CashFlowRE
Sign in Sign up
11705 Parey #13
B- Composite 68.95
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 +4.4/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Livability +1.9/5.0
  • Appreciation +0.0/10.0

$60,000

11705 Parey #13 · Proberta, CA 96080
2 bd · 2.0 ba · 1,440 sqft · Manufactured public records · 189 Days on market
Built 1977 ↓ 14% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Financing Options are available! Welcome to Riverview Mobile Home and RV Park, a peaceful 55+ senior community set along the scenic Sacramento River. This spacious 1977 double-wide mobile home offers 1,440 sq ft of comfortable living with 2 bedrooms and 2 bathrooms. Enjoy a bright, open floor plan with plenty of natural light, a large living area, and a functional kitchen ready for your personal touch. Recent improvements include a new hot water heater, a roof coating with a 10-year warranty, providing long-term protection and added value. The home also includes a large storage area—perfect for hobbies, tools, or outdoor gear. Step outside to experience the serene atmosphere of this pet-friendly riverside community. Mature trees provide ample shade, and residents can take advantage of amenities including a boat launch for the fisherman, clubhouse, on-site laundry, and friendly, well-maintained grounds. Located just minutes from local dining and conveniences, this home offers the perfect blend of comfort, community, and natural beauty. Whether you’re looking for a full-time residence or a peaceful retreat, Riverview Mobile Home Park is the place to call home.

Key facts

  • Large storage area
  • Boat launch
  • New hot water heater

Tags

SCENIC SACRAMENTO RIVERNEW HOT WATER HEATERROOF COATING WARRANTYBACKUP GENERATORLARGE STORAGE AREABOAT LAUNCH

Property features AI

Finance

  • Other: Park name: Riverview; Directions available to property
  • Financial info: Land lease (park) of $675 per month
  • HOA & community: Senior community; Riverview park; Community features: Rural setting, biking, fishing; Manager approval required

Exterior

  • Parking: Carport (1 space); Guest parking available; Total 1 parking space
  • Utilities: Private water; Septic tank; Propane available; Electricity connected; Water connected
  • Home design: Single-story mobile home; Mobile home model 3602P (24' x 60'); Mobile home remains on site; Fishing access in community
  • Construction: Membrane roof; Built (year from public records)
  • Exterior features: Rain gutters; Covered wood deck/patio; Has patio; One shed; Level-with-street lot

Interior

  • Kitchen: Propane stove; Tile counters
  • Flooring: Carpet; Laminate
  • Bathrooms: Two full bathrooms; Separate tub and shower; Shower-in-tub and exhaust fan
  • Heating & cooling: Central furnace heating; Evaporative cooling
  • Interior features: Ceiling fan; One level; Entry on main level
  • Laundry & utility: Inside laundry

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/2.0-bath manufactured listed at $60k.

Deal economics

  • At list price, monthly cash flow is $654 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $53k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 37/100 on livability (#1,425 in CA) — a limited-amenity area; tenant pool skews transient or value-seeking. Strengths: crime A; Watch: schools D-, amenities F, commute F.
  • Lassen View Union Elementary (rural): math 47% / reading 56% proficiency, ranked #142 of 517 in CA (top 28%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents flat; 262 active listings in the ZIP; 186 units permitted in Tehama County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $415 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Tehama County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 1.0% rent growth), your $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 189 days — a 12% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts; this cycle's ask has dropped $10k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $125/mo.
  • Climate carrying-cost: in FEMA flood zone A (mandatory federal flood insurance); severe 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 $52,800 (12.0% below list)

Questions for the listing agent

  1. It's been on market 189 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 1977 — 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
2.43%
Cap rate
21.88%
Cash-on-cash
55.66%
DSCR
3.48
GRM
3.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 0.98% rent growth · sell at horizon

5-year hold
IRR
41.6%
Equity multiple
2.73×
Total profit
$29,104
Equity at exit
$8,946
10-year hold
IRR
46.8%
Equity multiple
5.04×
Total profit
$67,838
Equity at exit
$5,188

Cash invested: $16,800 (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 96080

Rents YoY
1.0%
Active inventory
262
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,458 medium interval (Pro) →
Mortgage (P&I)
$315
Tax from tax record
$33 /mo · $391/yr
Insurance
$25
Flood insurance flood zone
−$125 /mo · $1,502/yr
HOA
$0
Vacancy / Maint / Mgmt
$306
Net cashflow
$654

Break-even live

Break-even rent $630
Max offer price $60,000
Occupancy floor 50%

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
$15,000
Closing costs
$1,800
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 24 events

  1. 2026-06-19
    days on market $60,000 Active 189 DOM
  2. 2026-06-18
    days on market $60,000 Active 188 DOM
  3. 2026-06-17
    days on market $60,000 Active 187 DOM
  4. 2026-06-16
    days on market $60,000 Active 186 DOM
  5. 2026-06-15
    days on market $60,000 Active 185 DOM
  6. 2026-06-14
    days on market $60,000 Active 183 DOM
  7. 2026-06-12
    days on market $60,000 Active 182 DOM
  8. 2026-06-09
    days on market $60,000 Active 179 DOM
  9. 2026-06-08
    days on market $60,000 Active 178 DOM
  10. 2026-06-07
    days on market $60,000 Active 177 DOM
  11. 2026-06-05
    days on market $60,000 Active 174 DOM
  12. 2026-06-03
    days on market $60,000 Active 173 DOM
  13. 2026-06-02
    days on market $60,000 Active 172 DOM
  14. 2026-06-01
    days on market $60,000 Active 171 DOM
  15. 2026-05-31
    days on market $60,000 Active 170 DOM
  16. 2026-05-30
    days on market $60,000 Active 169 DOM
  17. 2026-05-13
    price $60,000
    Show marketing remark (1188 chars)

    Financing Options are available! Welcome to Riverview Mobile Home and RV Park, a peaceful 55+ senior community set along the scenic Sacramento River. This spacious 1977 double-wide mobile home offers 1,440 sq ft of comfortable living with 2 bedrooms and 2 bathrooms. Enjoy a bright, open floor plan with plenty of natural light, a large living area, and a functional kitchen ready for your personal touch. Recent improvements include a new hot water heater, a roof coating with a 10-year warranty, providing long-term protection and added value. The home also includes a large storage area—perfect for hobbies, tools, or outdoor gear. Step outside to experience the serene atmosphere of this pet-friendly riverside community. Mature trees provide ample shade, and residents can take advantage of amenities including a boat launch for the fisherman, clubhouse, on-site laundry, and friendly, well-maintained grounds. Located just minutes from local dining and conveniences, this home offers the perfect blend of comfort, community, and natural beauty. Whether you’re looking for a full-time residence or a peaceful retreat, Riverview Mobile Home Park is the place to call home.

  18. 2026-05-13
    price $60,000 1188-char remark
    Show marketing remark (1188 chars)

    Financing Options are available! Welcome to Riverview Mobile Home and RV Park, a peaceful 55+ senior community set along the scenic Sacramento River. This spacious 1977 double-wide mobile home offers 1,440 sq ft of comfortable living with 2 bedrooms and 2 bathrooms. Enjoy a bright, open floor plan with plenty of natural light, a large living area, and a functional kitchen ready for your personal touch. Recent improvements include a new hot water heater, a roof coating with a 10-year warranty, providing long-term protection and added value. The home also includes a large storage area—perfect for hobbies, tools, or outdoor gear. Step outside to experience the serene atmosphere of this pet-friendly riverside community. Mature trees provide ample shade, and residents can take advantage of amenities including a boat launch for the fisherman, clubhouse, on-site laundry, and friendly, well-maintained grounds. Located just minutes from local dining and conveniences, this home offers the perfect blend of comfort, community, and natural beauty. Whether you’re looking for a full-time residence or a peaceful retreat, Riverview Mobile Home Park is the place to call home.

  19. 2026-03-19
    price $65,000
    Show marketing remark (1188 chars)

    Financing Options are available! Welcome to Riverview Mobile Home and RV Park, a peaceful 55+ senior community set along the scenic Sacramento River. This spacious 1977 double-wide mobile home offers 1,440 sq ft of comfortable living with 2 bedrooms and 2 bathrooms. Enjoy a bright, open floor plan with plenty of natural light, a large living area, and a functional kitchen ready for your personal touch. Recent improvements include a new hot water heater, a roof coating with a 10-year warranty, providing long-term protection and added value. The home also includes a large storage area—perfect for hobbies, tools, or outdoor gear. Step outside to experience the serene atmosphere of this pet-friendly riverside community. Mature trees provide ample shade, and residents can take advantage of amenities including a boat launch for the fisherman, clubhouse, on-site laundry, and friendly, well-maintained grounds. Located just minutes from local dining and conveniences, this home offers the perfect blend of comfort, community, and natural beauty. Whether you’re looking for a full-time residence or a peaceful retreat, Riverview Mobile Home Park is the place to call home.

  20. 2026-03-19
    price $65,000 1188-char remark
    Show marketing remark (1188 chars)

    Financing Options are available! Welcome to Riverview Mobile Home and RV Park, a peaceful 55+ senior community set along the scenic Sacramento River. This spacious 1977 double-wide mobile home offers 1,440 sq ft of comfortable living with 2 bedrooms and 2 bathrooms. Enjoy a bright, open floor plan with plenty of natural light, a large living area, and a functional kitchen ready for your personal touch. Recent improvements include a new hot water heater, a roof coating with a 10-year warranty, providing long-term protection and added value. The home also includes a large storage area—perfect for hobbies, tools, or outdoor gear. Step outside to experience the serene atmosphere of this pet-friendly riverside community. Mature trees provide ample shade, and residents can take advantage of amenities including a boat launch for the fisherman, clubhouse, on-site laundry, and friendly, well-maintained grounds. Located just minutes from local dining and conveniences, this home offers the perfect blend of comfort, community, and natural beauty. Whether you’re looking for a full-time residence or a peaceful retreat, Riverview Mobile Home Park is the place to call home.

  21. 2025-12-12
    listed $70,000 Active
  22. 2025-12-08
    status Active 1188-char remark
    Show marketing remark (1188 chars)

    Financing Options are available! Welcome to Riverview Mobile Home and RV Park, a peaceful 55+ senior community set along the scenic Sacramento River. This spacious 1977 double-wide mobile home offers 1,440 sq ft of comfortable living with 2 bedrooms and 2 bathrooms. Enjoy a bright, open floor plan with plenty of natural light, a large living area, and a functional kitchen ready for your personal touch. Recent improvements include a new hot water heater, a roof coating with a 10-year warranty, providing long-term protection and added value. The home also includes a large storage area—perfect for hobbies, tools, or outdoor gear. Step outside to experience the serene atmosphere of this pet-friendly riverside community. Mature trees provide ample shade, and residents can take advantage of amenities including a boat launch for the fisherman, clubhouse, on-site laundry, and friendly, well-maintained grounds. Located just minutes from local dining and conveniences, this home offers the perfect blend of comfort, community, and natural beauty. Whether you’re looking for a full-time residence or a peaceful retreat, Riverview Mobile Home Park is the place to call home.

  23. 2025-11-20
    historical Active Under Contract 1188-char remark
    Show marketing remark (1188 chars)

    Financing Options are available! Welcome to Riverview Mobile Home and RV Park, a peaceful 55+ senior community set along the scenic Sacramento River. This spacious 1977 double-wide mobile home offers 1,440 sq ft of comfortable living with 2 bedrooms and 2 bathrooms. Enjoy a bright, open floor plan with plenty of natural light, a large living area, and a functional kitchen ready for your personal touch. Recent improvements include a new hot water heater, a roof coating with a 10-year warranty, providing long-term protection and added value. The home also includes a large storage area—perfect for hobbies, tools, or outdoor gear. Step outside to experience the serene atmosphere of this pet-friendly riverside community. Mature trees provide ample shade, and residents can take advantage of amenities including a boat launch for the fisherman, clubhouse, on-site laundry, and friendly, well-maintained grounds. Located just minutes from local dining and conveniences, this home offers the perfect blend of comfort, community, and natural beauty. Whether you’re looking for a full-time residence or a peaceful retreat, Riverview Mobile Home Park is the place to call home.

  24. 2025-11-16
    listed $70,000 Active 1188-char remark
    Show marketing remark (1188 chars)

    Financing Options are available! Welcome to Riverview Mobile Home and RV Park, a peaceful 55+ senior community set along the scenic Sacramento River. This spacious 1977 double-wide mobile home offers 1,440 sq ft of comfortable living with 2 bedrooms and 2 bathrooms. Enjoy a bright, open floor plan with plenty of natural light, a large living area, and a functional kitchen ready for your personal touch. Recent improvements include a new hot water heater, a roof coating with a 10-year warranty, providing long-term protection and added value. The home also includes a large storage area—perfect for hobbies, tools, or outdoor gear. Step outside to experience the serene atmosphere of this pet-friendly riverside community. Mature trees provide ample shade, and residents can take advantage of amenities including a boat launch for the fisherman, clubhouse, on-site laundry, and friendly, well-maintained grounds. Located just minutes from local dining and conveniences, this home offers the perfect blend of comfort, community, and natural beauty. Whether you’re looking for a full-time residence or a peaceful retreat, Riverview Mobile Home Park is the 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.

Tax reassessment forecast CA · Resets to sale price

Current annual tax
$391 · $33/mo
Projected year-2 tax
$456 · $38/mo
Expected delta
+$65/yr (+$5/mo · 16.7%)

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone A · 75% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 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 32 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
$17,491
− Mortgage interest
−$3,361
− Property taxes
−$391
− Insurance
−$1,802
− Repairs & maintenance
−$1,399
− Management
−$1,399
− Depreciation
−$1,745
Taxable income
$7,393
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,774
After-tax cash flow
$6,075/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
Lassen View Union Elementary
NCES district ID
0621090
Math proficiency
47% ▲ 4.00%
Reading proficiency
56% ▲ 4.00%
Median HH income
$45,781
Composite
43.59/100
National rank
#2974
State rank
#142 of 517 in CA

Livability — Proberta

Score
37/100
State rank
#1425
US rank
#27601

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Tehama County · 31,554 people
City population
95
Metro
Red Bluff, CA
Population (ZIP)
31,554
Household income
$66,076
Rent vs Own
36.3% rent · 63.7% own
Severe rent burden
981.0

Population outlook (Tehama County) Hauer SSP2

Today (2025)
61,058 people
By 2030
59,493 · -2.6%
By 2040
56,076 · -8.2%
By 2050
52,372 · -14.2%
By 2075
43,895 · -28.1%
By 2100
34,186 · -44.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Hispanic / Latino 19% Two or more races 13% Native American 3% Black 2% Asian 1%
Hispanic origin (detail)
Mexican 17%
Common ancestry
Italian 2% Slovak 2% Lithuanian 2%
Foreign-born
6% · Canada, Vietnam
Languages at home
89% English-only · Spanish 9%

Political lean MEDSL · Tehama

2024 margin
Solid R (+41.8) · D 27.9% · R 69.7% · Other 2.3%
2008→2024 swing
-17.7pp toward R · 2008: -24.1pp · 2024: -41.8pp
All cycles
2024: R+41.8 2020: R+35.6 2016: R+36.8 2012: R+27.4 2008: R+24.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -139.80%
Current HPI
246.877
Rent YoY
▲ 0.98%
Metro
Red Bluff, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

-14.3% since first listed
8 events — show timeline
  • 2026-05-13 Price Changed $60,000 CRMLS
  • 2026-05-13 Price Changed $60,000 TCAOR
  • 2026-03-19 Price Changed $65,000 CRMLS
  • 2026-03-19 Price Changed $65,000 TCAOR
  • 2025-12-12 Listed $70,000 CRMLS
  • 2025-12-08 Relisted TCAOR
  • 2025-11-20 Contingent TCAOR
  • 2025-11-16 Listed $70,000 TCAOR

Property tax history

+0.2%/yr

Latest (2025): $391 · -0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…