CashFlowRE
Sign in Sign up
7 Chico Dr
B- Composite 68.6
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +6.3/15.0
  • Livability +3.7/5.0
  • Schools +3.4/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$195,000

7 Chico Dr · Sonoma, CA 95476
2 bd · 2.0 ba · 1,248 sqft · Manufactured · 43 Days on market
Built 1970 $156/sqft · at area comps Est $190k · at est.

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

Listing remarks

Tucked into a desirable location in Pueblo Serena's 55+ community, this 2-bedroom, 2-bath home offers a peaceful retreat just moments from the clubhouse, pool, and gathering spaces. Close enough to enjoy it all, yet thoughtfully positioned for added privacy without direct views into neighboring homes. Inside, natural light fills the space, creating a warm and welcoming feel throughout. The layout is comfortable and easy, with a natural flow. Two bedrooms provide flexibility for guests, creative pursuits, or a home office, while two full baths add everyday ease. Surrounded by the charm of Sonoma, this home invites morning walks to the local grocery store, afternoons by the pool, and evenings

Key facts

  • Parking
  • Built 1970
  • Listed 43 days

Property features AI

Finance

  • Other: Park name: Pueblo Serena
  • Financial info: Monthly land lease: $1,098; Land lease (site rent) applies
  • HOA & community: No association; Senior community

Exterior

  • Parking: Covered parking; Guest parking available; 1 parking space
  • Security: Security patrol
  • Utilities: Natural gas connected; Public sewer; 220V in laundry
  • Home design: Manufactured in park; Double wide
  • Construction: Wood skirting
  • Exterior features: Located in a park (manufactured in park); Double wide; Skirted with wood

Interior

  • Kitchen: Built-in electric oven; Gas cook top; Dishwasher; Disposal; Free-standing refrigerator
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Other
  • Bathrooms: 2 full bathrooms; Tubs with shower over
  • Heating & cooling: Central heating; Central cooling
  • Interior features: Security patrol; Garden; Close to clubhouse
  • Laundry & utility: Washer and dryer included; Laundry closet

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 $195k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $195k).
  • Recommended offer: $189k (3.0% below list) — sets the bar for market timing.
  • Cap rate 13.8% vs local median 1.4% in Sonoma — 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 74/100 on livability (#146 in CA, #4,943 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, employment A+, health & safety A+; Watch: commute F, cost of living F.
  • Sonoma Valley Unified (town): math 27% / reading 42% proficiency, ranked #849 of 1,400 in CA (top 61%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents flat; 263 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,039 units permitted in Sonoma County in 2024 (185 in 5+ unit buildings).
  • This rent runs 37% of the median local income ($105k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Sonoma County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 0.8% rent growth), your $55k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($189k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 15y ago; this cycle's ask has dropped $25k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $189,150 (3.0% below list)

Questions for the listing agent

  1. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
1.66%
Cap rate
13.78%
Cash-on-cash
26.73%
DSCR
2.19
GRM
5.0

CMA / ARV

ARV (median comp)
$190,000
List price
$195,000
Delta
2.63%
Verdict
FAIR
Comps
13 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
314 Janero Pl 0.19mi 2/2.0 1,200 (-4%) 2mo $190,000 $158 83
185 Pas Pajaros Calle 0.16mi 2/2.0 1,200 (-4%) 10mo $145,000 $121 78
160 Chiquita Camino 0.11mi 2/2.0 1,120 (-10%) 1mo $199,000 $178 77
180 Pas Pajaros Calle 0.17mi 2/2.0 1,200 (-4%) 12mo $215,000 $179 75
148 Chiquita Camino 0.10mi 2/2.0 1,140 (-9%) 11mo $140,000 $123 72
102 Hermosillo Dr 0.11mi 2/2.0 1,344 (+8%) 20mo $339,000 $252 66
171 Chiquita Camino 0.13mi 2/1.5 1,160 (-7%) 18mo $155,500 $134 65
213 Cazares Cir #213 0.18mi 2/2.0 1,160 (-7%) 19mo $120,000 $103 64
312 Janero Pl 0.26mi 2/2.0 1,150 (-8%) 17mo $115,000 $100 61
341 El Castillo Vista Way #341 0.19mi 2/2.0 1,080 (-14%) 10mo $199,000 $184 61
34 Mazatlan Dr 0.12mi 3/2.0 (+1) 1,344 (+8%) 20mo $339,000 $252 60
219 Cazares Cir 0.16mi 2/2.0 1,100 (-12%) 21mo $75,000 $68 56

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 · 0.79% rent growth · sell at horizon

5-year hold
IRR
18.1%
Equity multiple
1.71×
Total profit
$38,849
Equity at exit
$29,075
10-year hold
IRR
24.9%
Equity multiple
2.94×
Total profit
$106,051
Equity at exit
$16,860

Cash invested: $54,600 (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 95476

Rents YoY
0.8%
Active inventory
263
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$3,245 high interval (Pro) →
Mortgage (P&I)
$1,023
Tax est. 1.5%
$244 /mo · $2,925/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$682
Net cashflow
$1,216

Break-even live

Break-even rent $1,706
Max offer price $195,000
Occupancy floor 58%

Sensitivity live

Price -10% $1,351 -5% $1,284 +0% $1,216 +5% $1,149 +10% $1,081
Rent -10% $960 -5% $1,088 +0% $1,216 +5% $1,344 +10% $1,473
Rate -1.0pp $1,314 -0.5pp $1,266 base $1,216 +0.5pp $1,166 +1.0pp $1,114

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
$48,750
Closing costs
$5,850
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
790 2nd St W Sonoma, CA 1.0–2.0 1.0–1.5 975 $2,660 $2.73 14d 3 0.42mi
663 Spring Ln Sonoma, CA 2.0 1.0 1050 $3,200 $3.05 44d 1 0.51mi
655 W Spain St Sonoma, CA 2.0 2.5 1349 $3,525 $2.61 14d 1 0.54mi
434 Bernice Ln Unit 1546207P Sonoma, CA 2.0 2.0 979 $4,564 $4.66 14d 1 0.58mi
342 Church St Sonoma, CA 1.0 1.0 700 $2,600 $3.71 44d 1 0.58mi
340 Church St Sonoma, CA 3.0 2.5 1282 $3,750 $2.93 44d 1 0.59mi
208 Todd Ave Sonoma, CA 3.0 2.5 1384 $3,800 $2.75 14d 1 0.65mi
1211 Broadway Unit 1213 Sonoma, CA 2.0 2.5 1200 $3,600 $3.00 24d 1 0.65mi
1207 Broadway Unit 1209 Sonoma, CA 2.0 2.5 1200 $3,750 $3.12 44d 1 0.65mi
1207 Broadway Sonoma, CA 2.0 2.5 1200 $3,600 $3.00 24d 1 0.65mi
210 Tuscany Pl Sonoma, CA 1.0–2.0 1.0–2.0 1200 $2,750 $2.29 14d 1 0.92mi
21 Ramon St Sonoma, CA 2.0 2.0 1440 $2,250 $1.56 24d 1 0.98mi
19019 5th St W Sonoma, CA 3.0 2.0 1286 $3,400 $2.64 14d 1 1.06mi
336 Las Casitas Ct Sonoma, CA 2.0 1.5 1158 $2,500 $2.16 44d 1 1.10mi
126 Blue Wing Dr Sonoma, CA 2.0 2.0 1156 $2,975 $2.57 14d 2 1.17mi
126 Blue Wing Dr #11 Sonoma, CA 2.0 2.0 1156 $3,200 $2.77 14d 1 1.17mi

Listing history 22 events

  1. 2026-06-18
    days on market $195,000 Active 43 DOM
  2. 2026-06-17
    days on market $195,000 Active 42 DOM
  3. 2026-06-16
    days on market $195,000 Active 41 DOM
  4. 2026-06-15
    days on market $195,000 Active 40 DOM
  5. 2026-06-14
    days on market $195,000 Active 38 DOM
  6. 2026-06-13
    days on market $195,000 Active 37 DOM
  7. 2026-06-10
    days on market $195,000 Active 35 DOM
  8. 2026-06-09
    days on market $195,000 Active 34 DOM
  9. 2026-06-08
    days on market $195,000 Active 33 DOM
  10. 2026-06-07
    days on market $195,000 Active 32 DOM
  11. 2026-06-05
    days on market $195,000 Active 29 DOM
  12. 2026-06-03
    days on market $195,000 Active 28 DOM
  13. 2026-06-02
    pricedays on market $195,000 Active 27 DOM
  14. 2026-06-01
    days on market $220,000 Active 26 DOM
  15. 2026-05-31
    days on market $220,000 Active 25 DOM
  16. 2026-05-30
    days on market $220,000 Active 24 DOM
  17. 2026-05-06
    listed $220,000 Active 867-char remark
  18. 2012-06-01
    historical Withdrawn - Cancel
  19. 2012-05-24
    status Active
  20. 2012-05-19
    status Contingent (Show)
  21. 2012-05-05
    price $45,000
  22. 2011-08-23
    listed $55,000 Active

ⓘ 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 4/10 Moderate FEMA zone X (unshaded) · 23% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥95°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 19 unhealthy d/yr today · 19 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
$38,943
− Mortgage interest
−$10,923
− Property taxes
−$2,925
− Insurance
−$975
− Repairs & maintenance
−$3,115
− Management
−$3,115
− Depreciation
−$5,673
Taxable income
$12,217
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,932
After-tax cash flow
$11,662/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
Sonoma Valley Unified
NCES district ID
0637200
Math proficiency
27% ▼ -1.00%
Reading proficiency
42% ▲ 1.00%
Median HH income
$63,880
Composite
33.88/100
National rank
#10355
State rank
#849 of 1400 in CA

Livability — Sonoma

Score
74/100
State rank
#146
US rank
#4943

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sonoma, CA
County
Sonoma County · 449,805 people
City population
35,196
Metro
Santa Rosa-Petaluma, CA
Population (ZIP)
35,196
Household income
$105,374
Rent vs Own
32.8% rent · 67.2% own
Severe rent burden
1218.0

Population outlook (Sonoma County) Hauer SSP2

Today (2025)
539,935 people
By 2030
554,870 · +2.8%
By 2040
573,262 · +6.2%
By 2050
580,715 · +7.6%
By 2075
579,229 · +7.3%
By 2100
547,835 · +1.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (66%)
Race & ethnicity
White 66% Hispanic / Latino 28% Two or more races 13% Asian 2% Black 1%
Hispanic origin (detail)
Mexican 23%
Common ancestry
Italian 5% Lithuanian 4% Portuguese 3%
Foreign-born
16% · Canada, Dominican Republic
Languages at home
75% English-only · Spanish 21% Other Indo-European 1% Other Asian/Pacific 0%

Political lean MEDSL · Sonoma

2024 margin
Solid D (+46.2) · D 71.4% · R 25.2% · Other 3.3%
2008→2024 swing
-3.4pp toward R · 2008: 49.6pp · 2024: 46.2pp
All cycles
2024: D+46.2 2020: D+51.5 2016: D+47.9 2012: D+44.9 2008: D+49.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1116.03%
Current HPI
236.6408
Rent YoY
▲ 0.79%
Metro
Santa Rosa-Petaluma, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+254.5% since first listed
7 events — show timeline
  • 2026-06-02 Price Changed $195,000 BAREIS
  • 2026-05-06 Listed $220,000 BAREIS
  • 2012-06-01 Delisted BAREIS
  • 2012-05-24 Relisted BAREIS
  • 2012-05-19 Pending BAREIS
  • 2012-05-05 Price Changed $45,000 BAREIS
  • 2011-08-23 Listed $55,000 BAREIS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…