed $178,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2026-05-01 Price Changed $178,000 MLSListings
  • 2026-04-16 Price Changed $188,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2026-04-16 Price Changed $188,000 MLSListings
  • 2026-02-28 Listed $199,000 MLSListings
  • 2026-02-28 Listed $199,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2026-02-26 Listing Removed bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2026-02-02 Listed bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2008-05-31 Sold (MLS) $56,000 MLSListings
  • 2008-05-15 Listing Removed MLSListings
  • 2008-03-07 Listed $62,000 MLSListings

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…