8545 Folsom Blvd #9 · Sacramento, CA 95826

$44,900

2 bd · 1.0 ba · 720 sqft · Manufactured · 69 Days on market

Built 1973 $62/sqft · 33% below area Est $67k · 33% under

---

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
• ARV discount +15.0/15.0
• 1% rule +10.0/10.0
• DSCR +10.0/10.0
• Livability +3.6/5.0
• Schools +3.5/10.0
• Condition / age +2.5/5.0
• Rent growth +2.4/5.0
• Appreciation +0.0/10.0

Listing remarks

Affordable And Reduced to Sell Now! 2 bed 1 ba Home in central East Sacramento All-Ages smaller Park with Cheap Space Rent. Home needs TLC, Cash only- So bring your Tools but for the Price. .. you Can't find anything else. Sunny interior, Newer Central Heat & Gas Stove, Window AC. Park has Swimming pool to keep cool right Across the Street. Hurry it won't last

Key facts

• Swimming pool
• Newer gas stove
• 2 parking spots

Tags

• CENTRAL EAST SACRAMENTO
• NEWER GAS STOVE
• SWIMMING POOL

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath manufactured listed at $45k.

Deal economics

• At list price, monthly cash flow is $977 ($12k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $45k).
• Recommended offer: $42k (6.0% below list) — sets the bar for market timing.
• Cap rate 32.4% vs local median 3.0% in Sacramento — 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 71/100 on livability (#218 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, housing A; Watch: schools D+, crime F, cost of living F.
• Sacramento City Unified (urban): math 32% / reading 43% proficiency, ranked #804 of 1,400 in CA (top 57%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: Rents soft (-0.3%/yr); 123 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 6,825 units permitted in Sacramento County in 2024 (1,752 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $310 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
• Sacramento County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (-3.0% appreciation + 0.0% rent growth), your $13k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

• It's been on market 69 days — a 6% lower offer ($42k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $42,206 (6.0% below list)

Questions for the listing agent

1. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
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 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?
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: 3.63% ✓
• Cap rate: 32.41%
• Cash-on-cash: 93.26%
• DSCR: 5.15
• GRM: 2.3

CMA / ARV

• ARV (median comp): $67,000
• List price: $44,900
• Delta: -32.99%
• Verdict: UNDERPRICED
• Comps: 3 within 1.0 mi

Show comp detail 4 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
8181 Folsom Blvd #172	0.64mi	2/1.0	720 (0%)	1mo	$67,000	$93	70
8181 Folsom Blvd #106	0.58mi	2/1.0	800 (+11%)	11mo	$51,000	$64	46
8181 Folsom Blvd #88	0.70mi	2/1.0	800 (+11%)	11mo	$79,000	$99	40
8181 Folsom Blvd #38	0.71mi	2/1.0	784 (+9%)	24mo	$67,000	$85	32

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 · 0.0% rent growth · sell at horizon

5-year hold

• IRR: 90.7%
• Equity multiple: 4.99×
• Total profit: $50,205
• Equity at exit: $6,695

10-year hold

• IRR: 93.0%
• Equity multiple: 9.39×
• Total profit: $105,496
• Equity at exit: $3,882

Cash invested: $12,572 (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.

Methodology + full state rankings →

ZIP-level market 95826

• Rents YoY: -0.3%
• Active inventory: 123
• Price-to-rent: 2.3×

Monthly cashflow live

• Estimated rent: $1,630 high
• Mortgage (P&I): −$235
• Tax est. 1.5%: −$56 /mo · $674/yr
• Insurance: −$19
• HOA: −$0
• Vacancy / Maint / Mgmt: −$342
• Net cashflow: $977

Break-even live

Break-even rent $393

Max offer price $44,900

Occupancy floor 35%

Sensitivity live

Price	-10% $1,008	-5% $993	+0% $977	+5% $962	+10% $946
Rent	-10% $848	-5% $913	+0% $977	+5% $1,041	+10% $1,106
Rate	-1.0pp $1,000	-0.5pp $989	base $977	+0.5pp $965	+1.0pp $954

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: $11,225
• Closing costs: $1,347
• Reserves months: —
• Total cash needed: —

Rent comps 11 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
3130 Occidental Dr Sacramento, CA	1.0–2.0	1.0	717	$1,635	$2.28	3d	12	0.14mi
3099 Great Falls Way Sacramento, CA	1.0	1.0	600	$1,275	$2.12	2d	1	0.25mi
200 Bicentennial Cir Sacramento, CA	1.0–3.0	1.0–2.0	937	$2,174	$2.32	4d	31	0.98mi
7928 La Riviera Dr Sacramento, CA	1.0	1.0	704	$1,675	$2.38	5d	3	1.10mi
9000 Casals St Sacramento, CA	1.0	1.0	615	$1,400	$2.28	8d	1	1.12mi
4001 S Watt Ave Sacramento, CA	1.0–3.0	1.0–2.0	882	$2,062	$2.34	3d	10	1.17mi
8719 Woodman Way Sacramento, CA	1.0	1.0	650	$1,655	$2.55	8d	1	1.23mi
7901 La Riviera Dr Sacramento, CA	1.0–3.0	1.0–2.0	881	$1,962	$2.23	2d	8	1.41mi
3690 S Port Dr Sacramento, CA	1.0	1.0	680	$1,395	$2.05	4d	1	1.46mi
3690 S Port Dr Sacramento, CA	1.0	1.0	680	$1,395	$2.05	8d	1	1.46mi
3690 S Port Dr Sacramento, CA	1.0	1.0	680	$1,395	$2.05	3d	1	1.46mi

Listing history 14 events

1. 2026-06-18
   days on market $44,900 Active 69 DOM
2. 2026-06-17
   days on market $44,900 Active 68 DOM
3. 2026-06-16
   days on market $44,900 Active 67 DOM
4. 2026-06-15
   days on market $44,900 Active 66 DOM
5. 2026-06-13
   days on market $44,900 Active 64 DOM
6. 2026-06-13
   days on market $44,900 Active 63 DOM
7. 2026-06-09
   days on market $44,900 Active 60 DOM
8. 2026-06-08
   days on market $44,900 Active 59 DOM
9. 2026-06-07
   days on market $44,900 Active 58 DOM
10. 2026-06-05
    days on market $44,900 Active 55 DOM
11. 2026-06-03
    days on market $44,900 Active 54 DOM
12. 2026-06-02
    days on market $44,900 Active 53 DOM
13. 2026-06-01
    days on market $44,900 Active 52 DOM
14. 2026-05-31
    days on market $44,900 Active 51 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

• 🌊 Flood 1/10 Low FEMA zone X · 0% chance over 30 yrs
• 🔥 Wildfire 2/10 Low
• 🌡 Heat 7/10 Severe 7 d/yr ≥102°F today · 15 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 10/10 Extreme 28 unhealthy d/yr today · 33 by 30 yrs out

Taxation est. · year 1

• Rental income: $19,555
• − Mortgage interest: −$2,515
• − Property taxes: −$674
• − Insurance: −$224
• − Repairs & maintenance: −$1,564
• − Management: −$1,564
• − Depreciation: −$1,306
• Taxable income: $11,707
• Est. tax owed @ 24.0%: −$2,810
• After-tax cash flow: $8,916/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: Sacramento City Unified
• NCES district ID: 0633840
• Math proficiency: 32% ▬ 0.00%
• Reading proficiency: 43% ▲ 3.00%
• Median HH income: $49,280
• Composite: 34.86/100
• National rank: #10000
• State rank: #804 of 1400 in CA

Livability — Sacramento

• Score: 71/100
• State rank: #218
• US rank: #6957

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Sacramento, CA
• County: Sacramento County · 1,539,646 people
• City population: 761,410
• Metro: Sacramento-Roseville-Folsom, CA
• Population (ZIP): 40,165
• Household income: $82,127
• Rent vs Own: 44.5% rent · 55.5% own
• Severe rent burden: 2433.0

Population outlook (Sacramento County) Hauer SSP2

• Today (2025): 1,660,763 people
• By 2030: 1,732,990 · +4.3%
• By 2040: 1,855,755 · +11.7%
• By 2050: 1,941,335 · +16.9%
• By 2075: 2,046,162 · +23.2%
• By 2100: 1,961,444 · +18.1%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Highly diverse neighborhood (Simpson 0.70)
• Race & ethnicity: White 47% Hispanic / Latino 23% Two or more races 14% Black 11% Asian 11%
• Hispanic origin (detail): Mexican 18%
• Common ancestry: Italian 3% Subsaharan African 2% Russian 2%
• Foreign-born: 15% · Canada, South Korea, China
• Languages at home: 75% English-only · Spanish 11% Other Indo-European 4% Russian/Polish/Slavic 2%

Political lean MEDSL · Sacramento

• 2024 margin: D (+19.7) · D 58.1% · R 38.4% · Other 3.5%
• 2008→2024 swing: +0.7pp no change · 2008: 19.0pp · 2024: 19.7pp
• All cycles: 2024: D+19.7 2020: D+25.3 2016: D+23.7 2012: D+16.3 2008: D+19.0

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -408.80%
• Current HPI: 325.179
• Rent YoY: ▼ -0.33%
• Metro: Sacramento-Roseville-Folsom, CA
• State GDP YoY: ▲ 3.21%
• F500 in state: 116

Industry mix (Fortune 500 HQ in CA)

Industry	F500 HQs	Revenue
▸Technology	27	$1,492B
▸Financial Services	3	$174B
▸Retail	3	$44B
▸Insurance	3	$26B
▸Media / Entertainment	2	$115B
▸Pharmaceuticals / Biotech	2	$62B