CashFlowRE
Sign in Sign up
1150 Ventura Blvd #62
B- Composite 67.81
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.6/10.0
  • Condition / age +4.0/5.0
  • Livability +3.9/5.0
  • Rent growth +3.3/5.0
  • ARV discount +1.9/15.0
  • Appreciation +0.0/10.0

$199,000

1150 Ventura Blvd #62 · Camarillo, CA 93010
2 bd · 2.0 ba · 1,440 sqft · Manufactured · 153 Days on market
Built 1975 Good condition 3,532 sqft lot Est $177k · 12% over ↓ 5% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Move-in ready! Private, quiet, and remodeled. Location, location, location, Camarillo Mobile Estates 55+ Gated Community with Security Patrol. No Property Taxes! Superb location between the Outlets and Downtown Camarillo. Spacious 1440 sq. ft. open floor plan has 2 bedrooms + 2 bathrooms and no wasted space. Best location on a desirable corner lot and located close to the clubhouse, pool/spa and guest parking. Just completed renovation with many upgrades! Dual pane windows and sliding door, wide plank luxury vinyl flooring, designer light switches + outlets, LED lighting and ceiling fans. Redone roof with 10 year elastomeric coating. Completely painted inside + outside. Kitchen features a

Key facts

  • Large deck
  • Adjacent to pool
  • Complete renovation

Tags

COMPLETE RENOVATIONPRIVATE ENTRYLARGE DECKADJACENT TO POOLSPLIT FLOOR PLANBAR SINK

Property features AI

Finance

  • Other: Senior park (park type: Senior); Park name: Camarillo Mobile Estates; Number of units in complex: 135; Property is sold with mobile home to remain; All appliances included
  • Financial info: Listing terms: Cash or cash to new loan; Private transfer taxes apply; Manager approval required; Land lease type: Other (land not included); Land lease amount per year (provided by listing): $24,720
  • HOA & community: Gated community; Clubhouse; Fitness center / exercise room; Card room; Billiard room; Spa / heated community spa; Community heated pool and in-ground pool; Onsite property management; Guest parking; RV access/parking; Association fees include clubhouse and trash; Association allows pets per rules

Exterior

  • Parking: Carport attached; 2 total parking spaces; 2 covered parking spaces; Guest parking available in community
  • Security: 24-hour security; Automatic gate; Resident manager/on-site property management; Smoke detector; Carbon monoxide detector(s); Card/code access; Controlled access
  • Utilities: Public water with meter on property and in street; Sewer in street; Trash collection included with rent
  • Home design: Manufactured home (double-wide); 1 story; Aluminum skirting; Updated/Remodeled condition; Entry faces ground level with steps
  • Construction: Manufactured construction (Fleetwood); Manufacture date: 1975; Foundation with pier and beam; Quake bracing foundation
  • Exterior features: Composition roof; Deck(s); Covered front porch; Front porch; Barbecue (private); End unit; Partial copper plumbing; Shed; Corner lot; Close to clubhouse; Gutters; Front yard; Gated community; Exterior security lights; Automatic gate; Utilities underground

Interior

  • Kitchen: Built-in gas appliances; Gas cooktop; Gas oven; Gas grill; Range/oven; Hood fan; Water line to refrigerator; Water purifier
  • Bedrooms: Walk-in closet; Dressing area
  • Bathrooms: 2 full bathrooms; Remodeled bathrooms; Low-flow shower(s)
  • Heating & cooling: Central heat (natural gas); No cooling; Gas water heater unit
  • Interior features: Built-ins; Open floor plan; Wet bar; Storage space; Double pane windows; Drapes/Curtains; Ground-level entry with steps
  • Laundry & utility: Laundry inside; Washer and dryer included; Gas or electric dryer hookup; Electric dryer hookup; Dryer (electric) hookup; Vented exhaust fan

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 $199k. Condition is rated good.

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 $199k).
  • Recommended offer: $175k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.3% vs local median 2.5% in Camarillo — 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 (#72 in CA, #2,776 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, employment A+; Watch: cost of living F.
  • Pleasant Valley (urban): math 43% / reading 57% proficiency, ranked #119 of 517 in CA (top 23%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 20% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+3.4%/yr); 112 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 1,759 units permitted in Ventura County in 2024 (1,196 in 5+ unit buildings).
  • This rent runs 35% of the median local income ($111k/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 $6k 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.
  • At projected returns (-3.0% appreciation + 3.4% rent growth), your $56k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 153 days — a 12% lower offer ($175k) is reasonable based on typical stale-listing flexibility.
Recommended offer $175,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 153 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 1975 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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.
  7. 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.
  8. 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
1.62%
Cap rate
13.33%
Cash-on-cash
25.14%
DSCR
2.12
GRM
5.2

CMA / ARV

ARV (on-the-fly)
$177,120
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1150 Ventura Blvd #62 0.00mi 2/2.0 1,440 (0%) 0mo $199,000 $138 100
1150 Ventura Blvd #10 0.05mi 2/2.0 1,460 (+1%) 4mo $209,000 $143 92
1150 Ventura Blvd #103 0.10mi 2/2.0 1,440 (0%) 15mo $125,000 $87 83
1150 Ventura Blvd #66 0.13mi 2/1.5 1,440 (0%) 20mo $130,000 $90 76
1150 Ventura Blvd #119 0.05mi 3/2.0 (+1) 1,344 (-7%) 13mo $165,000 $123 71
1150 Ventura Blvd #14 0.13mi 3/2.0 (+1) 1,392 (-3%) 22mo $130,000 $93 66
1150 Ventura Blvd #27 0.05mi 3/2.0 (+1) 1,600 (+11%) 16mo $212,000 $133 61
1150 Ventura Blvd #31 0.13mi 3/2.0 (+1) 1,248 (-13%) 12mo $93,000 $75 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 · 3.35% rent growth · sell at horizon

5-year hold
IRR
19.0%
Equity multiple
1.78×
Total profit
$43,283
Equity at exit
$29,672
10-year hold
IRR
27.6%
Equity multiple
3.48×
Total profit
$138,317
Equity at exit
$17,206

Cash invested: $55,720 (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 93010

Rents YoY
3.4%
Active inventory
112
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$3,218 high interval (Pro) →
Mortgage (P&I)
$1,044
Tax est. 1.5%
$249 /mo · $2,985/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$676
Net cashflow
$1,167

Break-even live

Break-even rent $1,741
Max offer price $199,000
Occupancy floor 59%

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
$49,750
Closing costs
$5,970
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
921 Paseo Camarillo Camarillo, CA 1.0–3.0 1.0–2.5 1008 $2,773 $2.75 2d 25 0.33mi
645 Lantana St Camarillo, CA 2.0 1.0–2.0 753 $2,660 $3.53 2d 9 0.39mi
811 Paseo Camarillo Camarillo, CA 1.0–2.0 1.0–2.0 840 $2,779 $3.31 2d 3 0.41mi
361 Jalisco Ct Camarillo, CA 3.0 2.5 1467 $3,400 $2.32 2d 1 0.43mi
552 Chapala Dr Camarillo, CA 3.0 2.0 1460 $3,750 $2.57 15d 1 0.50mi
560 Chapala Dr Camarillo, CA 3.0 2.5 1467 $3,850 $2.62 2d 1 0.51mi
555 Rosewood Ave Camarillo, CA 1.0–2.0 1.0–1.5 856 $2,851 $3.33 2d 9 0.55mi
1775 Monte Vista Dr Camarillo, CA 3.0 2.0 1435 $3,495 $2.44 10d 1 0.55mi
492 Paseo del Valle Camarillo, CA 3.0 3.0 1511 $3,900 $2.58 2d 1 0.57mi
390 Paseo Camarillo Camarillo, CA 1.0–2.0 1.0–2.0 890 $3,300 $3.71 2d 11 0.61mi
2024 Ventura Blvd Camarillo, CA 2.0 1.0 875 $2,800 $3.20 2d 1 0.66mi
530 Calle La Roda Camarillo, CA 1.0–2.0 1.0 835 $2,750 $3.29 2d 1 0.75mi
2400 Pickwick Dr Camarillo, CA 1.0–2.0 1.0 826 $2,850 $3.45 2d 2 1.07mi
876 Palmer Ave Camarillo, CA 3.0 2.0 1851 $3,999 $2.16 10d 1 1.09mi
140 Spanish Moss Pl #15 Camarillo, CA 3.0 2.0 1333 $3,500 $2.63 24d 1 1.10mi
668 Spring Oak Rd Camarillo, CA 1.0–3.0 1.0–2.0 1047 $3,330 $3.18 2d 23 1.10mi
231 Camino Toluca Camarillo, CA 3.0 2.5 1657 $3,850 $2.32 2d 1 1.35mi
3065 Village At the Park Dr Camarillo, CA 1.0–2.0 1.0–2.0 753 $3,095 $4.11 2d 4 1.46mi
352 Townsite Promenade Camarillo, CA 1.0–2.0 1.0–2.0 947 $3,479 $3.67 2d 16 1.47mi

Listing history 12 events

  1. 2026-06-13
    status $199,000 Pending 153 DOM
  2. 2026-06-10
    days on market $199,000 Active 153 DOM
  3. 2026-06-09
    days on market $199,000 Active 152 DOM
  4. 2026-06-08
    days on market $199,000 Active 151 DOM
  5. 2026-06-07
    days on market $199,000 Active 150 DOM
  6. 2026-06-05
    days on market $199,000 Active 147 DOM
  7. 2026-06-03
    days on market $199,000 Active 146 DOM
  8. 2026-06-02
    days on market $199,000 Active 145 DOM
  9. 2026-06-01
    days on market $199,000 Active 144 DOM
  10. 2026-05-31
    days on market $199,000 Active 143 DOM
  11. 2026-03-11
    price $199,000
  12. 2026-01-08
    listed $209,000 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 1/10 Low
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥89°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 4 unhealthy d/yr today · 5 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
$38,620
− Mortgage interest
−$11,147
− Property taxes
−$2,985
− Insurance
−$995
− Repairs & maintenance
−$3,090
− Management
−$3,090
− Depreciation
−$5,789
Taxable income
$11,525
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,766
After-tax cash flow
$11,241/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.

Condition & rehab AI · 14 photos

Good 80/100 Cosmetic rehab

This move-in ready manufactured home is in excellent condition with recent renovations and improvements, making it an attractive option for both resale and rental.

Value-add opportunities

  • Both Painting the exterior and interior — Enhances curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhances curb appeal and adds value to the property.

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior — Enhances curb appeal and interior aesthetics.
  • Both Landscaping improvements — Enhances curb appeal and adds value to the property.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Pleasant Valley
NCES district ID
0630990
Math proficiency
43% ▼ -10.00%
Reading proficiency
57% ▼ -8.00%
Median HH income
$87,342
Composite
46.3/100
National rank
#2476
State rank
#119 of 517 in CA

Livability — Camarillo

Score
78/100
State rank
#72
US rank
#2776

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Camarillo, CA
County
Ventura County · 829,955 people
City population
82,539
Metro
Oxnard-Thousand Oaks-Ventura, CA
Population (ZIP)
46,748
Household income
$111,176
Rent vs Own
35.6% rent · 64.4% own
Severe rent burden
1878.0

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 0.62)
Race & ethnicity
White 50% Hispanic / Latino 34% Two or more races 15% Asian 8% Black 3%
Hispanic origin (detail)
Mexican 26%
Common ancestry
Italian 3% Lithuanian 2% Slovak 2%
Foreign-born
15% · Canada, South Korea, China
Languages at home
74% English-only · Spanish 17% Other Indo-European 2% Tagalog/Filipino 2%

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
▼ -906.39%
Current HPI
283.5793
Rent YoY
▲ 3.35%
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

-4.8% since first listed
2 events — show timeline
  • 2026-03-11 Price Changed $199,000 TheMLS
  • 2026-01-08 Listed $209,000 TheMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…