CashFlowRE
Sign in Sign up
3541 Via Medio
B- Composite 69.07
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
  • DSCR +10.0/10.0
  • 1% rule +7.9/10.0
  • ARV discount +7.5/15.0
  • Schools +4.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$130,000

3541 Via Medio · Chico, CA 95973
2 bd · 2.0 ba · 1,152 sqft · Manufactured public records · 184 Days on market
Built 1995 $113/sqft · 72% above area

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

Listing remarks MLS

Welcome to Rancho Chico! This beautifully 3-bedroom, 2-bath home has been completely remodeled from top to bottom, offering modern comfort and peace of mind. Nearly every aspect of the home has been renovated, including a brand-NEW ROOF and NEW HVAC system. The open-concept living space features vaulted ceilings, creating a bright and airy feel throughout. Enjoy convenient covered carport parking and in-unit laundry. The seller has recently installed grass to the yard to complement the side-yard patio. This home is move-in ready and every inch was thoughtfully updated. Don't miss out!

Key facts

  • In-unit laundry
  • Side-yard patio
  • New roof

Tags

NEW ROOFNEW HVAC SYSTEMCOVERED CARPORT PARKINGIN-UNIT LAUNDRYSIDE-YARD PATIO

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 $130k.

Deal economics

  • At list price, monthly cash flow is $474 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Recommended offer: $114k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.3% 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.
  • Market conditions: Rents rising (+1.7%/yr); 153 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 46% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 946 units permitted in Butte County in 2024 (254 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $899 of loan paydown is wiped out by about $4k 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 + 1.7% rent growth), your $36k cash investment doubles in ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 184 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $35k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $52k; list at $130k implies a 150% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; major 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 $114,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 184 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
1.29%
Cap rate
11.28%
Cash-on-cash
17.81%
DSCR
1.79
GRM
6.5

CMA / ARV

ARV (median comp)
$75,576
List price
$130,000
Delta
72.01%
Verdict
OVERPRICED
Comps
16 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3549 Via Medio #178 0.04mi 2/2.0 1,152 (0%) 6mo $87,500 $76 93
3540 Cisco Way #140 0.05mi 2/2.0 1,056 (-8%) 4mo $65,000 $62 80
3548 Fotos Way #205 0.07mi 2/2.0 1,056 (-8%) 9mo $125,000 $118 76
3536 Calle Principal #3 0.15mi 3/2.0 (+1) 1,152 (0%) 17mo $102,500 $89 74
3537 Via Medio 0.02mi 3/2.0 (+1) 1,056 (-8%) 11mo $118,000 $112 71
3551 Ava Way 0.11mi 2/2.0 1,056 (-8%) 14mo $57,000 $54 69
3548 Calle Principal #84 0.16mi 2/2.0 1,252 (+9%) 11mo $43,000 $34 69
3543 Cisco 0.03mi 3/2.0 (+1) 1,296 (+12%) 6mo $110,000 $85 67
296 Camino Norte St #77 0.16mi 2/2.0 1,056 (-8%) 14mo $145,000 $137 67
3545 Bianca Way 0.07mi 3/2.0 (+1) 1,266 (+10%) 20mo $144,900 $114 59
3555 Cisco Way 0.08mi 3/2.0 (+1) 1,288 (+12%) 20mo $125,000 $97 55
567 Troy Ln 0.64mi 2/2.0 1,248 (+8%) 14mo $179,050 $143 44

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 · 1.7% rent growth · sell at horizon

5-year hold
IRR
5.0%
Equity multiple
1.19×
Total profit
$6,940
Equity at exit
$19,383
10-year hold
IRR
13.3%
Equity multiple
2.00×
Total profit
$36,225
Equity at exit
$11,240

Cash invested: $36,400 (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 95973

Rents YoY
1.7%
Active inventory
153
Price-to-rent
6.5×

Monthly cashflow live

Estimated rent
$1,677 high interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$49 /mo · $587/yr
Insurance
$54
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$352
Net cashflow
$474

Break-even live

Break-even rent $1,078
Max offer price $130,000
Occupancy floor 67%

Sensitivity live

Price -10% $547 -5% $511 +0% $474 +5% $437 +10% $400
Rent -10% $341 -5% $408 +0% $474 +5% $540 +10% $606
Rate -1.0pp $539 -0.5pp $507 base $474 +0.5pp $440 +1.0pp $406

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
$32,500
Closing costs
$3,900
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
101 Risa Way Chico, CA 1.0–3.0 1.0–2.0 1013 $1,718 $1.69 14d 1 0.49mi
100 Penzance Ave Chico, CA 1.0–2.0 1.0–2.0 890 $1,710 $1.92 14d 26 0.82mi
4200 Nord Hwy Chico, CA 2.0 2.0 939 $1,675 $1.78 14d 13 0.92mi
194 E Shasta Ave Unit 3B Chico, CA 2.0 1.0 875 $1,900 $2.17 45d 1 0.96mi
490 Posada Way Chico, CA 3.0 2.0 1200 $2,000 $1.67 14d 1 1.01mi
2909 Godman Ave Unit 2909-2 Chico, CA 3.0 2.0 1170 $1,725 $1.47 45d 1 1.10mi
583 Morgan Dr #2 Chico, CA 3.0 2.0 1100 $1,750 $1.59 22d 1 1.13mi
1 Mayfair Dr Chico, CA 2.0 1.0 900 $1,325 $1.47 45d 1 1.27mi
139 W Lassen Ave #22 Chico, CA 2.0 1.0 766 $1,450 $1.89 45d 1 1.32mi
205 W Lassen Ave Chico, CA 2.0 1.0 792 $1,500 $1.89 45d 1 1.36mi
1067 Running Springs Cir Chico, CA 2.0 1.0 720 $1,325 $1.84 45d 3 1.38mi
1067 Running Springs Cir Chico, CA 2.0 1.0 720 $1,300 $1.81 14d 1 1.38mi
1080 E Lassen Ave Chico, CA 1.0–2.0 1.0–2.0 802 $1,650 $2.06 14d 10 1.49mi

Listing history 23 events

  1. 2026-06-21
    days on market $130,000 Active 184 DOM
  2. 2026-06-19
    days on market $130,000 Active 182 DOM
  3. 2026-06-18
    days on market $130,000 Active 181 DOM
  4. 2026-06-17
    days on market $130,000 Active 180 DOM
  5. 2026-06-16
    days on market $130,000 Active 179 DOM
  6. 2026-06-15
    days on market $130,000 Active 178 DOM
  7. 2026-06-14
    days on market $130,000 Active 176 DOM
  8. 2026-06-13
    days on market $130,000 Active 175 DOM
  9. 2026-06-10
    days on market $130,000 Active 173 DOM
  10. 2026-06-08
    days on market $130,000 Active 171 DOM
  11. 2026-06-07
    days on market $130,000 Active 170 DOM
  12. 2026-06-05
    days on market $130,000 Active 167 DOM
  13. 2026-06-02
    days on market $130,000 Active 165 DOM
  14. 2026-06-01
    days on market $130,000 Active 164 DOM
  15. 2026-05-31
    days on market $130,000 Active 163 DOM
  16. 2026-05-30
    days on market $130,000 Active 162 DOM
  17. 2026-05-06
    price $130,000 591-char remark
    Show marketing remark (591 chars)

    Welcome to Rancho Chico! This beautifully 3-bedroom, 2-bath home has been completely remodeled from top to bottom, offering modern comfort and peace of mind. Nearly every aspect of the home has been renovated, including a brand-NEW ROOF and NEW HVAC system. The open-concept living space features vaulted ceilings, creating a bright and airy feel throughout. Enjoy convenient covered carport parking and in-unit laundry. The seller has recently installed grass to the yard to complement the side-yard patio. This home is move-in ready and every inch was thoughtfully updated. Don't miss out!

  18. 2026-04-08
    price $135,000 591-char remark
    Show marketing remark (591 chars)

    Welcome to Rancho Chico! This beautifully 3-bedroom, 2-bath home has been completely remodeled from top to bottom, offering modern comfort and peace of mind. Nearly every aspect of the home has been renovated, including a brand-NEW ROOF and NEW HVAC system. The open-concept living space features vaulted ceilings, creating a bright and airy feel throughout. Enjoy convenient covered carport parking and in-unit laundry. The seller has recently installed grass to the yard to complement the side-yard patio. This home is move-in ready and every inch was thoughtfully updated. Don't miss out!

  19. 2026-02-03
    price $145,000 591-char remark
    Show marketing remark (591 chars)

    Welcome to Rancho Chico! This beautifully 3-bedroom, 2-bath home has been completely remodeled from top to bottom, offering modern comfort and peace of mind. Nearly every aspect of the home has been renovated, including a brand-NEW ROOF and NEW HVAC system. The open-concept living space features vaulted ceilings, creating a bright and airy feel throughout. Enjoy convenient covered carport parking and in-unit laundry. The seller has recently installed grass to the yard to complement the side-yard patio. This home is move-in ready and every inch was thoughtfully updated. Don't miss out!

  20. 2025-12-19
    listed $165,000 Active 591-char remark
    Show marketing remark (591 chars)

    Welcome to Rancho Chico! This beautifully 3-bedroom, 2-bath home has been completely remodeled from top to bottom, offering modern comfort and peace of mind. Nearly every aspect of the home has been renovated, including a brand-NEW ROOF and NEW HVAC system. The open-concept living space features vaulted ceilings, creating a bright and airy feel throughout. Enjoy convenient covered carport parking and in-unit laundry. The seller has recently installed grass to the yard to complement the side-yard patio. This home is move-in ready and every inch was thoughtfully updated. Don't miss out!

  21. 2025-04-29
    soldstatus $52,000 Closed Sale 500-char remark
    Show marketing remark (500 chars)

    * * Affordable Opportunity in North Chico! * * Discover the potential of this 3-bedroom, 2-bathroom manufactured home in a welcoming family-friendly mobile park in North Chico! This home needs repairs, but with some TLC, it’s a fantastic chance to build equity and make it your own. Enjoy a spacious layout, a great location, and a community setting—all at an affordable price! Don't miss out on this * * investment opportunity * * —schedule your showing today! ????

  22. 2025-04-03
    status Pending Sale 500-char remark
    Show marketing remark (500 chars)

    * * Affordable Opportunity in North Chico! * * Discover the potential of this 3-bedroom, 2-bathroom manufactured home in a welcoming family-friendly mobile park in North Chico! This home needs repairs, but with some TLC, it’s a fantastic chance to build equity and make it your own. Enjoy a spacious layout, a great location, and a community setting—all at an affordable price! Don't miss out on this * * investment opportunity * * —schedule your showing today! ????

  23. 2025-03-20
    listed $60,000 Active 500-char remark
    Show marketing remark (500 chars)

    * * Affordable Opportunity in North Chico! * * Discover the potential of this 3-bedroom, 2-bathroom manufactured home in a welcoming family-friendly mobile park in North Chico! This home needs repairs, but with some TLC, it’s a fantastic chance to build equity and make it your own. Enjoy a spacious layout, a great location, and a community setting—all at an affordable price! Don't miss out on this * * investment opportunity * * —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.

Tax reassessment forecast CA · Resets to sale price

Current annual tax
$587 · $49/mo
Projected year-2 tax
$988 · $82/mo
Expected delta
+$401/yr (+$33/mo · 68.4%)

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

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (shaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 7/10 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 35 unhealthy d/yr today · 40 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
$20,127
− Mortgage interest
−$7,282
− Property taxes
−$587
− Insurance
−$1,448
− Repairs & maintenance
−$1,610
− Management
−$1,610
− Depreciation
−$3,782
Taxable income
$3,809
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$914
After-tax cash flow
$4,771/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)
39,031
Household income
$92,813
Rent vs Own
37.9% rent · 62.1% own
Severe rent burden
1230.0

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 (71%)
Race & ethnicity
White 71% Hispanic / Latino 19% Two or more races 10% Asian 5% Native American 1%
Hispanic origin (detail)
Mexican 15%
Common ancestry
Slovak 4% Italian 4% Russian 3%
Foreign-born
8% · Canada, China
Languages at home
84% English-only · Spanish 11% 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
▼ -182.94%
Current HPI
259.9774
Rent YoY
▲ 1.70%
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

+116.7% since first listed
7 events — show timeline
  • 2026-05-06 Price Changed $130,000 CRMLS
  • 2026-04-08 Price Changed $135,000 CRMLS
  • 2026-02-03 Price Changed $145,000 CRMLS
  • 2025-12-19 Listed $165,000 CRMLS
  • 2025-04-29 Sold (MLS) $52,000 CRMLS
  • 2025-04-03 Pending CRMLS
  • 2025-03-20 Listed $60,000 CRMLS

Property tax history

+3.0%/yr

Latest (2025): $587 · +6.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…