15 bd · 10.0 ba ·
6,800 sqft ·
Built 1968
· MultiFamily
· Active
· 202 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$9,239/mo
Mortgage (P&I)
−$6,739
Tax + insurance
−$1,300
HOA
−$0
Vac / Maint / Mgmt
−$1,940
Net cashflow
$-740/mo
Annual
$-8,881/yr
Cap rate
5.60%
Cash-on-cash
-2.47%
DSCR
0.89
1% rule
0.72%
Cash to close
$359,800
Investor read
This is a 5 × 3-bed/2.0-bath units multifamily listed at $1.28M.
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).
It's been on market 202 days — a 12% lower offer ($1.13M) is reasonable based on typical stale-listing flexibility.
Recommended offer: $924k (28.1% below list) — sets the bar for 1% rule.
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.
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).
Butte County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
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.
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.
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.
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.
Questions for listing agent
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?
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?
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Built in 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
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?
CashFlowRE · CFR-5R2H887D7ERW0F
· Data 23 h agocashflowre.app · 2026-05-29