CashFlowRE
Sign in Sign up
2200 Jewell Lane Ln #14
B Composite 74.04
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
  • ARV discount +7.5/15.0
  • Schools +4.6/10.0
  • Rent growth +4.4/5.0
  • Livability +3.8/5.0
  • Condition / age +3.8/5.0
  • Appreciation +0.0/10.0

$34,999

2200 Jewell Lane Ln #14 · Redding, CA 96001
1 bd · 1.0 ba · 450 sqft · Manufactured · 26 Days on market
Built 2018 Good condition ↓ 30% since listing

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

Listing remarks MLS

Introducing this charming 1 bed, 1 bath 2018 mobile home with a timeless and functional design. Located in Rolling Ranch Mobile Estates. This beautiful family park is dog-friendly and makes it an ideal place to call home.

Key facts

  • Parking
  • Built 2018
  • Listed 26 days

Property features AI

Finance

  • HOA & community: Located in a park setting (Rolling Ranch)

Exterior

  • Parking: 1 parking space
  • Home design: Manufactured in park (mobile home)
  • Construction: Composition roof; Metal skirting; Other foundation
  • Exterior features: Level lot; Greenbelt; Asphalt road access

Interior

  • Kitchen: Range; Oven
  • Bedrooms: 1 room total
  • Flooring: Vinyl flooring; Carpet flooring
  • Heating & cooling: Central air conditioning
  • Interior features: Range and oven included; No fireplace; Has a view

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 1-bed/1.0-bath manufactured listed at $35k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $242 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $35k).
  • Recommended offer: $34k (1.5% below list) — sets the bar for market timing.
  • Cap rate 29.2% vs local median 3.3% in Redding — 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 76/100 on livability (#106 in CA, #3,726 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A+; Watch: employment C-, crime F, cost of living F.
  • Shasta Union High (urban): math 41% / reading 67% proficiency, ranked #122 of 517 in CA (top 24%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 16% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising fast (+7.5%/yr); 338 active listings in the ZIP; 246 units permitted in Shasta County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $242 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Shasta County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 7.5% rent growth), your $10k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 26 days — a 2% lower offer ($34k) is reasonable based on typical stale-listing flexibility.
  • 3 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

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wildfire risk; extreme-heat days projected 6→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $34,474 (1.5% below list)

Questions for the listing agent

  1. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
3.29%
Cap rate
29.21%
Cash-on-cash
81.86%
DSCR
4.64
GRM
2.5

CMA / ARV

ARV (on-the-fly)
$21,600
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2237 Jewell Ln Ln #10 0.19mi 1/1.0 400 (-11%) 16mo $19,000 $48 60

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 · 7.55% rent growth · sell at horizon

5-year hold
IRR
33.6%
Equity multiple
2.59×
Total profit
$15,536
Equity at exit
$5,218
10-year hold
IRR
44.6%
Equity multiple
7.06×
Total profit
$59,382
Equity at exit
$3,026

Cash invested: $9,800 (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 96001

Rents YoY
7.5%
Active inventory
338
Price-to-rent
2.5×

Monthly cashflow live

Estimated rent
$1,152 medium interval (Pro) →
Mortgage (P&I)
$184
Tax est. 1.5%
$44 /mo · $525/yr
Insurance
$15
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$242
Net cashflow
$242

Break-even live

Break-even rent $846
Max offer price $34,999
Occupancy floor 74%

Sensitivity live

Price -10% $266 -5% $254 +0% $242 +5% $230 +10% $218
Rent -10% $151 -5% $196 +0% $242 +5% $287 +10% $333
Rate -1.0pp $260 -0.5pp $251 base $242 +0.5pp $233 +1.0pp $224

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
$8,750
Closing costs
$1,050
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.

Listing history 7 events

  1. 2026-04-30
    listed $34,999 Active
  2. 2026-02-19
    price $22,000
  3. 2026-02-07
    listed $27,000 Active
  4. 2024-05-28
    soldstatus $39,900 Closed 221-char remark
    Show marketing remark (221 chars)

    Introducing this charming 1 bed, 1 bath 2018 mobile home with a timeless and functional design. Located in Rolling Ranch Mobile Estates. This beautiful family park is dog-friendly and makes it an ideal place to call home.

  5. 2024-05-17
    status Pending 221-char remark
    Show marketing remark (221 chars)

    Introducing this charming 1 bed, 1 bath 2018 mobile home with a timeless and functional design. Located in Rolling Ranch Mobile Estates. This beautiful family park is dog-friendly and makes it an ideal place to call home.

  6. 2024-04-23
    price $39,900 221-char remark
    Show marketing remark (221 chars)

    Introducing this charming 1 bed, 1 bath 2018 mobile home with a timeless and functional design. Located in Rolling Ranch Mobile Estates. This beautiful family park is dog-friendly and makes it an ideal place to call home.

  7. 2024-04-02
    listed $49,900 Active 221-char remark
    Show marketing remark (221 chars)

    Introducing this charming 1 bed, 1 bath 2018 mobile home with a timeless and functional design. Located in Rolling Ranch Mobile Estates. This beautiful family park is dog-friendly and makes it an ideal place to call home.

ⓘ 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 · 99% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 8/10 Severe 6 d/yr ≥105°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 33 unhealthy d/yr today · 38 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
$13,828
− Mortgage interest
−$1,960
− Property taxes
−$525
− Insurance
−$5,293
− Repairs & maintenance
−$1,106
− Management
−$1,106
− Depreciation
−$1,018
Taxable income
$2,819
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$677
After-tax cash flow
$2,227/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 · 11 photos

Good 75/100 Cosmetic rehab

This 2018 mobile home in Rolling Ranch Mobile Estates is in good condition with minor repairs and maintenance needed. It offers a good investment opportunity with updates that can significantly increase its value.

Repairs flagged

  • Minor Kitchen cabinets — Worn appearance
  • Minor Bathroom fixtures — Need cleaning
  • Minor Exterior siding — Weathered appearance
  • Minor Carpeted flooring — Worn appearance
  • Minor Paint — Faded appearance

Value-add opportunities

  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace carpeted flooring — New flooring improves comfort and appearance
  • Both Clean and maintain kitchen cabinets — Clean cabinets improve functionality and appearance
  • Both Clean and maintain bathroom fixtures — Clean fixtures improve functionality and appearance
  • Both Trim and maintain exterior siding — Trim siding improves curb appeal and functionality

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen cabinets · Worn appearance Minor $500–3,000
Bathroom fixtures · Need cleaning Minor $500–3,000
Exterior siding · Weathered appearance Minor $500–3,000
Carpeted flooring · Worn appearance Minor $500–3,000
Paint · Faded appearance Minor $500–3,000
Total estimated repair cost · 5 items $2,500–15,000

Value-add ROI direction

  • Both Paint interior walls — Fresh paint enhances curb appeal and interior aesthetics
  • Both Replace carpeted flooring — New flooring improves comfort and appearance
  • Both Clean and maintain kitchen cabinets — Clean cabinets improve functionality and appearance
  • Both Clean and maintain bathroom fixtures — Clean fixtures improve functionality and appearance
  • Both Trim and maintain exterior siding — Trim siding improves curb appeal and functionality

ⓘ 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
Shasta Union High
NCES district ID
0636600
Math proficiency
41% ▲ 3.00%
Reading proficiency
67% ▲ 9.00%
Median HH income
$50,080
Composite
46.01/100
National rank
#2532
State rank
#122 of 517 in CA

Livability — Redding

Score
76/100
State rank
#106
US rank
#3726

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Redding, CA
County
Shasta County · 147,641 people
City population
112,523
Metro
Redding, CA
Population (ZIP)
33,817
Household income
$72,484
Rent vs Own
39.0% rent · 61.0% own
Severe rent burden
1458.0

Population outlook (Shasta County) Hauer SSP2

Today (2025)
179,231 people
By 2030
176,953 · -1.3%
By 2040
169,982 · -5.2%
By 2050
162,547 · -9.3%
By 2075
145,649 · -18.7%
By 2100
123,025 · -31.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Hispanic / Latino 10% Two or more races 10% Asian 2% Native American 1% Black 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Italian 4% Lithuanian 3% Portuguese 2%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 3% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Shasta

2024 margin
Solid R (+36.5) · D 30.5% · R 67.0% · Other 2.5%
2008→2024 swing
-10.7pp toward R · 2008: -25.8pp · 2024: -36.5pp
All cycles
2024: R+36.5 2020: R+33.1 2016: R+37.4 2012: R+30.3 2008: R+25.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -199.25%
Current HPI
291.6191
Rent YoY
▲ 7.55%
Metro
Redding, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

-29.9% since first listed
7 events — show timeline
  • 2026-04-30 Listed $34,999 SAOR
  • 2026-02-19 Price Changed $22,000 SAOR
  • 2026-02-07 Listed $27,000 SAOR
  • 2024-05-28 Sold (MLS) $39,900 SAOR
  • 2024-05-17 Pending SAOR
  • 2024-04-23 Price Changed $39,900 SAOR
  • 2024-04-02 Listed $49,900 SAOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…