CashFlowRE
Sign in Sign up
2745 Oak St
C- Composite 52.23
Why this score? — see what drove the C- 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 +21.8/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.0/10.0
  • 1% rule +5.3/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$145,000

2745 Oak St · Anderson, CA 96007
2 bd · 1.0 ba · 1,092 sqft · SingleFamily public records · 10 Days on market
Built 1949

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Attention all flippers: This house needs a roof and some joist work. Alot of potential here with hard wood floors and a functional floor plan. Nearly new shed in back yard. Spacious backyard. Large kitchen and washroom. Nothing but up from here, come take a look and plan for success.

Key facts

  • Hard wood floors
  • Spacious backyard
  • Nearly new shed

Tags

HARD WOOD FLOORSFUNCTIONAL FLOOR PLANNEARLY NEW SHEDSPACIOUS BACKYARDLARGE KITCHENLARGE WASHROOM

Property features AI

Exterior

  • Parking: Asphalt parking
  • Utilities: Public water; Public sewer; Electricity available; Natural gas available
  • Home design: Single family residence; Residential property
  • Construction: Stucco construction; Composition roof
  • Exterior features: Deck; Back yard fencing; Shed(s); Landscaped and wooded yard; City lot; Paved road access

Interior

  • Kitchen: Dishwasher; Electric oven; Electric range
  • Flooring: Carpet; Vinyl; Wood
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Wall furnace heating; Evaporative cooling
  • Interior features: Laminate counters; Double pane windows
  • Laundry & utility: Laundry room with electric dryer hookup

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/1.0-bath single-family listed at $145k.

Deal economics

  • At list price, monthly cash flow is $224 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $145k).
  • Cap rate 8.2% vs local median 3.5% in Anderson — 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 68/100 on livability (#277 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, health & safety A+, housing A-; Watch: employment D, crime F, amenities F.
  • Cascade Union Elementary (suburban): math 25% / reading 32% proficiency, ranked #377 of 517 in CA (top 73%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 70% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Meadow Lane Elementary (math 37% / reading 42%, grade F, #621 of 1,571 statewide, top 42%, 448 students, 73% FRL) — zoned schools at 73% FRL track the district average.
  • Market conditions: 224 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 246 units permitted in Shasta County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Shasta County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.

Negotiation context

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: built in 1949 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; severe wildfire risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $145,000

Questions for the listing agent

  1. Built in 1949 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.03%
Cap rate
8.15%
Cash-on-cash
6.63%
DSCR
1.30
GRM
8.1

CMA / ARV

ARV (on-the-fly)
$292,656
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2895 Church St 0.52mi 3/1.0 (+1) 1,088 (-0%) 4mo $176,000 $162 67
2820 Nicole Ct 0.51mi 3/1.5 (+1) 1,100 (+1%) 4mo $314,900 $286 65
2811 Lupine St 0.56mi 3/1.5 (+1) 1,092 (0%) 10mo $290,000 $266 58
2855 Red Bud Ln 0.58mi 3/1.5 (+1) 1,100 (+1%) 10mo $309,900 $282 56
2779 N Bailey Dr 0.72mi 3/1.0 (+1) 1,058 (-3%) 0mo $225,000 $213 56
2445 Toyon St 0.66mi 3/1.5 (+1) 1,092 (0%) 10mo $320,000 $293 54
3081 Sharon Ave 0.70mi 3/1.0 (+1) 1,058 (-3%) 4mo $315,000 $298 53
3244 Sharon Ave 0.69mi 3/1.0 (+1) 1,058 (-3%) 7mo $260,000 $246 52
2827 Stingy Ln 0.67mi 3/2.0 (+1) 1,008 (-8%) 4mo $279,000 $277 44
3258 Sharon Ave 0.69mi 3/1.0 (+1) 1,200 (+10%) 10mo $322,000 $268 38
2609 Albert Rd 0.57mi 3/2.0 (+1) 1,200 (+10%) 13mo $193,000 $161 37
3235 Sharon Ave 0.72mi 3/1.0 (+1) 1,195 (+9%) 12mo $271,750 $227 36

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
-6.1%
Equity multiple
0.77×
Total profit
$-9,211
Equity at exit
$21,620
10-year hold
IRR
3.5%
Equity multiple
1.25×
Total profit
$10,351
Equity at exit
$12,537

Cash invested: $40,600 (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 96007

Active inventory
224
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,489 high interval (Pro) →
Mortgage (P&I)
$760
Tax from tax record
$131 /mo · $1,575/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$313
Net cashflow
$224

Break-even live

Break-even rent $1,205
Max offer price $145,000
Occupancy floor 80%

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
$36,250
Closing costs
$4,350
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2766 Oak St Unit 02 Anderson, CA 2.0 1.5 1008 $1,395 $1.38 13d 1 0.05mi
2333 Ferry St Anderson, CA 2.0 2.0 1100 $1,500 $1.36 13d 1 0.21mi
2810 East St Apt A Anderson, CA 2.0 1.0 737 $1,450 $1.97 21d 1 0.21mi
2820 East St Unit A Anderson, CA 2.0 1.0 703 $1,200 $1.71 13d 1 0.21mi
2343 Ferry St Anderson, CA 2.0 2.0 1080 $1,500 $1.39 13d 1 0.21mi
1710 Bruce Dr Anderson, CA 2.0 1.0 813 $1,275 $1.57 13d 1 0.55mi
3222 Camellia St Anderson, CA 2.0 1.0 740 $1,400 $1.89 13d 1 1.07mi
1970 Spruce Cir Anderson, CA 2.0 1.0 785 $1,550 $1.97 13d 1 1.12mi

Listing history 10 events

  1. 2026-06-17
    status $145,000 Pending 10 DOM
  2. 2026-06-16
    days on market $145,000 Active 10 DOM
  3. 2026-06-15
    days on market $145,000 Active 9 DOM
  4. 2026-06-14
    days on market $145,000 Active 7 DOM
  5. 2026-06-13
    days on market $145,000 Active 6 DOM
  6. 2026-06-10
    days on market $145,000 Active 4 DOM
  7. 2026-06-09
    days on market $145,000 Active 3 DOM
  8. 2026-06-08
    days on market $145,000 Active 2 DOM
  9. 2026-06-07
    remarks 284-char remark
  10. 2026-06-07
    listed $145,000 Active 1 DOM

ⓘ 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
$1,575 · $131/mo
Projected year-2 tax
$1,575 · $131/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 27% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥104°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 35 unhealthy d/yr today · 42 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
$17,871
− Mortgage interest
−$8,122
− Property taxes
−$1,575
− Insurance
−$725
− Repairs & maintenance
−$1,430
− Management
−$1,430
− Depreciation
−$4,218
Taxable income
$371
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$89
After-tax cash flow
$2,604/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
Cascade Union Elementary
NCES district ID
0607680
Math proficiency
25% ▲ 1.00%
Reading proficiency
32% ▲ 1.00%
Median HH income
$35,602
Composite
23.56/100
National rank
#7856
State rank
#377 of 517 in CA

Livability — Anderson

Score
68/100
State rank
#277
US rank
#9315

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Anderson, CA
County
Shasta County · 147,641 people
City population
24,768
Metro
Redding, CA
Population (ZIP)
24,768
Household income
$61,357
Rent vs Own
29.6% rent · 70.4% own
Severe rent burden
758.0

Population outlook (Shasta County) Hauer SSP2

Today (2025)
179,231 people
By 2030
176,953 · -1.3%
By 2040
169,982 · -5.2%
By 2050
162,547 · -9.3%
By 2075
145,649 · -18.7%
By 2100
123,025 · -31.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Hispanic / Latino 15% Two or more races 12% Asian 3% Native American 2%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Italian 6% Portuguese 2% Lithuanian 2%
Foreign-born
6% · Canada, China, Vietnam
Languages at home
90% English-only · Spanish 8% Other Indo-European 1% Chinese 1%

Political lean MEDSL · Shasta

2024 margin
Solid R (+36.5) · D 30.5% · R 67.0% · Other 2.5%
2008→2024 swing
-10.7pp toward R · 2008: -25.8pp · 2024: -36.5pp
All cycles
2024: R+36.5 2020: R+33.1 2016: R+37.4 2012: R+30.3 2008: R+25.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -191.70%
Current HPI
179.6613
Rent YoY
Metro
Redding, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

-99.9% since first listed
2 events — show timeline
  • 2026-06-06 Price Changed $145,000 TCAOR
  • 2026-06-06 Listed $145,000,000 TCAOR

Property tax history

+4.3%/yr

Latest (2025): $1,575 · +13.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…