CashFlowRE
Sign in Sign up
609 Rancheria 5-Plex
D Composite 40.79
Why this score? — see what drove the D 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).

  • ARV discount +11.3/15.0
  • Cash flow +10.2/30.0
  • Schools +4.6/10.0
  • Livability +3.6/5.0
  • Rent growth +3.5/5.0
  • DSCR +2.9/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.2/10.0
  • Appreciation +0.0/10.0

$1,285,000

609 Rancheria · Chico, CA 95926
15 bd · 10.0 ba · 6,800 sqft · MultiFamily public records · 202 Days on market
Built 1968 9,148 sqft lot $189/sqft · 10% above area Est $1404k · 8% under

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

Multi-family units

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

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

Exceptional investment opportunity near CSUC. This well-maintained 5-unit complex features spacious 3-bed/2-bath floor plans, each with full-sized washer/dryer. Kitchens have updated cabinets, countertops, and newer appliances including stoves and refrigerators. Large upstairs bedrooms with dual closets add to tenant appeal. Major upgrades include dual-pane windows (2007), new roof (2013), upgraded blinds (2017), and newer water heaters. Fully leased through June 2026, offering stable income in a high-demand location. Seller may consider financing with acceptable terms.

Key facts

  • Updated cabinets
  • Dual-pane windows
  • Dual closets

Tags

5-UNIT COMPLEXFULL-SIZED WASHER DRYERUPDATED CABINETSNEW APPLIANCESDUAL CLOSETSDUAL-PANE WINDOWS

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 5 × 3-bed/2.0-bath units multifamily listed at $1.28M.

Deal economics

  • At list price, monthly cash flow is $-740 ($-9k/yr) — negative. Per door: $-148/mo.
  • To cash-flow at today's rent, offer at most $1.15M (10.2% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $924k (28.1% below list).
  • Recommended offer: $924k (28.1% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% vs local median 2.6% in Chico — 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 72/100 on livability (#195 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A-; Watch: employment C-, crime F, cost of living F.
  • Chico Unified (urban): math 40% / reading 70% proficiency, ranked #117 of 517 in CA (top 23%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Rosedale Elementary (543 students, 53% FRL); Chico Junior High (928 students, 63% FRL); Chico High (math 39% / reading 78%, grade C, #223 of 1,170 statewide, top 19%, 1,905 students, 52% FRL).
  • Market conditions: Rents rising (+4.0%/yr); 92 active listings in the ZIP; 946 units permitted in Butte County in 2024 (254 in 5+ unit buildings).
  • At $9,239/mo this rent would consume 179% of the median local household income ($62k/yr) (locally 3912% 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 $9k of loan paydown is wiped out by about $39k 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.

Negotiation context

  • It's been on market 202 days — a 12% lower offer ($1.13M) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 12y 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.
  • Current owner paid $660k; list at $1.28M implies a 95% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 6→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $923,900 (28.1% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 202 days. Have you received any prior offers? Is the seller open to a 28% concession, seller financing, or rate buy-down credit?
  3. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  4. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  5. Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. 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?
  9. 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?
  10. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  11. 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.
  12. 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.
  13. 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
0.72%
Cap rate
5.60%
Cash-on-cash
-2.47%
DSCR
0.89
GRM
11.6

CMA / ARV

ARV (median comp)
$1,403,856
List price
$1,285,000
Delta
-8.47%
Verdict
FAIR
Comps
7 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 3.98% rent growth · sell at horizon

5-year hold
IRR
-19.5%
Equity multiple
0.31×
Total profit
$-246,543
Equity at exit
$191,598
10-year hold
IRR
-10.5%
Equity multiple
0.34×
Total profit
$-238,411
Equity at exit
$111,103

Cash invested: $359,800 (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 95926

Rents YoY
4.0%
Active inventory
92
Price-to-rent
58.0×

Monthly cashflow live

Estimated rent
$9,239 high interval (Pro) →
Mortgage (P&I)
$6,739
Tax from tax record
$765 /mo · $9,178/yr
Insurance
$535
HOA
$0
Vacancy / Maint / Mgmt
$1,940
Net cashflow
$-740

Break-even live

Break-even rent $10,176
Max offer price $1,154,254
Occupancy floor

Sensitivity live

Price -10% $-13 -5% $-376 +0% $-740 +5% $-1,104 +10% $-1,468
Rent -10% $-1,470 -5% $-1,105 +0% $-740 +5% $-375 +10% $-10
Rate -1.0pp $-93 -0.5pp $-413 base $-740 +0.5pp $-1,073 +1.0pp $-1,412

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

UnitsBedsBathsEst. rent
Total (5 units) $9,239

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
$321,250
Closing costs
$38,550
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 44 events

  1. 2026-06-21
    days on market $1,285,000 Active 202 DOM
  2. 2026-06-19
    days on market $1,285,000 Active 200 DOM
  3. 2026-06-18
    days on market $1,285,000 Active 199 DOM
  4. 2026-06-17
    days on market $1,285,000 Active 198 DOM
  5. 2026-06-16
    days on market $1,285,000 Active 197 DOM
  6. 2026-06-15
    days on market $1,285,000 Active 196 DOM
  7. 2026-06-14
    days on market $1,285,000 Active 194 DOM
  8. 2026-06-13
    days on market $1,285,000 Active 193 DOM
  9. 2026-06-10
    days on market $1,285,000 Active 191 DOM
  10. 2026-06-08
    days on market $1,285,000 Active 189 DOM
  11. 2026-06-07
    days on market $1,285,000 Active 188 DOM
  12. 2026-06-05
    days on market $1,285,000 Active 185 DOM
  13. 2026-06-02
    days on market $1,285,000 Active 183 DOM
  14. 2026-06-01
    days on market $1,285,000 Active 182 DOM
  15. 2026-05-31
    days on market $1,285,000 Active 181 DOM
  16. 2026-05-30
    days on market $1,285,000 Active 180 DOM
  17. 2025-12-01
    listed $1,285,000 Active 576-char remark
    Show marketing remark (576 chars)

    Exceptional investment opportunity near CSUC. This well-maintained 5-unit complex features spacious 3-bed/2-bath floor plans, each with full-sized washer/dryer. Kitchens have updated cabinets, countertops, and newer appliances including stoves and refrigerators. Large upstairs bedrooms with dual closets add to tenant appeal. Major upgrades include dual-pane windows (2007), new roof (2013), upgraded blinds (2017), and newer water heaters. Fully leased through June 2026, offering stable income in a high-demand location. Seller may consider financing with acceptable terms.

  18. 2025-11-25
    historical
  19. 2025-09-23
    listed $1,285,000 Active
  20. 2025-07-30
    historical
  21. 2025-03-21
    listed $1,395,000 Active
  22. 2024-12-06
    historical
  23. 2024-08-30
    price $1,395,000
  24. 2024-06-25
    price $1,495,000
  25. 2024-03-15
    listed $1,595,000 Active
  26. 2020-12-17
    historical
  27. 2020-07-01
    listed $1,183,000 Active
  28. 2018-11-15
    historical
  29. 2018-11-15
    historical
  30. 2018-10-23
    price $1,150,000
  31. 2018-09-14
    listed $1,200,000 Active
  32. 2018-09-14
    listed $1,150,000
  33. 2014-11-14
    historical
  34. 2014-11-14
    soldstatus $660,000 Closed Sale
  35. 2014-11-14
    soldstatus $660,000
  36. 2014-11-10
    status Pending Sale
  37. 2014-11-03
    status Active
  38. 2014-10-17
    status Pending Sale
  39. 2014-08-27
    listed $730,000 Active
  40. 2014-08-27
    historical
  41. 2014-08-26
    listed $730,000 Active
  42. 2004-05-21
    soldstatus $500,000
  43. 1999-05-06
    soldstatus $43,000
  44. 1995-04-26
    soldstatus $250,000

ⓘ 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
$9,178 · $765/mo
Projected year-2 tax
$9,766 · $814/mo
Expected delta
+$588/yr (+$49/mo · 6.4%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 8/10 Severe 6 d/yr ≥105°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 33 unhealthy d/yr today · 39 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
$110,868
− Mortgage interest
−$71,980
− Property taxes
−$9,178
− Insurance
−$6,425
− Repairs & maintenance
−$8,869
− Management
−$8,869
− Depreciation
−$37,382
Taxable loss
−$31,836
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$7,641
After-tax cash flow
$-1,241/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
Chico Unified
NCES district ID
0608370
Math proficiency
40% ▼ -2.00%
Reading proficiency
70% ▲ 14.00%
Median HH income
$46,223
Composite
46.45/100
National rank
#2443
State rank
#117 of 517 in CA

Livability — Chico

Score
72/100
State rank
#195
US rank
#6332

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chico, CA
County
Butte County · 175,030 people
City population
117,007
Metro
Chico, CA
Population (ZIP)
40,567
Household income
$61,920
Rent vs Own
59.5% rent · 40.5% own
Severe rent burden
3912.0

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 (65%)
Race & ethnicity
White 65% Hispanic / Latino 20% Two or more races 13% Asian 6% Black 3%
Hispanic origin (detail)
Mexican 16% Puerto Rican 1%
Common ancestry
Italian 4% Portuguese 3% Lithuanian 2%
Foreign-born
7% · Canada, China
Languages at home
83% English-only · Spanish 10% Other Asian/Pacific 2% Chinese 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
▼ -453.39%
Current HPI
256.0261
Rent YoY
▲ 3.98%
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

+414.0% since first listed
28 events — show timeline
  • 2025-12-01 Listed $1,285,000 CRMLS
  • 2025-11-25 Listing Removed CRMLS
  • 2025-09-23 Listed $1,285,000 CRMLS
  • 2025-07-30 Listing Removed CRMLS
  • 2025-03-21 Listed $1,395,000 CRMLS
  • 2024-12-06 Listing Removed CRMLS
  • 2024-08-30 Price Changed $1,395,000 CRMLS
  • 2024-06-25 Price Changed $1,495,000 CRMLS
  • 2024-03-15 Listed $1,595,000 CRMLS
  • 2020-12-17 Listing Removed CRMLS
  • 2020-07-01 Listed $1,183,000 CRMLS
  • 2018-11-15 Listing Removed SDMLS
  • 2018-11-15 Listing Removed CRMLS
  • 2018-10-23 Price Changed $1,150,000 CRMLS
  • 2018-09-14 Listed $1,150,000 SDMLS
  • 2018-09-14 Listed $1,200,000 CRMLS
  • 2014-11-14 Listing Removed CRMLS
  • 2014-11-14 Sold (Public Records) $660,000 Public Records
  • 2014-11-14 Sold (MLS) $660,000 CRMLS
  • 2014-11-10 Pending CRMLS
  • 2014-11-03 Relisted CRMLS
  • 2014-10-17 Pending CRMLS
  • 2014-08-27 Listed $730,000 CRMLS
  • 2014-08-27 Listing Removed CRMLS
  • 2014-08-26 Listed $730,000 CRMLS
  • 2004-05-21 Sold (Public Records) $500,000 Public Records
  • 1999-05-06 Sold (Public Records) $43,000 Public Records
  • 1995-04-26 Sold (Public Records) $250,000 Public Records

Property tax history

+5.7%/yr

Latest (2025): $9,178 · +6.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…