CashFlowRE
Sign in Sign up
250 E Telegraph Rd #211
D+ Composite 49.43
Why this score? — see what drove the D+ 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 +25.0/30.0
  • DSCR +8.2/10.0
  • 1% rule +5.2/10.0
  • Livability +3.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$269,999

250 E Telegraph Rd #211 · Fillmore, CA 93015
2 bd · 2.0 ba · 1,215 sqft · Manufactured public records · 2 Days on market
Built 1999 1,215 sqft lot Est $194k · 39% over ↓ 5% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This mobile home is located in the El Dorado Family MHP and features 2 bedrooms, 2 full bathrooms and a bonus room that can be used as a den, office or guest room. Outside you will find a well-kept yard with grass, a plum tree and tomato plant. Home also has two storage sheds. Park amenities include a large community room, billiard room, pool, and spa.

Key facts

  • Clubhouse
  • Bonus room
  • Mature plum tree

Tags

BONUS ROOMNATURAL GRASSMATURE PLUM TREESTORAGE SHEDCLUBHOUSEBILLIARD 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 $270k.

Deal economics

  • At list price, monthly cash flow is $590 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $270k).
  • Cap rate 8.9% vs local median 1.8% in Fillmore — 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 74/100 on livability (#145 in CA, #4,935 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, health & safety A+, crime A; Watch: schools F, cost of living F.
  • Fillmore Unified (town): math 18% / reading 25% proficiency, ranked #1,196 of 1,400 in CA (top 85%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 61 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; 1,759 units permitted in Ventura County in 2024 (1,196 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($93k/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 $2k of loan paydown is wiped out by about $8k 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

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 2y 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.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; major wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $269,999

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
1.02%
Cap rate
8.91%
Cash-on-cash
9.36%
DSCR
1.42
GRM
8.2

CMA / ARV

ARV (on-the-fly)
$194,400
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
250 E Telegraph Rd #211 0.00mi 2/2.0 1,215 (0%) 0mo $264,000 $217 100
250 E Telegraph Rd #248 0.09mi 3/2.0 (+1) 1,159 (-5%) 2mo $210,000 $181 82
250 E Telegraph Rd #77 0.21mi 2/2.0 1,248 (+3%) 4mo $150,000 $120 82
250 E Telegraph Rd #240 0.05mi 2/2.0 1,248 (+3%) 16mo $149,000 $119 80
250 E Telegraph rd #30 Rd #30 0.21mi 3/2.0 (+1) 1,248 (+3%) 4mo $200,000 $160 77
250 E Telegraph Rd #200 0.21mi 2/2.0 1,344 (+11%) 1mo $174,600 $130 72
250 E Telegraph Rd #253 0.07mi 2/— 1,040 (-14%) 13mo $150,000 $144 62
250 E Telegraph Rd #113 0.21mi 2/— 1,344 (+11%) 22mo $182,500 $136 54
250-E E Telegraph Rd #149 0.21mi 2/2.0 1,368 (+13%) 22mo $245,000 $179 51
250 E Telegraph Rd #188 0.21mi 2/2.0 1,040 (-14%) 20mo $170,000 $163 50

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-2.2%
Equity multiple
0.92×
Total profit
$-6,315
Equity at exit
$40,258
10-year hold
IRR
7.4%
Equity multiple
1.56×
Total profit
$42,353
Equity at exit
$23,345

Cash invested: $75,600 (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 93015

Active inventory
61
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$2,760 medium interval (Pro) →
Mortgage (P&I)
$1,416
Tax from tax record
$62 /mo · $742/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$580
Net cashflow
$590

Break-even live

Break-even rent $2,013
Max offer price $269,999
Occupancy floor 74%

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
$67,500
Closing costs
$8,100
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
152 Main St Fillmore, CA 2.0 1.0 750 $3,500 $4.67 43d 1 0.49mi
147 Sespe Ave Apt B Fillmore, CA 2.0 1.0 960 $2,250 $2.34 15d 1 0.57mi
442 B St Fillmore, CA 3.0 2.0 1153 $3,300 $2.86 1d 1 1.47mi

Listing history 6 events

  1. 2026-04-18
    status Pending
  2. 2026-04-16
    listed $269,999 Active
  3. 2024-12-13
    status Pending Sale 354-char remark
    Show marketing remark (354 chars)

    This mobile home is located in the El Dorado Family MHP and features 2 bedrooms, 2 full bathrooms and a bonus room that can be used as a den, office or guest room. Outside you will find a well-kept yard with grass, a plum tree and tomato plant. Home also has two storage sheds. Park amenities include a large community room, billiard room, pool, and spa.

  4. 2024-12-13
    soldstatus $255,000 Closed Sale 354-char remark
    Show marketing remark (354 chars)

    This mobile home is located in the El Dorado Family MHP and features 2 bedrooms, 2 full bathrooms and a bonus room that can be used as a den, office or guest room. Outside you will find a well-kept yard with grass, a plum tree and tomato plant. Home also has two storage sheds. Park amenities include a large community room, billiard room, pool, and spa.

  5. 2024-10-28
    historical Active Under Contract 354-char remark
    Show marketing remark (354 chars)

    This mobile home is located in the El Dorado Family MHP and features 2 bedrooms, 2 full bathrooms and a bonus room that can be used as a den, office or guest room. Outside you will find a well-kept yard with grass, a plum tree and tomato plant. Home also has two storage sheds. Park amenities include a large community room, billiard room, pool, and spa.

  6. 2024-09-23
    listed $285,600 Active 354-char remark
    Show marketing remark (354 chars)

    This mobile home is located in the El Dorado Family MHP and features 2 bedrooms, 2 full bathrooms and a bonus room that can be used as a den, office or guest room. Outside you will find a well-kept yard with grass, a plum tree and tomato plant. Home also has two storage sheds. Park amenities include a large community room, billiard room, pool, and spa.

ⓘ 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
$742 · $62/mo
Projected year-2 tax
$2,052 · $171/mo
Expected delta
+$1,310/yr (+$109/mo · 176.4%)

ⓘ 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 · 71% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥98°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 7 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
$33,115
− Mortgage interest
−$15,124
− Property taxes
−$742
− Insurance
−$1,350
− Repairs & maintenance
−$2,649
− Management
−$2,649
− Depreciation
−$7,855
Taxable income
$2,746
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$659
After-tax cash flow
$6,419/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
Fillmore Unified
NCES district ID
0613800
Math proficiency
18% ▼ -1.00%
Reading proficiency
25% ▼ -2.00%
Median HH income
$59,326
Composite
23.21/100
National rank
#13323
State rank
#1196 of 1400 in CA

Livability — Fillmore

Score
74/100
State rank
#145
US rank
#4935

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fillmore, CA
County
Ventura County · 829,955 people
City population
19,191
Metro
Oxnard-Thousand Oaks-Ventura, CA
Population (ZIP)
19,191
Household income
$92,777
Rent vs Own
33.2% rent · 66.8% own
Severe rent burden
499.0

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
Predominantly Hispanic (72%)
Race & ethnicity
Hispanic / Latino 72% Two or more races 23% White 23% Asian 1%
Hispanic origin (detail)
Mexican 68%
Common ancestry
Slovak 2% Lithuanian 2% Serbian 1%
Foreign-born
22% · Canada
Languages at home
49% English-only · Spanish 50%

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
▼ -1091.27%
Current HPI
297.9157
Rent YoY
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

-5.5% since first listed
6 events — show timeline
  • 2026-04-18 Pending GEMLS
  • 2026-04-16 Listed $269,999 GEMLS
  • 2024-12-13 Pending CRMLS
  • 2024-12-13 Sold (MLS) $255,000 CRMLS
  • 2024-10-28 Contingent CRMLS
  • 2024-09-23 Listed $285,600 CRMLS

Property tax history

+3.8%/yr

Latest (2025): $742 · +60.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…