CashFlowRE
Sign in Sign up
2920 Clark Unit k-17
B- Composite 66.94
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
  • DSCR +10.0/10.0
  • 1% rule +7.5/10.0
  • ARV discount +7.5/15.0
  • Schools +3.9/10.0
  • Rent growth +3.0/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,000

2920 Clark Unit k-17 · Butte Valley, CA 95965
3 bd · 2.0 ba · 1,240 sqft · Manufactured · 87 Days on market
Built 2022 $112/sqft · 114% above area ↓ 16% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover this brand new 3-bedroom, 2-bath manufactured home located in a picture-perfect setting in the beautiful rolling countryside of Butte Valley. This home offers privacy, tranquility, and stunning panoramic views. Space rent has also been reduced to $650 per month. The interior features a spacious open kitchen floor plan with a huge kitchen island and vaulted ceilings. Enjoy new wood laminate flooring and double-paned windows throughout, along with stainless steel appliances and granite countertops in both the kitchen and bathrooms, complemented by custom wood cabinets. Built solidly with 2x4s and hardwood exterior walls, the home is designed for comfort with walled-in insulation. A brand new Central AC system to be installed by the seller as a buyer incentive. Centrally located, this home is close to excellent fishing, horseback riding, and hiking. You’ll be just 3 miles from Lake Oroville's Lime Saddle Marina and only 15 minutes from Table Mountain State Park. A short walk takes you to Butte College and the 4 Corners Gas Market, with a quick 15-minute commute to Chico, Oroville, and Paradise. Located in the reputable Durham School District, it's a great option for families, college students, or retirees. Seller Financing and Mobile Financing is available through flexible in-house lenders with only 5 to 10% down required for those with decent credit. Plus, you’ll benefit from free water and sewer services. Join the newly upgraded Foothill Family Community, where owning a brand new home in the Chico and Oroville area is now more affordable than ever!

Key facts

  • Double paned windows
  • Huge kitchen island
  • Vaulted ceilings

Tags

SPACIOUS OPEN KITCHENHUGE KITCHEN ISLANDVAULTED CEILINGSNEW WOOD LAMINATE FLOORINGDOUBLE PANED WINDOWSSTAINLESS STEEL APPLIANCES

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 $139k.

Deal economics

  • At list price, monthly cash flow is $548 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $139k).
  • Recommended offer: $131k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 50/100 on livability (#1,130 in CA) — a working-class tenant base; expect higher turnover. Strengths: employment A+, housing A; Watch: schools C-, crime C-, amenities F.
  • Durham Unified (rural): math 40% / reading 48% proficiency, ranked #180 of 517 in CA (top 35%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.9%/yr); 167 active listings in the ZIP; 946 units permitted in Butte County in 2024 (254 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($53k/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 $961 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Butte County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 1.9% rent growth), your $39k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 87 days — a 6% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 3y 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: severe wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $130,659 (6.0% below list)

Questions for the listing agent

  1. It's been on market 87 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.25%
Cap rate
11.02%
Cash-on-cash
16.89%
DSCR
1.75
GRM
6.6

CMA / ARV

ARV (median comp)
$65,000
List price
$139,000
Delta
113.85%
Verdict
OVERPRICED
Comps
3 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2920 Clark Rd Unit 7K 0.19mi 3/2.0 1,144 (-8%) 4mo $65,000 $57 75
2920 Clark Unit C-15 0.19mi 3/2.0 1,240 (0%) 24mo $150,000 $121 71
2920 Clark Rd Unit 19K 0.19mi 3/2.0 1,144 (-8%) 11mo $62,500 $55 69
2920 Clark Rd Unit E3 0.19mi 3/2.0 1,120 (-10%) 12mo $90,000 $80 65

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 · 1.88% rent growth · sell at horizon

5-year hold
IRR
6.9%
Equity multiple
1.27×
Total profit
$10,368
Equity at exit
$20,725
10-year hold
IRR
15.3%
Equity multiple
2.18×
Total profit
$45,938
Equity at exit
$12,018

Cash invested: $38,920 (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 95965

Home prices YoY
-31.6%
Rents YoY
1.9%
Active inventory
167
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,743 medium interval (Pro) →
Mortgage (P&I)
$729
Tax from tax record
$43 /mo · $512/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$366
Net cashflow
$548

Break-even live

Break-even rent $1,050
Max offer price $139,000
Occupancy floor 64%

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
$34,750
Closing costs
$4,170
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.

Listing history 30 events

  1. 2026-06-19
    days on market $139,000 Active 87 DOM
  2. 2026-06-18
    days on market $139,000 Active 86 DOM
  3. 2026-06-17
    days on market $139,000 Active 85 DOM
  4. 2026-06-16
    days on market $139,000 Active 84 DOM
  5. 2026-06-15
    days on market $139,000 Active 83 DOM
  6. 2026-06-14
    days on market $139,000 Active 81 DOM
  7. 2026-06-13
    days on market $139,000 Active 80 DOM
  8. 2026-06-10
    days on market $139,000 Active 78 DOM
  9. 2026-06-09
    days on market $139,000 Active 77 DOM
  10. 2026-06-08
    days on market $139,000 Active 76 DOM
  11. 2026-06-07
    days on market $139,000 Active 75 DOM
  12. 2026-06-05
    days on market $139,000 Active 72 DOM
  13. 2026-06-02
    days on market $139,000 Active 70 DOM
  14. 2026-06-01
    days on market $139,000 Active 69 DOM
  15. 2026-05-31
    days on market $139,000 Active 68 DOM
  16. 2026-05-30
    days on market $139,000 Active 67 DOM
  17. 2026-03-24
    listed $139,000 Active 1594-char remark
    Show marketing remark (1594 chars)

    Discover this brand new 3-bedroom, 2-bath manufactured home located in a picture-perfect setting in the beautiful rolling countryside of Butte Valley. This home offers privacy, tranquility, and stunning panoramic views. Space rent has also been reduced to $650 per month. The interior features a spacious open kitchen floor plan with a huge kitchen island and vaulted ceilings. Enjoy new wood laminate flooring and double-paned windows throughout, along with stainless steel appliances and granite countertops in both the kitchen and bathrooms, complemented by custom wood cabinets. Built solidly with 2x4s and hardwood exterior walls, the home is designed for comfort with walled-in insulation. A brand new Central AC system to be installed by the seller as a buyer incentive. Centrally located, this home is close to excellent fishing, horseback riding, and hiking. You’ll be just 3 miles from Lake Oroville's Lime Saddle Marina and only 15 minutes from Table Mountain State Park. A short walk takes you to Butte College and the 4 Corners Gas Market, with a quick 15-minute commute to Chico, Oroville, and Paradise. Located in the reputable Durham School District, it's a great option for families, college students, or retirees. Seller Financing and Mobile Financing is available through flexible in-house lenders with only 5 to 10% down required for those with decent credit. Plus, you’ll benefit from free water and sewer services. Join the newly upgraded Foothill Family Community, where owning a brand new home in the Chico and Oroville area is now more affordable than ever!

  18. 2026-02-24
    historical
  19. 2026-02-13
    price $139,000
  20. 2026-01-30
    price $159,000
  21. 2024-09-05
    status Active
  22. 2024-08-25
    historical
  23. 2023-11-21
    status Active
  24. 2023-11-10
    price $149,900
  25. 2023-11-10
    historical
  26. 2023-10-20
    status Active
  27. 2023-10-09
    historical
  28. 2023-07-10
    price $159,850
  29. 2023-05-15
    price $159,900
  30. 2023-04-11
    listed $165,000 Active

ⓘ 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
$512 · $43/mo
Projected year-2 tax
$1,056 · $88/mo
Expected delta
+$544/yr (+$45/mo · 106.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 9/10 Extreme
  • 🌡 Heat 8/10 Severe 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 37 unhealthy d/yr today · 40 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
$20,921
− Mortgage interest
−$7,786
− Property taxes
−$512
− Insurance
−$695
− Repairs & maintenance
−$1,674
− Management
−$1,674
− Depreciation
−$4,044
Taxable income
$4,537
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,089
After-tax cash flow
$5,485/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
Durham Unified
NCES district ID
0611730
Math proficiency
40% ▼ -7.00%
Reading proficiency
48% ▼ -5.00%
Median HH income
$65,306
Composite
39.25/100
National rank
#4003
State rank
#180 of 517 in CA

Livability — Butte Valley

Score
50/100
State rank
#1130
US rank
#25679

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Butte Valley, CA
County
Butte County · 175,030 people
Metro
Chico, CA
Population (ZIP)
21,181
Household income
$53,198
Rent vs Own
37.1% rent · 62.9% own
Severe rent burden
892.0

Population outlook (Butte County) Hauer SSP2

Today (2025)
237,527 people
By 2030
243,804 · +2.6%
By 2040
253,899 · +6.9%
By 2050
262,561 · +10.5%
By 2075
283,709 · +19.4%
By 2100
282,689 · +19.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 50% Hispanic / Latino 20% Asian 16% Two or more races 13% Black 3% Native American 3%
Hispanic origin (detail)
Mexican 19%
Common ancestry
Lithuanian 2% Iranian 2% Russian 1%
Foreign-born
12% · Canada
Languages at home
75% English-only · Spanish 13% Other Asian/Pacific 10% Tagalog/Filipino 1%

Political lean MEDSL · Butte

2024 margin
Toss-up / Even · D 46.8% · R 49.9% · Other 3.3%
2008→2024 swing
-5.5pp toward R · 2008: 2.4pp · 2024: -3.1pp
All cycles
2024: R+3.1 2020: D+1.7 2016: R+4.0 2012: R+3.9 2008: D+2.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -146.76%
Current HPI
317.0277
Rent YoY
▲ 1.88%
Metro
Chico, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

-15.8% since first listed
14 events — show timeline
  • 2026-03-24 Listed $139,000 CRMLS
  • 2026-02-24 Listing Removed CRMLS
  • 2026-02-13 Price Changed $139,000 CRMLS
  • 2026-01-30 Price Changed $159,000 CRMLS
  • 2024-09-05 Relisted CRMLS
  • 2024-08-25 Listing Removed CRMLS
  • 2023-11-21 Relisted CRMLS
  • 2023-11-10 Price Changed $149,900 CRMLS
  • 2023-11-10 Listing Removed CRMLS
  • 2023-10-20 Relisted CRMLS
  • 2023-10-09 Listing Removed CRMLS
  • 2023-07-10 Price Changed $159,850 CRMLS
  • 2023-05-15 Price Changed $159,900 CRMLS
  • 2023-04-11 Listed $165,000 CRMLS

Property tax history

+0.3%/yr

Latest (2021): $512 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…