CashFlowRE
Sign in Sign up
1701 S Thornburg St #150
C+ Composite 62.04
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.6/5.0
  • Rent growth +3.1/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$159,000

1701 S Thornburg St #150 · Santa Maria, CA 93458
2 bd · None ba · 1,344 sqft · Manufactured · 137 Days on market
Built 1971 1,307 sqft lot Est $132k · 21% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located in age restricted La Maria Mobile Home Park. Needs some TLC, but has great open floor plan and 2 large bedrooms. The Clubhouse is air conditioned, has small library and for large gatherings a full kitchen. Outside enjoy the Spa, pool or Sauna. There is also an RV Storage area for a fee. Space rent to new owner is 942.23 and includes water, trash, and sewer.

Key facts

  • Relaxing spa
  • Sauna
  • Updated bathrooms

Tags

UPDATED KITCHENSTAINLESS STEEL APPLIANCESUPDATED BATHROOMSRELAXING SPASAUNARV STORAGE AREA

Property features AI

Finance

  • Other: Building area listed as 1,344 (source: tax records); Lot approximately 0.03 acre (about 1,307 sq ft) per tax records
  • Financial info: Financial details not provided
  • HOA & community: Located within a mobile home park (park rules/fees not provided)

Exterior

  • Parking: Parking details not provided
  • Security: Security details not provided
  • Utilities: Public water service; Public sewer service; Power details not provided
  • Home design: Manufactured home; Mobile home make: Silvercrest; Mobile home dimensions approximately 56 ft by 24 ft; Single-level (manufactured home)
  • Construction: Axles foundation (manufactured/mobile setup); Construction year not provided
  • Exterior features: Located in La Maria Mobile Home Park; follow West on Battles, left on S Thornburg, then left to the last street; Public water; Public sewer

Interior

  • Kitchen: Kitchen details not provided
  • Bedrooms: Manufactured home configuration (bedroom count not provided)
  • Flooring: Flooring details not provided
  • Bathrooms: Bathroom count not provided
  • Heating & cooling: Wall furnace heating
  • Interior features: Age-restricted community
  • Laundry & utility: Laundry details not provided

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/?-bath manufactured listed at $159k.

Deal economics

  • At list price, monthly cash flow is $855 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $159k).
  • Recommended offer: $140k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.7% vs local median 3.5% in Santa Maria — 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 71/100 on livability (#202 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A; Watch: schools F, crime F, cost of living F.
  • Santa Maria-Bonita (urban): math 26% / reading 34% proficiency, ranked #1,023 of 1,400 in CA (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.3%/yr); 54 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 719 units permitted in Santa Barbara County in 2024 (217 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($75k/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 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 + 2.3% rent growth), your $45k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 137 days — a 12% lower offer ($140k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 17y ago; this cycle's ask has dropped $20k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $38k; list at $159k implies a 318% gain — meaningful room to come down on a strong offer.
Recommended offer $139,920 (12.0% below list)

Questions for the listing agent

  1. It's been on market 137 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.56%
Cap rate
12.74%
Cash-on-cash
23.04%
DSCR
2.03
GRM
5.4

CMA / ARV

ARV (on-the-fly)
$131,712
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1701 S Thornburg St #28 0.06mi 2/2.0 1,248 (-7%) 9mo $90,000 $72 78
1701 S Thornburg St #139 0.08mi 2/2.0 1,368 (+2%) 20mo $135,000 $99 76
1701 S Thornburg St #61 0.08mi 2/2.0 1,200 (-11%) 6mo $84,500 $70 73
1701 S Thornburg #156 0.12mi 3/2.0 (+1) 1,434 (+7%) 9mo $235,000 $164 70
1701 S Thornburg St #108 0.15mi 3/2.0 (+1) 1,200 (-11%) 4mo $108,000 $90 67
1701 S Thornburg St #73 0.09mi 2/2.0 1,536 (+14%) 10mo $150,000 $98 64

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 · 2.31% rent growth · sell at horizon

5-year hold
IRR
15.2%
Equity multiple
1.61×
Total profit
$27,005
Equity at exit
$23,707
10-year hold
IRR
23.4%
Equity multiple
2.95×
Total profit
$86,864
Equity at exit
$13,747

Cash invested: $44,520 (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 93458

Rents YoY
2.3%
Active inventory
54
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$2,473 high interval (Pro) →
Mortgage (P&I)
$834
Tax est. 1.5%
$199 /mo · $2,385/yr
Insurance
$66
HOA
$0
Vacancy / Maint / Mgmt
$519
Net cashflow
$855

Break-even live

Break-even rent $1,391
Max offer price $159,000
Occupancy floor 60%

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
$39,750
Closing costs
$4,770
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
1720 S Depot St Santa Maria, CA 1.0–4.0 1.0–2.0 1308 $2,197 $1.68 13d 5 0.13mi
800 W Battles Rd Santa Maria, CA 2.0–3.0 2.0 1104 $2,403 $2.18 13d 6 0.32mi
983 Dan Blough Dr Santa Maria, CA 1.0–3.0 1.0–3.0 1017 $3,073 $3.02 13d 45 0.48mi
1735 Biscayne St Santa Maria, CA 3.0 2.0 1257 $3,081 $2.45 13d 9 0.61mi
333 E Enos Dr Santa Maria, CA 1.0–2.0 1.0–2.0 735 $2,499 $3.40 13d 12 0.69mi
1708 Rio Vista Ln Unit 1 Santa Maria, CA 2.0 2.0 1075 $3,000 $2.79 13d 1 0.81mi
2299 Carrasco Way Santa Maria, CA 3.0 2.5–3.5 1419 $3,500 $2.47 13d 2 0.83mi
310 E McCoy Ln Santa Maria, CA 2.0–3.0 2.0 1130 $2,200 $1.95 13d 2 1.03mi
310 W McCoy Ln Santa Maria, CA 3.0 2.0 1130 $2,600 $2.30 13d 1 1.03mi
620 W Park Ave Santa Maria, CA 2.0 2.0 1450 $2,850 $1.97 13d 1 1.07mi
703 Meehan St Santa Maria, CA 3.0 1.0–2.0 700 $2,917 $4.16 13d 14 1.07mi

Listing history 37 events

  1. 2026-06-18
    days on market $159,000 Active 137 DOM
  2. 2026-06-17
    days on market $159,000 Active 136 DOM
  3. 2026-06-16
    days on market $159,000 Active 135 DOM
  4. 2026-06-15
    days on market $159,000 Active 134 DOM
  5. 2026-06-14
    days on market $159,000 Active 132 DOM
  6. 2026-06-13
    days on market $159,000 Active 131 DOM
  7. 2026-06-10
    days on market $159,000 Active 129 DOM
  8. 2026-06-09
    days on market $159,000 Active 128 DOM
  9. 2026-06-08
    days on market $159,000 Active 127 DOM
  10. 2026-06-07
    days on market $159,000 Active 126 DOM
  11. 2026-06-05
    days on market $159,000 Active 123 DOM
  12. 2026-06-03
    days on market $159,000 Active 122 DOM
  13. 2026-06-02
    days on market $159,000 Active 121 DOM
  14. 2026-06-01
    days on market $159,000 Active 120 DOM
  15. 2026-05-31
    days on market $159,000 Active 119 DOM
  16. 2026-05-30
    days on market $159,000 Active 118 DOM
  17. 2026-05-08
    price $159,000
  18. 2026-02-13
    price $169,000
  19. 2026-01-30
    listed $179,000 Active
  20. 2021-09-23
    soldstatus $38,000 Closed 367-char remark
    Show marketing remark (367 chars)

    Located in age restricted La Maria Mobile Home Park. Needs some TLC, but has great open floor plan and 2 large bedrooms. The Clubhouse is air conditioned, has small library and for large gatherings a full kitchen. Outside enjoy the Spa, pool or Sauna. There is also an RV Storage area for a fee. Space rent to new owner is 942.23 and includes water, trash, and sewer.

  21. 2021-09-23
    soldstatus $38,000 Closed Sale 367-char remark
    Show marketing remark (367 chars)

    Located in age restricted La Maria Mobile Home Park. Needs some TLC, but has great open floor plan and 2 large bedrooms. The Clubhouse is air conditioned, has small library and for large gatherings a full kitchen. Outside enjoy the Spa, pool or Sauna. There is also an RV Storage area for a fee. Space rent to new owner is 942.23 and includes water, trash, and sewer.

  22. 2021-08-27
    status Pending Sale 367-char remark
    Show marketing remark (367 chars)

    Located in age restricted La Maria Mobile Home Park. Needs some TLC, but has great open floor plan and 2 large bedrooms. The Clubhouse is air conditioned, has small library and for large gatherings a full kitchen. Outside enjoy the Spa, pool or Sauna. There is also an RV Storage area for a fee. Space rent to new owner is 942.23 and includes water, trash, and sewer.

  23. 2021-08-27
    status Pending 367-char remark
    Show marketing remark (367 chars)

    Located in age restricted La Maria Mobile Home Park. Needs some TLC, but has great open floor plan and 2 large bedrooms. The Clubhouse is air conditioned, has small library and for large gatherings a full kitchen. Outside enjoy the Spa, pool or Sauna. There is also an RV Storage area for a fee. Space rent to new owner is 942.23 and includes water, trash, and sewer.

  24. 2021-08-25
    listed $38,000 Active 367-char remark
    Show marketing remark (367 chars)

    Located in age restricted La Maria Mobile Home Park. Needs some TLC, but has great open floor plan and 2 large bedrooms. The Clubhouse is air conditioned, has small library and for large gatherings a full kitchen. Outside enjoy the Spa, pool or Sauna. There is also an RV Storage area for a fee. Space rent to new owner is 942.23 and includes water, trash, and sewer.

  25. 2021-08-24
    listed $38,000 Active 367-char remark
    Show marketing remark (367 chars)

    Located in age restricted La Maria Mobile Home Park. Needs some TLC, but has great open floor plan and 2 large bedrooms. The Clubhouse is air conditioned, has small library and for large gatherings a full kitchen. Outside enjoy the Spa, pool or Sauna. There is also an RV Storage area for a fee. Space rent to new owner is 942.23 and includes water, trash, and sewer.

  26. 2017-04-13
    historical
  27. 2017-04-08
    historical
  28. 2017-04-07
    historical
  29. 2014-01-31
    soldstatus $19,000
  30. 2013-12-27
    listed $25,000
  31. 2012-11-10
    listed $21,000
  32. 2009-10-02
    historical
  33. 2009-05-01
    listed $26,500
  34. 2009-05-01
    listed $26,500
  35. 2009-04-07
    historical
  36. 2009-01-06
    listed $35,000
  37. 2009-01-06
    listed $35,000

ⓘ 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 X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥84°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 8 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
$29,674
− Mortgage interest
−$8,906
− Property taxes
−$2,385
− Insurance
−$795
− Repairs & maintenance
−$2,374
− Management
−$2,374
− Depreciation
−$4,625
Taxable income
$8,214
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,971
After-tax cash flow
$8,285/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
Santa Maria-Bonita
NCES district ID
0605580
Math proficiency
26% ▲ 3.00%
Reading proficiency
34% ▲ 3.00%
Median HH income
$50,959
Composite
29.11/100
National rank
#11891
State rank
#1023 of 1400 in CA

Livability — Santa Maria

Score
71/100
State rank
#202
US rank
#6519

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Santa Maria, CA
County
Santa Barbara County · 410,380 people
City population
145,655
Metro
Santa Maria-Santa Barbara, CA
Population (ZIP)
59,148
Household income
$75,257
Rent vs Own
57.1% rent · 42.9% own
Severe rent burden
2583.0

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
Predominantly Hispanic (87%)
Race & ethnicity
Hispanic / Latino 87% Two or more races 41% White 8% Asian 4% Native American 4%
Hispanic origin (detail)
Mexican 83%
Common ancestry
Lithuanian 1%
Foreign-born
40% · Canada, Jamaica
Languages at home
21% English-only · Spanish 72% Tagalog/Filipino 2% Other Asian/Pacific 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
▼ -422.91%
Current HPI
347.9281
Rent YoY
▲ 2.31%
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

+354.3% since first listed
21 events — show timeline
  • 2026-05-08 Price Changed $159,000 NSBCRMLS
  • 2026-02-13 Price Changed $169,000 NSBCRMLS
  • 2026-01-30 Listed $179,000 NSBCRMLS
  • 2021-09-23 Sold (MLS) $38,000 CRMLS
  • 2021-09-23 Sold (MLS) $38,000 NSBCRMLS
  • 2021-08-27 Pending CRMLS
  • 2021-08-27 Pending NSBCRMLS
  • 2021-08-25 Listed $38,000 NSBCRMLS
  • 2021-08-24 Listed $38,000 CRMLS
  • 2017-04-13 Listing Removed NSBCRMLS
  • 2017-04-08 Listing Removed NSBCRMLS
  • 2017-04-07 Listing Removed NSBCRMLS
  • 2014-01-31 Sold (MLS) $19,000 NSBCRMLS
  • 2013-12-27 Listed $25,000 NSBCRMLS
  • 2012-11-10 Listed $21,000 NSBCRMLS
  • 2009-10-02 Listing Removed CRMLS
  • 2009-05-01 Listed $26,500 CRMLS
  • 2009-05-01 Listed $26,500 NSBCRMLS
  • 2009-04-07 Listing Removed CRMLS
  • 2009-01-06 Listed $35,000 NSBCRMLS
  • 2009-01-06 Listed $35,000 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…