CashFlowRE
Sign in Sign up
1206 Via Felice
C+ Composite 62.28
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 +3.3/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$165,000

1206 Via Felice · Santa Maria, CA 93454
3 bd · 2.0 ba · 1,152 sqft · Manufactured · 260 Days on market
Built 1976 Est $129k · 28% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Here's your opportunity to preview this completely updated Double Wide Mobile Home. Interior redone from top to bottom. New Dual Pane Windows, new Laminated Flooring, Fresh Paint, new Cabinets, new Stove and overhead Hood. Both Bathrooms have been updated, one has a Tub, and one has a Walk-in Shower. The Exterior was repainted and new steps off the Car Port and Front Entrance were added. Plus, you can also enjoy the added Sunroom. The covered Car Port can accommodate a couple of Cars and there is a Storage Bldg. You really should take a look at this one...

Key facts

  • New stove
  • Fresh paint
  • New cabinets

Tags

NEW DUAL PANE WINDOWNEW LAMINATE FLOORINGFRESH PAINTNEW CABINETSNEW STOVEUPDATED BATHROOMS

Property features AI

Finance

  • Other: Living area sourced from public records; Located within Casa Del Rio Mobile Home Park
  • Financial info: Land lease: $1,254
  • HOA & community: Senior community; Community includes a park

Exterior

  • Parking: Located in Casa Del Rio Mobile Home Park
  • Utilities: Public sewer; District/public water
  • Home design: Mobile home model: Kingswood; Single-story; Entry at level 1
  • Construction: Mobile home remains on site; Mobile dimensions approximately 24 ft by 48 ft; Year built source: public records
  • Exterior features: Community pool; Corner lot; Level-with-street lot

Interior

  • Bathrooms: 2 full bathrooms
  • Interior features: One-level entry; Single-story home
  • Laundry & utility: Laundry area located in the kitchen

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 $165k.

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 $165k).
  • Recommended offer: $145k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.5% 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 (+3.3%/yr); 79 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 719 units permitted in Santa Barbara County in 2024 (217 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($82k/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 + 3.3% rent growth), your $46k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 260 days — a 12% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 17 sale attempts since 30y 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 $48k; list at $165k implies a 244% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,200 (12.0% below list)

Questions for the listing agent

  1. It's been on market 260 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 1976 — 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
1.71%
Cap rate
14.50%
Cash-on-cash
29.30%
DSCR
2.30
GRM
4.9

CMA / ARV

ARV (on-the-fly)
$129,024
Comps found
4
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1205 Via Hielo 0.05mi 2/2.0 (-1) 1,248 (+8%) 15mo $65,000 $52 66
1204 Via Felice 0.01mi 2/1.0 (-1) 1,008 (-12%) 8mo $113,000 $112 63
1632 Via Undoso 0.09mi 2/2.0 (-1) 1,320 (+15%) 8mo $149,000 $113 60
1608 Via Undoso 0.10mi 2/2.0 (-1) 1,284 (+12%) 16mo $134,000 $104 57

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 · 3.26% rent growth · sell at horizon

5-year hold
IRR
24.0%
Equity multiple
1.99×
Total profit
$45,869
Equity at exit
$24,602
10-year hold
IRR
32.0%
Equity multiple
3.93×
Total profit
$135,577
Equity at exit
$14,266

Cash invested: $46,200 (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 93454

Rents YoY
3.3%
Active inventory
79
Price-to-rent
4.9×

Monthly cashflow live

Estimated rent
$2,818 medium interval (Pro) →
Mortgage (P&I)
$865
Tax from tax record
$164 /mo · $1,973/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$592
Net cashflow
$1,128

Break-even live

Break-even rent $1,390
Max offer price $165,000
Occupancy floor 55%

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
$41,250
Closing costs
$4,950
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1124 N Suey Rd Santa Maria, CA 2.0 2.0 1296 $2,500 $1.93 13d 1 0.22mi
230 N Suey Rd Unit B Santa Maria, CA 2.0 2.0 799 $2,799 $3.50 21d 1 0.71mi
914 E El Camino St Santa Maria, CA 3.0 2.0 1441 $3,400 $2.36 21d 1 1.03mi
Lynne Dr Santa Maria, CA 3.0 2.5 1264 $3,000 $2.37 13d 1 1.30mi

Listing history 50 events

  1. 2026-06-18
    days on market $165,000 Active 260 DOM
  2. 2026-06-17
    days on market $165,000 Active 259 DOM
  3. 2026-06-16
    days on market $165,000 Active 258 DOM
  4. 2026-06-15
    days on market $165,000 Active 257 DOM
  5. 2026-06-14
    days on market $165,000 Active 255 DOM
  6. 2026-06-13
    days on market $165,000 Active 254 DOM
  7. 2026-06-10
    days on market $165,000 Active 252 DOM
  8. 2026-06-09
    days on market $165,000 Active 251 DOM
  9. 2026-06-08
    days on market $165,000 Active 250 DOM
  10. 2026-06-07
    days on market $165,000 Active 249 DOM
  11. 2026-06-05
    days on market $165,000 Active 246 DOM
  12. 2026-06-03
    days on market $165,000 Active 245 DOM
  13. 2026-06-02
    days on market $165,000 Active 244 DOM
  14. 2026-06-01
    days on market $165,000 Active 243 DOM
  15. 2026-05-31
    days on market $165,000 Active 242 DOM
  16. 2026-05-30
    days on market $165,000 Active 241 DOM
  17. 2026-05-22
    status Active
    Show marketing remark (569 chars)

    Here's your opportunity to preview this completely updated Double Wide Mobile Home. Interior redone from top to bottom. New Dual Pane Windows, new Laminated Flooring, Fresh Paint, new Cabinets, new Stove and overhead Hood. Both Bathrooms have been updated, one has a Tub, and one has a Walk-in Shower. The Exterior was repainted and new steps off the Car Port and Front Entrance were added. Plus, you can also enjoy the added Sunroom. The covered Car Port can accommodate a couple of Cars and there is a Storage Bldg. You really should take a look at this one...

  18. 2026-05-22
    status Active 569-char remark
    Show marketing remark (569 chars)

    Here's your opportunity to preview this completely updated Double Wide Mobile Home. Interior redone from top to bottom. New Dual Pane Windows, new Laminated Flooring, Fresh Paint, new Cabinets, new Stove and overhead Hood. Both Bathrooms have been updated, one has a Tub, and one has a Walk-in Shower. The Exterior was repainted and new steps off the Car Port and Front Entrance were added. Plus, you can also enjoy the added Sunroom. The covered Car Port can accommodate a couple of Cars and there is a Storage Bldg. You really should take a look at this one...

  19. 2026-05-12
    historical Active Under Contract
    Show marketing remark (569 chars)

    Here's your opportunity to preview this completely updated Double Wide Mobile Home. Interior redone from top to bottom. New Dual Pane Windows, new Laminated Flooring, Fresh Paint, new Cabinets, new Stove and overhead Hood. Both Bathrooms have been updated, one has a Tub, and one has a Walk-in Shower. The Exterior was repainted and new steps off the Car Port and Front Entrance were added. Plus, you can also enjoy the added Sunroom. The covered Car Port can accommodate a couple of Cars and there is a Storage Bldg. You really should take a look at this one...

  20. 2026-05-12
    historical Active Under Contract 569-char remark
    Show marketing remark (569 chars)

    Here's your opportunity to preview this completely updated Double Wide Mobile Home. Interior redone from top to bottom. New Dual Pane Windows, new Laminated Flooring, Fresh Paint, new Cabinets, new Stove and overhead Hood. Both Bathrooms have been updated, one has a Tub, and one has a Walk-in Shower. The Exterior was repainted and new steps off the Car Port and Front Entrance were added. Plus, you can also enjoy the added Sunroom. The covered Car Port can accommodate a couple of Cars and there is a Storage Bldg. You really should take a look at this one...

  21. 2025-12-05
    price $165,000
  22. 2025-10-10
    price $165,000 569-char remark
    Show marketing remark (569 chars)

    Here's your opportunity to preview this completely updated Double Wide Mobile Home. Interior redone from top to bottom. New Dual Pane Windows, new Laminated Flooring, Fresh Paint, new Cabinets, new Stove and overhead Hood. Both Bathrooms have been updated, one has a Tub, and one has a Walk-in Shower. The Exterior was repainted and new steps off the Car Port and Front Entrance were added. Plus, you can also enjoy the added Sunroom. The covered Car Port can accommodate a couple of Cars and there is a Storage Bldg. You really should take a look at this one...

  23. 2025-10-01
    listed $169,000 Active
  24. 2025-09-30
    listed $169,000 Active 569-char remark
    Show marketing remark (569 chars)

    Here's your opportunity to preview this completely updated Double Wide Mobile Home. Interior redone from top to bottom. New Dual Pane Windows, new Laminated Flooring, Fresh Paint, new Cabinets, new Stove and overhead Hood. Both Bathrooms have been updated, one has a Tub, and one has a Walk-in Shower. The Exterior was repainted and new steps off the Car Port and Front Entrance were added. Plus, you can also enjoy the added Sunroom. The covered Car Port can accommodate a couple of Cars and there is a Storage Bldg. You really should take a look at this one...

  25. 2025-09-29
    historical
  26. 2025-09-27
    historical
  27. 2025-08-19
    status Active
  28. 2025-08-19
    status Active
  29. 2025-06-27
    historical Active Under Contract
  30. 2025-06-27
    historical Active Under Contract
  31. 2025-03-20
    status Active
  32. 2025-03-20
    status Active
  33. 2025-03-14
    status Pending Sale
  34. 2025-03-14
    status Pending
  35. 2025-03-08
    price $169,000
  36. 2025-03-07
    price $169,000
  37. 2024-08-30
    price $180,000
  38. 2024-08-30
    price $180,000
  39. 2024-06-07
    listed $199,999 Active
  40. 2024-06-07
    listed $199,999 Active
  41. 2024-05-10
    soldstatus $48,000 Closed
  42. 2024-05-10
    soldstatus $48,000 Closed Sale
  43. 2024-03-12
    status Pending
  44. 2024-03-12
    status Pending Sale
  45. 2024-02-19
    listed $75,000 Active
  46. 2024-02-16
    listed $75,000 Active
  47. 2022-10-18
    soldstatus $40,000,000
  48. 2017-04-07
    historical
  49. 2016-09-27
    soldstatus $64,000
  50. 2016-06-25
    listed $68,000

ⓘ 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
$1,973 · $164/mo
Projected year-2 tax
$1,973 · $164/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 6/10 Major FEMA zone X (unshaded) · 65% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥84°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 11 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
$33,822
− Mortgage interest
−$9,243
− Property taxes
−$1,973
− Insurance
−$825
− Repairs & maintenance
−$2,706
− Management
−$2,706
− Depreciation
−$4,800
Taxable income
$11,569
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,777
After-tax cash flow
$10,761/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)
41,896
Household income
$81,522
Rent vs Own
47.7% rent · 52.3% own
Severe rent burden
1893.0

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 (73%)
Race & ethnicity
Hispanic / Latino 73% Two or more races 37% White 20% Native American 3% Asian 3%
Hispanic origin (detail)
Mexican 69%
Common ancestry
Russian 1% Italian 1% Lithuanian 1%
Foreign-born
26% · Canada, Vietnam
Languages at home
43% English-only · Spanish 52% Tagalog/Filipino 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
▼ -543.97%
Current HPI
313.0849
Rent YoY
▲ 3.26%
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

+450.9% since first listed
41 events — show timeline
  • 2026-05-22 Relisted CRMLS
  • 2026-05-22 Relisted NSBCRMLS
  • 2026-05-12 Contingent CRMLS
  • 2026-05-12 Contingent NSBCRMLS
  • 2025-12-05 Price Changed $165,000 CRMLS
  • 2025-10-10 Price Changed $165,000 NSBCRMLS
  • 2025-10-01 Listed $169,000 CRMLS
  • 2025-09-30 Listed $169,000 NSBCRMLS
  • 2025-09-29 Listing Removed CRMLS
  • 2025-09-27 Listing Removed NSBCRMLS
  • 2025-08-19 Relisted NSBCRMLS
  • 2025-08-19 Relisted CRMLS
  • 2025-06-27 Contingent CRMLS
  • 2025-06-27 Contingent NSBCRMLS
  • 2025-03-20 Relisted CRMLS
  • 2025-03-20 Relisted NSBCRMLS
  • 2025-03-14 Pending CRMLS
  • 2025-03-14 Pending NSBCRMLS
  • 2025-03-08 Price Changed $169,000 NSBCRMLS
  • 2025-03-07 Price Changed $169,000 CRMLS
  • 2024-08-30 Price Changed $180,000 NSBCRMLS
  • 2024-08-30 Price Changed $180,000 CRMLS
  • 2024-06-07 Listed $199,999 CRMLS
  • 2024-06-07 Listed $199,999 NSBCRMLS
  • 2024-05-10 Sold (MLS) $48,000 CRMLS
  • 2024-05-10 Sold (MLS) $48,000 NSBCRMLS
  • 2024-03-12 Pending NSBCRMLS
  • 2024-03-12 Pending CRMLS
  • 2024-02-19 Listed $75,000 CRMLS
  • 2024-02-16 Listed $75,000 NSBCRMLS
  • 2022-10-18 Sold (Public Records) $40,000,000 Public Records
  • 2017-04-07 Listing Removed NSBCRMLS
  • 2016-09-27 Sold (MLS) $64,000 NSBCRMLS
  • 2016-06-25 Listed $68,000 NSBCRMLS
  • 2003-08-20 Sold (MLS) $72,900 NSBCRMLS
  • 2003-05-16 Listed $72,900 NSBCRMLS
  • 1999-02-22 Sold (MLS) $26,990 NSBCRMLS
  • 1998-12-04 Listed $26,990 NSBCRMLS
  • 1997-07-10 Listed $29,900 NSBCRMLS
  • 1996-02-28 Sold (MLS) $29,000 NSBCRMLS
  • 1996-01-17 Listed $29,950 NSBCRMLS

Property tax history

+20.4%/yr

Latest (2025): $1,973 · +5.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…