CashFlowRE
Sign in Sign up
720 Little Deer Ln
B Composite 71.63
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 +8.8/15.0
  • Rent growth +4.0/5.0
  • Livability +3.8/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$84,900

720 Little Deer Ln · Redding, CA 96003
2 bd · 2.0 ba · 1,366 sqft · Manufactured public records · 29 Days on market
Built 1985 Est $87k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Welcome to 720 Little Deer Ln in Mountain Shadows mobile home park in Redding, CA -- a charming mobile home located in a family-friendly, pet-friendly community packed with amenities and convenience. Enjoy your morning coffee on one of the THREE patios! Step inside and find a desirable split floor plan offering added privacy between the primary suite and guest bedrooms. The spacious living area provides plenty of room for entertaining, while the separate laundry room adds everyday convenience and extra storage potential. Located on Redding's north side, this home offers easy access to shopping, dining, schools, and outdoor recreation. Nearby parks, walking areas, and local conveniences make

Key facts

  • Split floor plan
  • Three patios
  • Parking

Tags

THREE PATIOSSPLIT FLOOR PLANSEPARATE LAUNDRY ROOMEASY ACCESS TO SHOPPINGEASY ACCESS TO DININGEASY ACCESS TO SCHOOLS

Property features AI

Exterior

  • Parking: Carport (1 space)
  • Utilities: Public water
  • Home design: Manufactured in park (mobile home)
  • Construction: Pillar/post/pier foundation; Model: United States
  • Exterior features: Composition roof; Asphalt road frontage; Located on a county road; Located in the Mountain Shadows park

Interior

  • Flooring: Carpet; Laminate
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Trash compactor; Dishwasher; Garbage disposal; Range / Oven

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 $85k.

Deal economics

  • At list price, monthly cash flow is $581 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $85k).
  • Recommended offer: $84k (1.5% below list) — sets the bar for market timing.
  • Cap rate 14.5% vs local median 3.3% in Redding — 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 76/100 on livability (#106 in CA, #3,726 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A+; Watch: employment C-, crime F, cost of living F.
  • Gateway Unified (suburban): math 25% / reading 35% proficiency, ranked #355 of 517 in CA (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+6.0%/yr); 391 active listings in the ZIP; 13 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 $587 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 6.0% rent growth), your $24k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($84k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major 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 $83,626 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  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
1.74%
Cap rate
14.50%
Cash-on-cash
29.32%
DSCR
2.30
GRM
4.8

CMA / ARV

ARV (on-the-fly)
$87,424
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4555 Underwood Dr 0.18mi 2/2.0 1,440 (+5%) 1mo $99,000 $69 82
458 Balsawood Dr 0.37mi 2/2.0 1,344 (-2%) 1mo $60,000 $45 79
301 Sapwood Dr #280 0.20mi 2/2.0 1,440 (+5%) 4mo $65,900 $46 78
323 Sapwood Dr Sp# 279 Dr 0.20mi 2/2.0 1,440 (+5%) 4mo $89,000 $62 78
477 Logwood Dr Sp# 230 Dr 0.30mi 2/2.0 1,440 (+5%) 7mo $82,000 $57 71
4587 Hardwood Blvd Sp#202 Blvd 0.21mi 3/2.0 (+1) 1,440 (+5%) 7mo $95,000 $66 70
1350 Aztec Path #229 0.30mi 2/2.0 1,456 (+7%) 6mo $95,000 $65 70
4649 Underwood Dr #257 0.24mi 3/2.0 (+1) 1,536 (+12%) 4mo $75,000 $49 60
4576 Hickory Trl 0.38mi 3/2.0 (+1) 1,200 (-12%) 2mo $119,000 $99 55
362 Lemon Dr #24 0.50mi 3/2.0 (+1) 1,248 (-9%) 2mo $76,100 $61 55
4719 Maple Trl 0.41mi 3/2.0 (+1) 1,520 (+11%) 3mo $181,500 $119 55
899 Tuberose Trl 0.38mi 3/2.0 (+1) 1,560 (+14%) 5mo $99,180 $64 50

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 · 5.98% rent growth · sell at horizon

5-year hold
IRR
27.1%
Equity multiple
2.17×
Total profit
$27,815
Equity at exit
$12,659
10-year hold
IRR
36.4%
Equity multiple
4.86×
Total profit
$91,845
Equity at exit
$7,341

Cash invested: $23,772 (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 96003

Rents YoY
6.0%
Active inventory
391
Price-to-rent
4.8×

Monthly cashflow live

Estimated rent
$1,478 high interval (Pro) →
Mortgage (P&I)
$445
Tax est. 1.5%
$106 /mo · $1,274/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$310
Net cashflow
$581

Break-even live

Break-even rent $743
Max offer price $84,900
Occupancy floor 56%

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
$21,225
Closing costs
$2,547
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
4296 Clay St Unit 17 Redding, CA 2.0 1.5 900 $1,395 $1.55 21d 1 0.08mi
4490 Alder St Unit C Redding, CA 2.0 1.0 900 $1,150 $1.28 21d 1 0.16mi
400 Lake Blvd Redding, CA 2.0 1.5 900 $1,310 $1.46 13d 1 0.26mi
636 Lake Blvd Redding, CA 2.0–3.0 1.0–2.0 986 $1,295 $1.31 13d 8 0.34mi
4433 White River Dr Redding, CA 2.0 2.0 1100 $1,500 $1.36 44d 1 0.42mi
150 Masonic Ave Unit 1 Redding, CA 2.0 1.5 924 $1,400 $1.52 13d 1 0.57mi
170 Masonic Ave #4 Redding, CA 2.0 1.5 924 $1,400 $1.52 13d 1 0.58mi
701 Redwood Blvd Redding, CA 2.0 1.5–2.5 1163 $1,820 $1.56 13d 1 0.60mi
4288 Bradley Dr Redding, CA 3.0 2.0 1008 $1,950 $1.93 21d 1 0.65mi
5391 Stonethrow Ct Redding, CA 3.0 2.0 1100 $1,895 $1.72 44d 1 0.88mi
251 Hilltop Dr Redding, CA 1.0–2.0 1.0–2.0 757 $1,475 $1.95 13d 1 1.02mi
3465 Magnums Way Apt 2 Redding, CA 3.0 2.0 1080 $1,775 $1.64 44d 1 1.03mi
500 Hilltop Dr Redding, CA 2.0–3.0 2.0–3.0 1282 $1,700 $1.33 13d 4 1.47mi

Listing history 17 events

  1. 2026-06-19
    days on market $84,900 Active 29 DOM
  2. 2026-06-18
    days on market $84,900 Active 28 DOM
  3. 2026-06-17
    days on market $84,900 Active 27 DOM
  4. 2026-06-16
    days on market $84,900 Active 26 DOM
  5. 2026-06-15
    days on market $84,900 Active 25 DOM
  6. 2026-06-14
    days on market $84,900 Active 23 DOM
  7. 2026-06-13
    days on market $84,900 Active 22 DOM
  8. 2026-06-10
    days on market $84,900 Active 20 DOM
  9. 2026-06-09
    days on market $84,900 Active 19 DOM
  10. 2026-06-08
    days on market $84,900 Active 18 DOM
  11. 2026-06-07
    pricedays on market $84,900 Active 17 DOM
  12. 2026-06-03
    days on market $89,900 Active 13 DOM
  13. 2026-06-02
    days on market $89,900 Active 12 DOM
  14. 2026-06-01
    days on market $89,900 Active 11 DOM
  15. 2026-05-31
    days on market $89,900 Active 10 DOM
  16. 2026-05-30
    days on market $89,900 Active 9 DOM
  17. 2026-05-21
    listed $89,900 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥106°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 37 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
$17,734
− Mortgage interest
−$4,756
− Property taxes
−$1,274
− Insurance
−$424
− Repairs & maintenance
−$1,419
− Management
−$1,419
− Depreciation
−$2,470
Taxable income
$5,973
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,433
After-tax cash flow
$5,535/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
Gateway Unified
NCES district ID
0614950
Math proficiency
25% ▼ -5.00%
Reading proficiency
35% ▲ 2.00%
Median HH income
$41,888
Composite
25.39/100
National rank
#7465
State rank
#355 of 517 in CA

Livability — Redding

Score
76/100
State rank
#106
US rank
#3726

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Redding, CA
County
Shasta County · 147,641 people
City population
112,523
Metro
Redding, CA
Population (ZIP)
44,923
Household income
$72,445
Rent vs Own
41.5% rent · 58.5% own
Severe rent burden
1668.0

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 (76%)
Race & ethnicity
White 76% Hispanic / Latino 11% Two or more races 10% Asian 4% Native American 1% Black 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 5% Slovak 3% Lithuanian 3%
Foreign-born
6% · Canada, China
Languages at home
92% English-only · Spanish 3% German/W. Germanic 1% Other Asian/Pacific 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
▼ -181.66%
Current HPI
152.3069
Rent YoY
▲ 5.98%
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

1 event — show timeline
  • 2026-05-21 Listed $89,900 SAOR

Property tax history

-2.5%/yr

Latest (2020): $70 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…