CashFlowRE
Sign in Sign up
3142 Burlington Duplex
B- Composite 65.45
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 +29.4/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.2/10.0
  • ARV discount +7.5/15.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$300,000

3142 Burlington · Oroville, CA 95966
5 bd · 2.0 ba · 1,281 sqft · MultiFamily public records · 62 Days on market
Built 1960 4,356 sqft lot

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 2 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Opportunity is knocking—don’t miss this versatile residential income property ready for its next investor. Featuring two units, the property includes a 3 bedroom, 1 bath home plus a unique cinder block commercial-style building offering 5 bedrooms, 1 bath, and a kitchen—previously configured for rent-by-the-room income. An additional . 10-acre adjacent lot is included, providing valuable extra space for parking, tenant use, or future possibilities. Conveniently located near town and schools, this property offers strong rental potential and flexibility for multiple income strategies. Whether you're looking to expand your portfolio or step into your first investment, this is your chance to add value and maximize returns—schedule your showing today.

Key facts

  • Extra parking
  • Guest quarters
  • Two separate units

Tags

TWO SEPARATE UNITSADDITIONAL VACANT LOTMULTI-FAMILY LIVINGGUEST QUARTERSRENTAL INCOMEEXTRA PARKING

Property features AI

Finance

  • Other: Total of 2 units; Additional parcel on file
  • HOA & community: Community features include gutters, curbs, nearby golf course, biking and hiking trails, fishing, foothills, lake access, and parks

Exterior

  • Parking: Off-street parking; 2 carport spaces / parking spaces
  • Utilities: Public sewer; District/public water; Natural gas connected; Electricity connected; Water connected; Sewer connected
  • Home design: Duplex; Single-story; Has a view; No accessory dwelling unit (ADU)
  • Construction: Concrete perimeter foundation; Year built per assessor
  • Exterior features: Corner lot; Chain link fencing; No pool

Interior

  • Bedrooms: Eight main-level bedrooms (total units: 2)
  • Bathrooms: Two full bathrooms on the main level
  • Heating & cooling: Natural gas heating; Wall heaters; Evaporative cooling
  • Interior features: One-level layout; All bedrooms on the main level; Entry at ground level; No common walls between units
  • Laundry & utility: Laundry inside the unit

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 × 4-bed/1.0-bath units multifamily listed at $300k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive. Per door: $532/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $300k).
  • Recommended offer: $282k (6.0% below list) — sets the bar for market timing.
  • Cap rate 10.5% vs local median 4.6% in Oroville — 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 50/100 on livability (#1,136 in CA) — a working-class tenant base; expect higher turnover. Watch: schools D, cost of living D, crime F.
  • Oroville Union High (town): math 19% / reading 49% proficiency, ranked #300 of 517 in CA (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 373 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 946 units permitted in Butte County in 2024 (254 in 5+ unit buildings).
  • At $3,970/mo this rent would consume 73% of the median local household income ($66k/yr) (locally 807% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k 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 + 3.0% rent growth), your $84k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 62 days — a 6% lower offer ($282k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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: moderate wildfire risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $282,000 (6.0% below list)

Questions for the listing agent

  1. It's been on market 62 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1960 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.32%
Cap rate
10.55%
Cash-on-cash
15.19%
DSCR
1.68
GRM
6.3

CMA / ARV

ARV (on-the-fly)
$195,993
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3838 Spencer 0.49mi 4/2.0 (-1) 1,232 (-4%) 3mo $275,000 $223 64
3696 Spencer Ave 0.41mi 5/2.0 1,240 (-3%) 21mo $190,000 $153 58
2690 Ithaca 0.47mi 4/2.0 (-1) 1,400 (+9%) 3mo $180,000 $129 55

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
5.9%
Equity multiple
1.23×
Total profit
$19,154
Equity at exit
$44,731
10-year hold
IRR
15.3%
Equity multiple
2.24×
Total profit
$104,107
Equity at exit
$25,939

Cash invested: $84,000 (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 95966

Active inventory
373
Price-to-rent
12.6×

Monthly cashflow live

Estimated rent
$3,970 medium interval (Pro) →
Mortgage (P&I)
$1,573
Tax est. 1.5%
$375 /mo · $4,500/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$834
Net cashflow
$1,063

Break-even live

Break-even rent $2,624
Max offer price $300,000
Occupancy floor 68%

Sensitivity live

Price -10% $1,270 -5% $1,167 +0% $1,063 +5% $959 +10% $856
Rent -10% $749 -5% $906 +0% $1,063 +5% $1,220 +10% $1,377
Rate -1.0pp $1,214 -0.5pp $1,139 base $1,063 +0.5pp $985 +1.0pp $906

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,970

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
$75,000
Closing costs
$9,000
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2590 Oro Ave Oroville, CA 5.0 2.0 1828 $2,000 $1.09 22d 1 0.82mi

Listing history 21 events

  1. 2026-06-19
    days on market $300,000 Active 62 DOM
  2. 2026-06-18
    days on market $300,000 Active 61 DOM
  3. 2026-06-17
    days on market $300,000 Active 60 DOM
  4. 2026-06-16
    days on market $300,000 Active 59 DOM
  5. 2026-06-15
    days on market $300,000 Active 58 DOM
  6. 2026-06-14
    days on market $300,000 Active 56 DOM
  7. 2026-06-13
    days on market $300,000 Active 55 DOM
  8. 2026-06-10
    days on market $300,000 Active 53 DOM
  9. 2026-06-09
    days on market $300,000 Active 52 DOM
  10. 2026-06-08
    days on market $300,000 Active 51 DOM
  11. 2026-06-07
    days on market $300,000 Active 50 DOM
  12. 2026-06-03
    days on market $300,000 Active 46 DOM
  13. 2026-06-02
    statusdays on market $300,000 Active 45 DOM
  14. 2026-05-21
    status Pending Sale 780-char remark
    Show marketing remark (780 chars)

    Opportunity is knocking—don’t miss this versatile residential income property ready for its next investor. Featuring two units, the property includes a 3 bedroom, 1 bath home plus a unique cinder block commercial-style building offering 5 bedrooms, 1 bath, and a kitchen—previously configured for rent-by-the-room income. An additional . 10-acre adjacent lot is included, providing valuable extra space for parking, tenant use, or future possibilities. Conveniently located near town and schools, this property offers strong rental potential and flexibility for multiple income strategies. Whether you're looking to expand your portfolio or step into your first investment, this is your chance to add value and maximize returns—schedule your showing today.

  15. 2026-05-21
    status Pending Sale
    Show marketing remark (780 chars)

    Opportunity is knocking—don’t miss this versatile residential income property ready for its next investor. Featuring two units, the property includes a 3 bedroom, 1 bath home plus a unique cinder block commercial-style building offering 5 bedrooms, 1 bath, and a kitchen—previously configured for rent-by-the-room income. An additional . 10-acre adjacent lot is included, providing valuable extra space for parking, tenant use, or future possibilities. Conveniently located near town and schools, this property offers strong rental potential and flexibility for multiple income strategies. Whether you're looking to expand your portfolio or step into your first investment, this is your chance to add value and maximize returns—schedule your showing today.

  16. 2026-05-02
    status Active 780-char remark
    Show marketing remark (780 chars)

    Opportunity is knocking—don’t miss this versatile residential income property ready for its next investor. Featuring two units, the property includes a 3 bedroom, 1 bath home plus a unique cinder block commercial-style building offering 5 bedrooms, 1 bath, and a kitchen—previously configured for rent-by-the-room income. An additional . 10-acre adjacent lot is included, providing valuable extra space for parking, tenant use, or future possibilities. Conveniently located near town and schools, this property offers strong rental potential and flexibility for multiple income strategies. Whether you're looking to expand your portfolio or step into your first investment, this is your chance to add value and maximize returns—schedule your showing today.

  17. 2026-05-02
    status Active
    Show marketing remark (780 chars)

    Opportunity is knocking—don’t miss this versatile residential income property ready for its next investor. Featuring two units, the property includes a 3 bedroom, 1 bath home plus a unique cinder block commercial-style building offering 5 bedrooms, 1 bath, and a kitchen—previously configured for rent-by-the-room income. An additional . 10-acre adjacent lot is included, providing valuable extra space for parking, tenant use, or future possibilities. Conveniently located near town and schools, this property offers strong rental potential and flexibility for multiple income strategies. Whether you're looking to expand your portfolio or step into your first investment, this is your chance to add value and maximize returns—schedule your showing today.

  18. 2026-04-16
    status Pending Sale 780-char remark
    Show marketing remark (780 chars)

    Opportunity is knocking—don’t miss this versatile residential income property ready for its next investor. Featuring two units, the property includes a 3 bedroom, 1 bath home plus a unique cinder block commercial-style building offering 5 bedrooms, 1 bath, and a kitchen—previously configured for rent-by-the-room income. An additional . 10-acre adjacent lot is included, providing valuable extra space for parking, tenant use, or future possibilities. Conveniently located near town and schools, this property offers strong rental potential and flexibility for multiple income strategies. Whether you're looking to expand your portfolio or step into your first investment, this is your chance to add value and maximize returns—schedule your showing today.

  19. 2026-04-16
    status Pending Sale
    Show marketing remark (780 chars)

    Opportunity is knocking—don’t miss this versatile residential income property ready for its next investor. Featuring two units, the property includes a 3 bedroom, 1 bath home plus a unique cinder block commercial-style building offering 5 bedrooms, 1 bath, and a kitchen—previously configured for rent-by-the-room income. An additional . 10-acre adjacent lot is included, providing valuable extra space for parking, tenant use, or future possibilities. Conveniently located near town and schools, this property offers strong rental potential and flexibility for multiple income strategies. Whether you're looking to expand your portfolio or step into your first investment, this is your chance to add value and maximize returns—schedule your showing today.

  20. 2026-03-21
    listed $300,000 Active
  21. 2026-03-19
    listed $300,000 Active 780-char remark
    Show marketing remark (780 chars)

    Opportunity is knocking—don’t miss this versatile residential income property ready for its next investor. Featuring two units, the property includes a 3 bedroom, 1 bath home plus a unique cinder block commercial-style building offering 5 bedrooms, 1 bath, and a kitchen—previously configured for rent-by-the-room income. An additional . 10-acre adjacent lot is included, providing valuable extra space for parking, tenant use, or future possibilities. Conveniently located near town and schools, this property offers strong rental potential and flexibility for multiple income strategies. Whether you're looking to expand your portfolio or step into your first investment, this is your chance to add value and maximize returns—schedule your showing today.

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 29 unhealthy d/yr today · 36 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
$47,640
− Mortgage interest
−$16,805
− Property taxes
−$4,500
− Insurance
−$1,500
− Repairs & maintenance
−$3,811
− Management
−$3,811
− Depreciation
−$8,727
Taxable income
$8,486
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,037
After-tax cash flow
$10,720/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
Oroville Union High
NCES district ID
0629130
Math proficiency
19% ▼ -2.00%
Reading proficiency
49% ▼ -4.00%
Median HH income
$38,085
Composite
28.26/100
National rank
#6794
State rank
#300 of 517 in CA

Livability — Oroville

Score
50/100
State rank
#1136
US rank
#25715

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oroville, CA
County
Butte County · 175,030 people
City population
49,684
Metro
Chico, CA
Population (ZIP)
28,503
Household income
$65,586
Rent vs Own
26.6% rent · 73.4% own
Severe rent burden
807.0

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
Predominantly White (67%)
Race & ethnicity
White 67% Hispanic / Latino 18% Two or more races 14% Asian 6% Native American 2% Black 2%
Hispanic origin (detail)
Mexican 16%
Common ancestry
Lithuanian 3% Slovak 3% Portuguese 2%
Foreign-born
6% · Canada
Languages at home
88% English-only · Spanish 7% Other Asian/Pacific 3% Russian/Polish/Slavic 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
▼ -284.58%
Current HPI
267.1415
Rent YoY
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

+0.0% since first listed
8 events — show timeline
  • 2026-05-21 Pending CRMLS
  • 2026-05-21 Pending CRMLS
  • 2026-05-02 Relisted CRMLS
  • 2026-05-02 Relisted CRMLS
  • 2026-04-16 Pending CRMLS
  • 2026-04-16 Pending CRMLS
  • 2026-03-21 Listed $300,000 CRMLS
  • 2026-03-19 Listed $300,000 CRMLS

Property tax history

-5.0%/yr

Latest (2025): $427 · +325.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…