CashFlowRE
Sign in Sign up
344 Via Valencia #130
B+ Composite 78.71
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.0/5.0
  • Schools +3.8/10.0
  • Rent growth +3.4/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$138,888

344 Via Valencia #130 · Pacheco, CA 94553
2 bd · 1.0 ba · 720 sqft · Manufactured · 196 Days on market
Built 1972 Est $169k · 18% under

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

Listing remarks MLS

344 Via Valencia, is a Single Wide MH that has been partially remodeled. The floorplan in this 2 Bedroom, 1 Bath, 720 square foot home is wide openwith a good size Kitchen & Family Room Combo. Recent upgrades to this MH include Quartz Counter tops, newer Appliances & Linoleum Floors in Kitchen, new Vanity over Cabinets, Counter tops & Shower Surrounds in Bathroom. The original paneled walls in both Bedrooms have come alive with a touch of soft gray paint. Most Single Wide's have a smaller "footprint" which results in bigger Yard Space - and this MH is no exception. You will also enjoy all the wonderful amenities that Rancho Diablo MH Park has to offer including Club House, Pool & Spa, and many year round activities for its Senior residents. The nearby Shopping, Parks, and Schools in Pleasant Hill & the upscale Veranda in Concord, are some some of the most desirable destinations in CONTRA COSTA. All of this for $115,000. Home and Termite Inspections have not been on this MH which is very rare for a home being sold by Old Harbour Company. Although newer Vinyl Windows have been installed, new flooring should be added throughout the MH and we suggest a Home, Termite & Roof Inspection for any potential Buyer.

Key facts

  • Stone counter tops
  • Updated bathroom
  • 2 parking spots

Tags

UPDATED BATHROOMSTONE COUNTER TOPSWATER PROOF VINYL FLOORSFRESHLY PAINTED INTERIORSTAINLESS-STEEL REFRIGERATORSTAINLESS-STEEL STOVE

Property features AI

Finance

  • Other: Property condition noted as updated/remodeled; Restrictions: Other
  • HOA & community: Association fee listed as 0

Exterior

  • Parking: Carport with 2 covered spaces (2 total parking spaces)
  • Utilities: Individual electric meter; Individual gas meter; Public water; Public sewer
  • Home design: Manufactured in park (Single Wide); Model: Whittier; Built in 1972
  • Construction: Single wide manufactured home; Vinyl skirting
  • Exterior features: Located in Rancho Diablo Mobile Home Park; Vinyl skirting; Updated/remodeled

Interior

  • Kitchen: Free-standing gas range; Free-standing refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Vinyl flooring
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central heating; Central air
  • Interior features: Central heating; Central air conditioning; Updated/remodeled condition
  • Laundry & utility: Stacked washer and dryer; Gas water heater

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/1.0-bath manufactured listed at $139k.

Deal economics

  • At list price, monthly cash flow is $323 ($4k/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: $122k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 81/100 on livability (#42 in CA, #1,544 nationally) — a professional / high-income tenant draw. Strengths: employment A+, housing A+, health & safety A+; Watch: crime C-, cost of living D+, schools D.
  • Mt. Diablo Unified (suburban): math 36% / reading 45% proficiency, ranked #202 of 517 in CA (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.6%/yr); 185 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 2,169 units permitted in Contra Costa County in 2024 (896 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $960 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Contra Costa County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.6% rent growth), your $39k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 196 days — a 12% lower offer ($122k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $35k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $115k; 21% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $122,221 (12.0% below list)

Questions for the listing agent

  1. It's been on market 196 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 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.56%
Cap rate
12.77%
Cash-on-cash
23.13%
DSCR
2.03
GRM
5.3

CMA / ARV

ARV (on-the-fly)
$169,200
Comps found
9
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
331 Vista Grande 0.07mi 2/1.5 720 (0%) 8mo $145,000 $201 89
344 Via Valencia #130 0.00mi 2/1.0 720 (0%) 21mo $115,000 $160 82
253 Sinai Dr 0.14mi 2/1.0 720 (0%) 22mo $185,900 $258 76
287 Aria Dr 0.23mi 2/1.5 732 (+2%) 11mo $175,000 $239 75
185 Suez 0.36mi 2/1.0 720 (0%) 14mo $185,000 $257 72
377 Avenida Flores #83 0.05mi 2/1.0 784 (+9%) 15mo $185,000 $236 71
245 Carob Way #148 0.21mi 2/2.0 800 (+11%) 14mo $115,000 $144 56
251 Kaimu St 0.26mi 2/1.0 800 (+11%) 23mo $150,000 $188 50
14 Tunis Pl #132 0.43mi 2/1.0 800 (+11%) 22mo $188,000 $235 43

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 · 3.63% rent growth · sell at horizon

5-year hold
IRR
-0.2%
Equity multiple
0.99×
Total profit
$-252
Equity at exit
$20,709
10-year hold
IRR
10.5%
Equity multiple
1.85×
Total profit
$33,212
Equity at exit
$12,008

Cash invested: $38,889 (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 94553

Rents YoY
3.6%
Active inventory
185
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$2,164 high interval (Pro) →
Mortgage (P&I)
$728
Tax est. 1.5%
$174 /mo · $2,083/yr
Insurance
$58
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$454
Net cashflow
$323

Break-even live

Break-even rent $1,755
Max offer price $138,888
Occupancy floor 80%

Sensitivity live

Price -10% $419 -5% $371 +0% $323 +5% $275 +10% $227
Rent -10% $152 -5% $238 +0% $323 +5% $409 +10% $494
Rate -1.0pp $393 -0.5pp $358 base $323 +0.5pp $287 +1.0pp $250

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
$34,722
Closing costs
$4,167
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2750 Argyll Ave Unit A Concord, CA 1.0 1.0 750 $1,495 $1.99 4d 1 1.20mi
385 Camelback Rd #2 Pleasant Hill, CA 1.0 1.0 614 $2,000 $3.26 25d 1 1.23mi
2780 Argyll Ave Unit B Concord, CA 1.0 1.0 672 $1,750 $2.60 25d 1 1.25mi
501 Ryan Dr Pleasant Hill, CA 2.0 1.0–2.0 660 $3,364 $5.10 0d 6 1.25mi
2125 Northwood Cir Unit D Concord, CA 1.0 1.0 600 $1,725 $2.88 15d 1 1.28mi
313 Camelback Rd Pleasant Hill, CA 1.0 1.0 612 $2,150 $3.51 0d 1 1.30mi
2761 Grant St Concord, CA 1.0 1.0 500 $1,560 $3.12 3d 3 1.37mi
3205 Northwood Dr Concord, CA 1.0 1.0 725 $1,925 $2.66 2d 8 1.40mi
630 Tempe Ct Pleasant Hill, CA 1.0–2.0 1.0 756 $2,450 $3.24 0d 4 1.44mi

Listing history 9 events

  1. 2026-06-01
    days on market $138,888 Active 196 DOM
  2. 2026-05-31
    days on market $138,888 Active 195 DOM
  3. 2026-05-20
    price $138,888
  4. 2026-03-12
    price $148,888
  5. 2026-03-04
    price $158,888
  6. 2025-12-05
    price $164,000
  7. 2025-11-17
    listed $174,000 Active
  8. 2024-09-09
    soldstatus $115,000 1269-char remark
    Show marketing remark (1269 chars)

    344 Via Valencia, is a Single Wide MH that has been partially remodeled. The floorplan in this 2 Bedroom, 1 Bath, 720 square foot home is wide openwith a good size Kitchen & Family Room Combo. Recent upgrades to this MH include Quartz Counter tops, newer Appliances & Linoleum Floors in Kitchen, new Vanity over Cabinets, Counter tops & Shower Surrounds in Bathroom. The original paneled walls in both Bedrooms have come alive with a touch of soft gray paint. Most Single Wide's have a smaller "footprint" which results in bigger Yard Space - and this MH is no exception. You will also enjoy all the wonderful amenities that Rancho Diablo MH Park has to offer including Club House, Pool & Spa, and many year round activities for its Senior residents. The nearby Shopping, Parks, and Schools in Pleasant Hill & the upscale Veranda in Concord, are some some of the most desirable destinations in CONTRA COSTA. All of this for $115,000. Home and Termite Inspections have not been on this MH which is very rare for a home being sold by Old Harbour Company. Although newer Vinyl Windows have been installed, new flooring should be added throughout the MH and we suggest a Home, Termite & Roof Inspection for any potential Buyer.

  9. 2024-08-27
    listed $115,000 1269-char remark
    Show marketing remark (1269 chars)

    344 Via Valencia, is a Single Wide MH that has been partially remodeled. The floorplan in this 2 Bedroom, 1 Bath, 720 square foot home is wide openwith a good size Kitchen & Family Room Combo. Recent upgrades to this MH include Quartz Counter tops, newer Appliances & Linoleum Floors in Kitchen, new Vanity over Cabinets, Counter tops & Shower Surrounds in Bathroom. The original paneled walls in both Bedrooms have come alive with a touch of soft gray paint. Most Single Wide's have a smaller "footprint" which results in bigger Yard Space - and this MH is no exception. You will also enjoy all the wonderful amenities that Rancho Diablo MH Park has to offer including Club House, Pool & Spa, and many year round activities for its Senior residents. The nearby Shopping, Parks, and Schools in Pleasant Hill & the upscale Veranda in Concord, are some some of the most desirable destinations in CONTRA COSTA. All of this for $115,000. Home and Termite Inspections have not been on this MH which is very rare for a home being sold by Old Harbour Company. Although newer Vinyl Windows have been installed, new flooring should be added throughout the MH and we suggest a Home, Termite & Roof Inspection for any potential Buyer.

ⓘ 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 7/10 Severe FEMA zone AE · 75% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥98°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 13 unhealthy d/yr today · 13 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
$25,967
− Mortgage interest
−$7,780
− Property taxes
−$2,083
− Insurance
−$5,813
− Repairs & maintenance
−$2,077
− Management
−$2,077
− Depreciation
−$4,040
Taxable income
$2,095
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$503
After-tax cash flow
$3,374/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
Mt. Diablo Unified
NCES district ID
0626370
Math proficiency
36% ▼ -2.00%
Reading proficiency
45% ▼ -5.00%
Median HH income
$77,494
Composite
37.5/100
National rank
#4401
State rank
#202 of 517 in CA

Livability — Pacheco

Score
81/100
State rank
#42
US rank
#1544

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pacheco, CA
County
Contra Costa County · 1,059,880 people
Metro
San Francisco-Oakland-Berkeley, CA
Population (ZIP)
48,643
Household income
$124,130
Rent vs Own
27.7% rent · 72.3% own
Severe rent burden
1207.0

Population outlook (Contra Costa County) Hauer SSP2

Today (2025)
1,287,720 people
By 2030
1,364,937 · +6.0%
By 2040
1,506,209 · +17.0%
By 2050
1,624,373 · +26.1%
By 2075
1,853,193 · +43.9%
By 2100
1,901,231 · +47.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
White 59% Hispanic / Latino 19% Two or more races 17% Asian 10% Black 3%
Hispanic origin (detail)
Mexican 13%
Common ancestry
Italian 4% Lithuanian 2% Portuguese 2%
Foreign-born
13% · Canada, China, Vietnam
Languages at home
81% English-only · Spanish 8% Chinese 2% Tagalog/Filipino 2%

Political lean MEDSL · Contra Costa

2024 margin
Solid D (+38.0) · D 67.3% · R 29.4% · Other 3.3%
2008→2024 swing
+0.2pp no change · 2008: 37.8pp · 2024: 38.0pp
All cycles
2024: D+38.0 2020: D+45.3 2016: D+43.5 2012: D+33.7 2008: D+37.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -736.61%
Current HPI
296.2457
Rent YoY
▲ 3.63%
Metro
San Francisco-Oakland-Berkeley, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+20.8% since first listed
7 events — show timeline
  • 2026-05-20 Price Changed $138,888 San Francisco MLS
  • 2026-03-12 Price Changed $148,888 San Francisco MLS
  • 2026-03-04 Price Changed $158,888 San Francisco MLS
  • 2025-12-05 Price Changed $164,000 San Francisco MLS
  • 2025-11-17 Listed $174,000 San Francisco MLS
  • 2024-09-09 Sold (MLS) $115,000 San Francisco MLS
  • 2024-08-27 Listed $115,000 San Francisco MLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…