CashFlowRE
Sign in Sign up
3289 State Hwy Unit 17 C
D Composite 42.9
Why this score? — see what drove the D 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +3.0/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Livability +2.4/5.0
  • Appreciation +0.0/10.0

$7,500

3289 State Hwy Unit 17 C · Palermo, CA 95965
2 bd · 1.0 ba · 672 sqft · Manufactured public records · 199 Days on market
Built 1973

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

Listing remarks

Fixer Upper in Golden Oaks! This 2 bedroom, 1 bath home offers 720 square feet of space. Bring your imagination and make this home a reality! Quite and secluded park in Oroville and a short commute to Chico.

Key facts

  • Golden oaks
  • Built 1973
  • Listed 198 days

Tags

GOLDEN OAKSQUITE AND SECLUDED PARKSHORT COMMUTE TO CHICO

Property features AI

Finance

  • Other: Located in Oroville, CA 95965 near Highway 70 (3289 State Hwy Unit 17 C)
  • Financial info: Land lease: No (listed land lease amount present but land lease flagged No)
  • HOA & community: No association

Exterior

  • Parking: No garage
  • Utilities: Individual electric meter; Individual gas meter; 220V in laundry; Public sewer; Water from water district
  • Home design: Manufactured in park; Single wide; Fleetwood make; Built in 1973
  • Construction: Aluminum skirting; Composition roof
  • Exterior features: Other lot features

Interior

  • Kitchen: Hood over range; Ice maker; Breakfast area
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Tile; Other
  • Bathrooms: 1 full bathroom; Tub with shower over
  • Heating & cooling: Central heating; Ceiling fans; Other cooling
  • Interior features: Breakfast area in kitchen; Dining and living room combined; Living room with additional unspecified feature; Hood over range; Ice maker; Pets allowed
  • Laundry & utility: Washer/dryer hookups only

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 manufactured listed at $8k.

Deal economics

  • At list price, monthly cash flow is $951 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $8k).
  • Recommended offer: $7k (12.0% below list) — sets the bar for market timing.
  • Cap rate 158.4% vs local median 3.8% in Palermo — 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 48/100 on livability (#1,219 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing B+; Watch: schools F, crime F, amenities F.
  • Palermo Union Elementary (town): math 20% / reading 33% proficiency, ranked #1,149 of 1,400 in CA (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+1.9%/yr); 167 active listings in the ZIP; 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 $52 of loan paydown is wiped out by about $225 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 + 1.9% rent growth), your $2k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 199 days — a 12% lower offer ($7k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 6→12/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $6,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 199 days. Have you received any prior offers? Is the seller open to a 12% 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 F-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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
16.84%
Cap rate
158.43%
Cash-on-cash
543.36%
DSCR
25.18
GRM
0.5

CMA / ARV

ARV (on-the-fly)
$28,224
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3289 Hwy 70 Unit 6C 0.05mi 2/1.0 760 (+13%) 20mo $32,000 $42 59

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 · 1.88% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
28.60×
Total profit
$57,955
Equity at exit
$1,118
10-year hold
IRR
Equity multiple
59.51×
Total profit
$122,867
Equity at exit
$648

Cash invested: $2,100 (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 95965

Home prices YoY
-31.6%
Rents YoY
1.9%
Active inventory
167
Price-to-rent
0.5×

Monthly cashflow live

Estimated rent
$1,263 medium interval (Pro) →
Mortgage (P&I)
$39
Tax from tax record
$4 /mo · $53/yr
Insurance
$3
HOA
$0
Vacancy / Maint / Mgmt
$265
Net cashflow
$951

Break-even live

Break-even rent $59
Max offer price $7,500
Occupancy floor 20%

Sensitivity live

Price -10% $955 -5% $953 +0% $951 +5% $949 +10% $947
Rent -10% $851 -5% $901 +0% $951 +5% $1,001 +10% $1,051
Rate -1.0pp $955 -0.5pp $953 base $951 +0.5pp $949 +1.0pp $947

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
$1,875
Closing costs
$225
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.

Listing history 16 events

  1. 2026-06-19
    days on market $7,500 Active 199 DOM
  2. 2026-06-18
    days on market $7,500 Active 198 DOM
  3. 2026-06-17
    days on market $7,500 Active 197 DOM
  4. 2026-06-16
    days on market $7,500 Active 196 DOM
  5. 2026-06-15
    days on market $7,500 Active 195 DOM
  6. 2026-06-14
    days on market $7,500 Active 193 DOM
  7. 2026-06-13
    days on market $7,500 Active 192 DOM
  8. 2026-06-10
    days on market $7,500 Active 190 DOM
  9. 2026-06-09
    days on market $7,500 Active 189 DOM
  10. 2026-06-08
    days on market $7,500 Active 188 DOM
  11. 2026-06-07
    days on market $7,500 Active 187 DOM
  12. 2026-06-05
    days on market $7,500 Active 184 DOM
  13. 2026-06-02
    days on market $7,500 Active 182 DOM
  14. 2026-06-01
    days on market $7,500 Active 181 DOM
  15. 2026-05-31
    days on market $7,500 Active 180 DOM
  16. 2026-05-30
    pricedays on market $7,500 Active 179 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
$53 · $4/mo
Projected year-2 tax
$57 · $5/mo
Expected delta
+$4/yr ($0/mo · 7.1%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 10/10 Extreme
  • 🌡 Heat 7/10 Severe 6 d/yr ≥104°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 31 unhealthy d/yr today · 35 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
$15,156
− Mortgage interest
−$420
− Property taxes
−$53
− Insurance
−$38
− Repairs & maintenance
−$1,212
− Management
−$1,212
− Depreciation
−$218
Taxable income
$12,002
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,880
After-tax cash flow
$8,530/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
Palermo Union Elementary
NCES district ID
0629540
Math proficiency
20% ▲ 1.00%
Reading proficiency
33% ▬ 0.00%
Median HH income
$39,628
Composite
25.26/100
National rank
#12903
State rank
#1149 of 1400 in CA

Livability — Palermo

Score
48/100
State rank
#1219
US rank
#26161

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Butte County · 175,030 people
City population
1,346
Metro
Chico, CA
Population (ZIP)
21,181
Household income
$53,198
Rent vs Own
37.1% rent · 62.9% own
Severe rent burden
892.0

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
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 50% Hispanic / Latino 20% Asian 16% Two or more races 13% Black 3% Native American 3%
Hispanic origin (detail)
Mexican 19%
Common ancestry
Lithuanian 2% Iranian 2% Russian 1%
Foreign-born
12% · Canada
Languages at home
75% English-only · Spanish 13% Other Asian/Pacific 10% Tagalog/Filipino 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
▼ -146.76%
Current HPI
317.0277
Rent YoY
▲ 1.88%
Metro
Chico, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Property tax history

+0.0%/yr

Latest (2025): $53 · +26.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…