CashFlowRE
Sign in Sign up
1215 Anchors Way Dr #135
C- Composite 54.58
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 +17.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.5/10.0
  • 1% rule +4.7/10.0
  • Schools +3.7/10.0
  • Rent growth +3.2/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$399,999

1215 Anchors Way Dr #135 · San Buenaventura (Ventura), CA 93001
2 bd · 2.0 ba · 1,344 sqft · Manufactured public records · 41 Days on market
Built 1968 $298/sqft · 29% below area Est $605k · 34% under ↓ 18% since listing

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

Listing remarks MLS

Spacious west-facing corner lot, in the highly desirable Ventura Marina Mobile Home Community. This home offers a prime location & relaxed coastal lifestyle w/ an enclosed sun room, expansive patio deck—an ideal spot to enjoy evening sunsets. This 2 bedroom features an electric fireplace in the spacious living area w/ laminate flooring in main living areas, newer windows, and updates throughout. If you’re seeking a quiet community with an ocean breeze & low-maintenance living, this is a must-see. Interior still offers areas to update & personalize. Park amenities include a large clubhouse, billiards room, card rooms, shuffleboard, heated inground pool and jacuzzi, fitness room, and a full calendar of monthly activities. While the interior still offers areas ready for updating, the home is priced accordingly, presenting a solid opportunity to personalize and add value. Monthly space rent includes access to the pool and spa, billiard room, classes, activities, and the newly finished exercise room. Enjoy the Southern California coastal lifestyle with close proximity to Ventura Harbor and Marina, local beaches, the pier, Downtown Ventura, Channel Islands Harbor, farmers markets, and easy access to Ojai and Santa Barbara. Suitable for full-time living or a weekend getaway—welcome home to Ventura Marina.

Key facts

  • Laminate flooring
  • Expansive patio deck
  • Newer windows

Tags

WEST-FACING CORNER LOTENCLOSED SUN ROOMEXPANSIVE PATIO DECKELECTRIC FIREPLACELAMINATE FLOORINGNEWER WINDOWS

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 $400k.

Deal economics

  • At list price, monthly cash flow is $310 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $389k (2.7% below list).
  • Recommended offer: $388k (3.0% below list) — sets the bar for market timing.
  • Cap rate 7.2% vs local median 2.4% in San Buenaventura (Ventura) — 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: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Ventura Unified (urban): math 33% / reading 48% proficiency, ranked #218 of 517 in CA (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.8%/yr); 121 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,759 units permitted in Ventura County in 2024 (1,196 in 5+ unit buildings).
  • At $3,891/mo this rent would consume 53% of the median local household income ($88k/yr) (locally 1724% 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 $12k of value loss. Plan a longer hold.
  • Ventura County population projected at +4% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 41 days — a 3% lower offer ($388k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $50k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $387,999 (3.0% below list)

Questions for the listing agent

  1. It's been on market 41 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 1968 — 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. 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.
  5. 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.
  6. 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
0.97%
Cap rate
7.22%
Cash-on-cash
3.32%
DSCR
1.15
GRM
8.6

CMA / ARV

ARV (median comp)
$605,000
List price
$399,999
Delta
-33.88%
Verdict
UNDERPRICED
Comps
10 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1215 Anchors Way Dr #202 0.08mi 2/2.0 1,344 (0%) 5mo $520,000 $387 92
1215 Anchors Way Dr #124 0.10mi 3/2.0 (+1) 1,344 (0%) 7mo $495,000 $368 85
1215 Anchors Way Dr. Spc 289 0.04mi 2/2.0 1,400 (+4%) 8mo $500,000 $357 84
1215 Anchors Way Dr #42 0.18mi 2/2.0 1,300 (-3%) 4mo $605,000 $465 83
1215 Anchors Way #26 0.19mi 2/2.0 1,466 (+9%) 1mo $605,000 $413 75
1215 Anchors Way #104 0.07mi 2/2.0 1,248 (-7%) 14mo $624,000 $500 73
1215 Anchors Way Dr #230 0.07mi 2/2.0 1,512 (+12%) 9mo $705,000 $466 68
1215 Anchors Way Dr #65 0.16mi 3/2.0 (+1) 1,460 (+9%) 6mo $647,000 $443 68
1215 Anchors Way Dr #1 0.14mi 2/2.0 1,484 (+10%) 13mo $613,305 $413 65
1215 Anchors Way Dr #203 0.09mi 2/2.0 1,512 (+12%) 17mo $585,000 $387 61
1215 Anchors Way Dr #60 0.19mi 3/2.0 (+1) 1,495 (+11%) 14mo $598,000 $400 56
1215 Anchors Way Dr #86 0.15mi 3/2.0 (+1) 1,523 (+13%) 14mo $700,000 $460 54

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 · 2.8% rent growth · sell at horizon

5-year hold
IRR
-11.3%
Equity multiple
0.59×
Total profit
$-45,824
Equity at exit
$59,641
10-year hold
IRR
-2.3%
Equity multiple
0.84×
Total profit
$-17,470
Equity at exit
$34,585

Cash invested: $112,000 (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 93001

Rents YoY
2.8%
Active inventory
121
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$3,891 high interval (Pro) →
Mortgage (P&I)
$2,098
Tax est. 1.5%
$500 /mo · $6,000/yr
Insurance
$167
HOA
$0
Vacancy / Maint / Mgmt
$817
Net cashflow
$310

Break-even live

Break-even rent $3,499
Max offer price $399,999
Occupancy floor 87%

Sensitivity live

Price -10% $586 -5% $448 +0% $310 +5% $171 +10% $33
Rent -10% $2 -5% $156 +0% $310 +5% $463 +10% $617
Rate -1.0pp $511 -0.5pp $411 base $310 +0.5pp $206 +1.0pp $100

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
$100,000
Closing costs
$12,000
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1196 Portside Dr Ventura, CA 1.0–2.0 1.0–2.5 1475 $4,372 $2.96 2d 13 0.19mi
3135 Harbor Blvd Ventura, CA 2.0 1.5 1741 $3,500 $2.01 2d 1 0.26mi
928 Seaside Ct Ventura, CA 3.0 2.0 1584 $5,000 $3.16 44d 1 0.60mi
2767 Harbor Blvd Ventura, CA 2.0 1.5 1046 $3,500 $3.35 44d 1 0.61mi
1251 Devon Ln Ventura, CA 3.0 2.0 1532 $5,500 $3.59 44d 1 0.66mi
2598 Seahorse Ave Unit A Ventura, CA 3.0 2.0 1400 $3,950 $2.82 44d 1 0.74mi
3098 Channel Dr Ventura, CA 2.0 1.0 995 $2,795 $2.81 2d 1 0.86mi
2407 Pierpont Blvd Ventura, CA 2.0 1.0 902 $4,750 $5.27 44d 1 0.96mi
2393 Pierpont Blvd Ventura, CA 3.0 2.5 1512 $5,800 $3.84 24d 1 0.98mi
517 Valmore Ave Ventura, CA 3.0 1.5 1225 $3,900 $3.18 3d 1 1.02mi
1083 Montauk Ln Unit 2 Ventura, CA 1.0 1.0 1000 $3,550 $3.55 44d 1 1.11mi
3351 Rexford St Ventura, CA 2.0 2.0 1050 $2,675 $2.55 3d 1 1.13mi
3357 Rexford St Ventura, CA 2.0 2.0 1050 $2,795 $2.66 44d 1 1.13mi
3357 Rexford St Ventura, CA 2.0 2.0 1050 $2,675 $2.55 3d 1 1.13mi
3357 Rexford St Ventura, CA 2.0 2.0 1050 $2,675 $2.55 2d 1 1.13mi
401 Rancho Dr Ventura, CA 3.0 2.0 1093 $5,500 $5.03 44d 1 1.16mi
3364 Preble Ave Ventura, CA 2.0 2.0 930 $2,895 $3.11 44d 1 1.17mi
1088 Bangor Ln Ventura, CA 3.0 1.5 1390 $4,995 $3.59 16d 1 1.20mi
618 Kirk Ave Unit 618 Ventura, CA 2.0 1.0 910 $2,395 $2.63 24d 1 1.25mi
1089 Belfast Ln Ventura, CA 3.0 2.0 1024 $5,500 $5.37 16d 1 1.26mi
1089 Belfast Ln Ventura, CA 3.0 2.0 1024 $5,900 $5.76 44d 1 1.26mi

Listing history 7 events

  1. 2026-05-08
    price $399,999 1355-char remark
    Show marketing remark (1355 chars)

    Spacious west-facing corner lot, in the highly desirable Ventura Marina Mobile Home Community. This home offers a prime location & relaxed coastal lifestyle w/ an enclosed sun room, expansive patio deck—an ideal spot to enjoy evening sunsets. This 2 bedroom features an electric fireplace in the spacious living area w/ laminate flooring in main living areas, newer windows, and updates throughout. If you’re seeking a quiet community with an ocean breeze & low-maintenance living, this is a must-see. Interior still offers areas to update & personalize. Park amenities include a large clubhouse, billiards room, card rooms, shuffleboard, heated inground pool and jacuzzi, fitness room, and a full calendar of monthly activities. While the interior still offers areas ready for updating, the home is priced accordingly, presenting a solid opportunity to personalize and add value. Monthly space rent includes access to the pool and spa, billiard room, classes, activities, and the newly finished exercise room. Enjoy the Southern California coastal lifestyle with close proximity to Ventura Harbor and Marina, local beaches, the pier, Downtown Ventura, Channel Islands Harbor, farmers markets, and easy access to Ojai and Santa Barbara. Suitable for full-time living or a weekend getaway—welcome home to Ventura Marina.

  2. 2026-04-10
    listed $449,999 Active 1355-char remark
    Show marketing remark (1355 chars)

    Spacious west-facing corner lot, in the highly desirable Ventura Marina Mobile Home Community. This home offers a prime location & relaxed coastal lifestyle w/ an enclosed sun room, expansive patio deck—an ideal spot to enjoy evening sunsets. This 2 bedroom features an electric fireplace in the spacious living area w/ laminate flooring in main living areas, newer windows, and updates throughout. If you’re seeking a quiet community with an ocean breeze & low-maintenance living, this is a must-see. Interior still offers areas to update & personalize. Park amenities include a large clubhouse, billiards room, card rooms, shuffleboard, heated inground pool and jacuzzi, fitness room, and a full calendar of monthly activities. While the interior still offers areas ready for updating, the home is priced accordingly, presenting a solid opportunity to personalize and add value. Monthly space rent includes access to the pool and spa, billiard room, classes, activities, and the newly finished exercise room. Enjoy the Southern California coastal lifestyle with close proximity to Ventura Harbor and Marina, local beaches, the pier, Downtown Ventura, Channel Islands Harbor, farmers markets, and easy access to Ojai and Santa Barbara. Suitable for full-time living or a weekend getaway—welcome home to Ventura Marina.

  3. 2026-04-10
    historical
    Show marketing remark (1355 chars)

    Spacious west-facing corner lot, in the highly desirable Ventura Marina Mobile Home Community. This home offers a prime location & relaxed coastal lifestyle w/ an enclosed sun room, expansive patio deck—an ideal spot to enjoy evening sunsets. This 2 bedroom features an electric fireplace in the spacious living area w/ laminate flooring in main living areas, newer windows, and updates throughout. If you’re seeking a quiet community with an ocean breeze & low-maintenance living, this is a must-see. Interior still offers areas to update & personalize. Park amenities include a large clubhouse, billiards room, card rooms, shuffleboard, heated inground pool and jacuzzi, fitness room, and a full calendar of monthly activities. While the interior still offers areas ready for updating, the home is priced accordingly, presenting a solid opportunity to personalize and add value. Monthly space rent includes access to the pool and spa, billiard room, classes, activities, and the newly finished exercise room. Enjoy the Southern California coastal lifestyle with close proximity to Ventura Harbor and Marina, local beaches, the pier, Downtown Ventura, Channel Islands Harbor, farmers markets, and easy access to Ojai and Santa Barbara. Suitable for full-time living or a weekend getaway—welcome home to Ventura Marina.

  4. 2026-01-12
    price $449,999
  5. 2025-12-22
    price $469,000
  6. 2025-12-01
    price $479,000
  7. 2025-11-23
    listed $489,000 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 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥85°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 7/10 Severe 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
$46,692
− Mortgage interest
−$22,406
− Property taxes
−$6,000
− Insurance
−$2,000
− Repairs & maintenance
−$3,735
− Management
−$3,735
− Depreciation
−$11,636
Taxable loss
−$2,821
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$677
After-tax cash flow
$4,392/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
Ventura Unified
NCES district ID
0640980
Math proficiency
33% ▼ -11.00%
Reading proficiency
48% ▼ -7.00%
Median HH income
$67,362
Composite
36.51/100
National rank
#4646
State rank
#218 of 517 in CA

Livability — San Buenaventura (Ventura)

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
San Buenaventura (Ventura), CA
County
Ventura County · 829,955 people
City population
83,837
Metro
Oxnard-Thousand Oaks-Ventura, CA
Population (ZIP)
32,026
Household income
$88,078
Rent vs Own
55.2% rent · 44.8% own
Severe rent burden
1724.0

Population outlook (Ventura County) Hauer SSP2

Today (2025)
895,754 people
By 2030
912,134 · +1.8%
By 2040
931,454 · +4.0%
By 2050
934,609 · +4.3%
By 2075
924,899 · +3.3%
By 2100
864,712 · -3.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 50% Hispanic / Latino 39% Two or more races 18% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 34%
Common ancestry
Italian 4% Lithuanian 3% Slovak 3%
Foreign-born
17% · Canada, China
Languages at home
70% English-only · Spanish 26% Other Indo-European 1% Chinese 1%

Political lean MEDSL · Ventura

2024 margin
D (+15.1) · D 56.1% · R 41.0% · Other 2.9%
2008→2024 swing
+2.8pp toward D · 2008: 12.3pp · 2024: 15.1pp
All cycles
2024: D+15.1 2020: D+21.1 2016: D+16.8 2012: D+5.3 2008: D+12.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1033.39%
Current HPI
349.0527
Rent YoY
▲ 2.80%
Metro
Oxnard-Thousand Oaks-Ventura, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

-18.2% since first listed
7 events — show timeline
  • 2026-05-08 Price Changed $399,999 SDMLS
  • 2026-04-10 Listed $449,999 SDMLS
  • 2026-04-10 Listing Removed SDMLS
  • 2026-01-12 Price Changed $449,999 SDMLS
  • 2025-12-22 Price Changed $469,000 SDMLS
  • 2025-12-01 Price Changed $479,000 SDMLS
  • 2025-11-23 Listed $489,000 SDMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…