CashFlowRE
Sign in Sign up
1201 Via Felice
B+ Composite 77.21
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 +9.9/10.0
  • Livability +3.6/5.0
  • Rent growth +3.3/5.0
  • Schools +2.9/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$135,000

1201 Via Felice · Santa Maria, CA 93454
2 bd · 2.0 ba · 1,488 sqft · Manufactured public records · 10 Days on market
Manufactured home Built 1975 565 sqft lot Est $165k · 18% under

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

Listing remarks MLS

Welcome to easy Central Coast living in this beautifully maintained 2-bedroom, 2-bath manufactured home located in a desirable 55+ community on the northeast side of the Santa Maria Valley. This peaceful and well-kept park offers residents a relaxing lifestyle with wonderful amenities, including a clubhouse and community pool. Inside, you'll find an inviting open-concept floor plan where the living room, dining area, and kitchen flow seamlessly together, creating an ideal space for both everyday living and entertaining. The spacious kitchen features Corian countertops, abundant cabinetry, generous counter space, a center island with seating, and a charming breakfast nook perfect for morning coffee or casual dining. Large, upgraded windows and sliding glass doors fill the home with natural light, creating a bright and welcoming atmosphere throughout. The spacious primary suite offers a private retreat complete with an ensuite bathroom featuring a soaking tub and upgraded vanity. The guest bathroom has also been tastefully updated with newer tile, sink, and toilet. Additional features include a dedicated indoor laundry room, ample storage, and thoughtful updates throughout the home. Step outside and enjoy the beautiful covered porch on the south side of the home, complete with newly installed railings and carpeting, providing the perfect setting to relax and enjoy the mild Central Coast climate year-round. The property also offers a covered carport and drought-tolerant landscaping for easy maintenance. Whether you're looking to downsize, retire, or simply enjoy a more relaxed pace of life, this charming home offers comfort, convenience, and an exceptional community you'll be proud to call home.

Key facts

  • Breakfast nook
  • Corian countertops
  • Spacious kitchen

Tags

OPEN-CONCEPT FLOOR PLANSPACIOUS KITCHENCORIAN COUNTERTOPSCENTER ISLANDBREAKFAST NOOKUPGRADED WINDOWS

Property features AI

Finance

  • Financial info: Land lease: $1,163
  • HOA & community: Senior community; Street lighting; Manager approval required

Exterior

  • Parking: Located in Casa Del Rio mobile home park
  • Utilities: Public sewer; District/Public water
  • Home design: Single-story mobile home; Mobile home remains on site; Entry at main level
  • Construction: Mobile home (24 ft by 60 ft); Public records used for year built
  • Exterior features: Covered porch; Patio; Association pool

Interior

  • Bedrooms: All bedrooms located on the ground/main level
  • Bathrooms: 2 full bathrooms
  • Interior features: All bedrooms on one level; Main entry; One-level home
  • Laundry & utility: Dedicated laundry 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 $135k.

Deal economics

  • At list price, monthly cash flow is $660 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Cap rate 12.2% 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: 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.
  • Zoned schools: Tunnell (Martin Luther) Elementary (803 students, 78% FRL); Kunst (Tommie) Junior High (1,030 students, 61% FRL); Pioneer Valley High (3,220 students, 74% FRL) — zoned schools at 71% FRL track the district average.
  • Market conditions: Rents rising (+3.3%/yr); 83 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 16d 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k 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 $38k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 27y ago; this cycle's ask has dropped $15k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $63k; list at $135k implies a 114% 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 $135,000

Questions for the listing agent

  1. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.49%
Cap rate
12.16%
Cash-on-cash
20.96%
DSCR
1.93
GRM
5.6

CMA / ARV

ARV (on-the-fly)
$165,168
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1127 Via Estio 0.04mi 2/2.0 1,536 (+3%) 7mo $152,000 $99 87
1620 Via Ynez 0.14mi 3/2.0 (+1) 1,488 (0%) 1mo $165,000 $111 87
1602 Via Tropico 0.12mi 3/2.0 (+1) 1,512 (+2%) 0mo $320,000 $212 86
1403 Via Asueto 0.14mi 2/2.0 1,440 (-3%) 2mo $210,000 $146 86
1651 Via Quantico 0.06mi 3/2.0 (+1) 1,521 (+2%) 4mo $200,000 $131 85
1627 Via Sabroso 0.06mi 2/2.0 1,440 (-3%) 13mo $60,000 $42 82
1201 Via Gusto 0.03mi 3/2.0 (+1) 1,536 (+3%) 10mo $165,000 $107 80
1608 Via Quantico 0.16mi 3/2.0 (+1) 1,536 (+3%) 4mo $115,000 $75 79
1127 Via Contento 0.10mi 2/2.0 1,392 (-6%) 6mo $115,000 $83 79
1617 Via Rico 0.05mi 3/2.0 (+1) 1,568 (+5%) 11mo $174,000 $111 75
1632 Via Undoso 0.12mi 2/2.0 1,320 (-11%) 8mo $149,000 $113 69
1608 Via Undoso 0.11mi 2/2.0 1,284 (-14%) 17mo $134,000 $104 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 · 3.26% rent growth · sell at horizon

5-year hold
IRR
13.7%
Equity multiple
1.55×
Total profit
$20,726
Equity at exit
$20,129
10-year hold
IRR
22.7%
Equity multiple
2.97×
Total profit
$74,491
Equity at exit
$11,672

Cash invested: $37,800 (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 93454

Rents YoY
3.3%
Active inventory
83
Price-to-rent
5.6×

Monthly cashflow live

Estimated rent
$2,017 medium interval (Pro) →
Mortgage (P&I)
$708
Tax est. 1.5%
$169 /mo · $2,025/yr
Insurance
$56
HOA
$0
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$423
Net cashflow
$660

Break-even live

Break-even rent $1,181
Max offer price $135,000
Occupancy floor 62%

Sensitivity live

Price -10% $753 -5% $707 +0% $660 +5% $613 +10% $567
Rent -10% $501 -5% $580 +0% $660 +5% $740 +10% $819
Rate -1.0pp $728 -0.5pp $694 base $660 +0.5pp $625 +1.0pp $590

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
$33,750
Closing costs
$4,050
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1124 N Suey Rd Santa Maria, CA 2.0 2.0 1296 $2,500 $1.93 16d 1 0.22mi
914 E El Camino St Santa Maria, CA 3.0 2.0 1441 $3,400 $2.36 23d 1 1.03mi
Lynne Dr Santa Maria, CA 3.0 2.5 1264 $3,000 $2.37 16d 1 1.30mi

Listing history 8 events

  1. 2026-06-23
    pricedays on market $135,000 Active 10 DOM
  2. 2026-06-21
    days on market $150,000 Active 9 DOM
  3. 2026-06-18
    days on market $150,000 Active 6 DOM
  4. 2026-06-17
    days on market $150,000 Active 5 DOM
  5. 2026-06-16
    days on market $150,000 Active 4 DOM
  6. 2026-06-15
    days on market $150,000 Active 3 DOM
  7. 2026-06-13
    remarks 699-char remark
  8. 2026-06-13
    listed $150,000 Active 1 DOM

ⓘ 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 6/10 Major FEMA zone X (unshaded) · 48% 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
$24,198
− Mortgage interest
−$7,562
− Property taxes
−$2,025
− Insurance
−$675
− Repairs & maintenance
−$1,936
− Management
−$1,936
− Depreciation
−$3,927
Taxable income
$6,137
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,473
After-tax cash flow
$6,448/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

+435.7% since first listed
6 events — show timeline
  • 2026-06-12 Listed $150,000 NSBCRMLS
  • 2026-06-12 Listed $150,000 CRMLS
  • 2016-06-17 Sold (MLS) $63,100 NSBCRMLS
  • 2016-02-16 Listed $63,000 NSBCRMLS
  • 2000-01-20 Sold (MLS) $26,000 NSBCRMLS
  • 1999-08-17 Listed $28,000 NSBCRMLS

Property tax history

-6.9%/yr

Latest (2025): $159 · +5.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…