2200 Jewell Lane Ln #14 · Redding, CA
Flood risk 7/10 · Major
- FEMA flood zone
- AE
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- $1,737 – $8,500
Fire risk 8/10 · Major
- Est. fire insurance / yr
- $659 – $1,223
Heat risk 8/10 · Major
- Hot days now (above 105°F)
- 6 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 10/10 · Severe
- Unhealthy air days now
- 33 days/yr
- Unhealthy air days in 30 yrs
- 38 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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.
Questions for the listing agent
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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.
- 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.
- 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
- IRR
- 33.6%
- Equity multiple
- 2.59×
- Total profit
- $15,536
- Equity at exit
- $5,218
- 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
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
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
-
2026-04-30$34,999 Active
-
2026-02-19price $22,000
-
2026-02-07$27,000 Active
-
2024-05-28soldstatus $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.
-
2024-05-17status 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.
-
2024-04-23price $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.
-
2024-04-02$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
- 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
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 item | Severity | Est. 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
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
- 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 |
|---|---|---|
| Technology | 27 | $1,492B |
|
||
| Financial Services | 3 | $174B |
|
||
| Retail | 3 | $44B |
|
||
| Insurance | 3 | $26B |
|
||
| Media / Entertainment | 2 | $115B |
|
||
| Pharmaceuticals / Biotech | 2 | $62B |
|
||
Price history
-29.9% since first listed7 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
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…