CashFlowRE
Sign in Sign up
130 Oak Grv
B- Composite 66.61
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
  • DSCR +10.0/10.0
  • 1% rule +8.7/10.0
  • ARV discount +7.5/15.0
  • Schools +2.8/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$134,500

130 Oak Grv · Oroville East, CA 95966
3 bd · 1.5 ba · 1,392 sqft · Manufactured public records · 580 Days on market
Built 2006 ↓ 29% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Large home with attached garage. Home in good condition. Covered deck in front and small deck on side. Lots of parking area. New dishwasher and new garage door opener. Seller in process of getting roof bids. Buyer must qualify with park after accepted offer. Seller would like Timos Title- Tamara.

Key facts

  • Covered deck
  • Attached garage
  • 2 garage spots

Tags

ATTACHED GARAGECOVERED DECK

Property features AI

Finance

  • Other: Lot described as 0-1 unit per acre; Elevation measured in feet
  • Financial info: Monthly land lease: $820
  • HOA & community: Senior community (Oaks Senior Park); Manager approval required; Land lease in place

Exterior

  • Parking: Attached 2-car garage; 2 total parking spaces
  • Utilities: Sewer paid; Public/district water
  • Home design: Single-story mobile home (double body); Mobile home remains on site; Mobile dimensions approximately 30 ft wide by 61 ft long
  • Construction: Year built per public records; Construction details from assessor's data
  • Exterior features: Community pool; Rural setting with biking, fishing and lake nearby

Interior

  • Bedrooms: Single-level bedrooms (home has 1 story)
  • Bathrooms: 2 full bathrooms
  • Interior features: Entry on first level
  • Laundry & utility: Inside laundry

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 3-bed/1.5-bath manufactured listed at $134k.

Deal economics

  • At list price, monthly cash flow is $553 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $134k).
  • Recommended offer: $118k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.2% vs local median 3.4% in Oroville East — 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 51/100 on livability (#1,082 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+, employment A-; Watch: schools F, crime F, amenities F.
  • Oroville Union High (town): math 19% / reading 49% proficiency, ranked #300 of 517 in CA (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 372 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 946 units permitted in Butte County in 2024 (254 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($66k/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 $930 of loan paydown is wiped out by about $4k 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 + 3.0% rent growth), your $38k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 580 days — a 12% lower offer ($118k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y ago; this cycle's ask has dropped $20k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $118,360 (12.0% below list)

Questions for the listing agent

  1. It's been on market 580 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.37%
Cap rate
11.22%
Cash-on-cash
17.61%
DSCR
1.78
GRM
6.1

CMA / ARV

ARV (on-the-fly)
$43,152
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
145 Oak Grv 0.11mi 2/2.0 (-1) 1,440 (+3%) 6mo $30,000 $21 78
431 Summerwood 0.11mi 3/2.0 1,378 (-1%) 21mo $126,500 $92 73
200 Creekside 0.22mi 3/2.0 1,352 (-3%) 21mo $90,000 $67 65
108 Oak grove Pkwy #108 0.19mi 2/2.0 (-1) 1,440 (+3%) 18mo $32,900 $23 64
140 Oak Grove Pkwy #140 0.05mi 3/2.0 1,536 (+10%) 18mo $39,000 $25 64
216 Rim Canyon Pkwy 0.26mi 2/2.0 (-1) 1,488 (+7%) 8mo $52,000 $35 62
140 Oak Grove Pkwy 0.09mi 3/2.0 1,536 (+10%) 18mo $39,000 $25 62
248 Rim Canyon Pkwy 0.28mi 2/2.0 (-1) 1,440 (+3%) 19mo $45,000 $31 58
401 Stoneridge 0.14mi 3/2.0 1,568 (+13%) 15mo $99,500 $63 58
429 Summerwood Pkwy 0.10mi 3/2.0 1,581 (+14%) 16mo $125,000 $79 57
315 Ridgecrest 0.19mi 2/2.0 (-1) 1,250 (-10%) 22mo $35,000 $28 48

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
9.1%
Equity multiple
1.36×
Total profit
$13,420
Equity at exit
$20,054
10-year hold
IRR
18.2%
Equity multiple
2.52×
Total profit
$57,069
Equity at exit
$11,629

Cash invested: $37,660 (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 95966

Active inventory
372
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,847 medium interval (Pro) →
Mortgage (P&I)
$705
Tax from tax record
$145 /mo · $1,737/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$388
Net cashflow
$553

Break-even live

Break-even rent $1,147
Max offer price $134,500
Occupancy floor 65%

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
$33,625
Closing costs
$4,035
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5560 Old Olive Hwy Oroville, CA 3.0 1.0 950 $1,600 $1.68 13d 1 0.79mi
5580 Old Olive Hwy Oroville, CA 3.0 1.0 1000 $1,500 $1.50 13d 1 0.87mi

Listing history 25 events

  1. 2026-06-19
    days on market $134,500 Active 580 DOM
  2. 2026-06-18
    days on market $134,500 Active 579 DOM
  3. 2026-06-17
    days on market $134,500 Active 578 DOM
  4. 2026-06-16
    days on market $134,500 Active 577 DOM
  5. 2026-06-15
    days on market $134,500 Active 576 DOM
  6. 2026-06-14
    days on market $134,500 Active 574 DOM
  7. 2026-06-13
    days on market $134,500 Active 573 DOM
  8. 2026-06-10
    days on market $134,500 Active 571 DOM
  9. 2026-06-09
    days on market $134,500 Active 570 DOM
  10. 2026-06-08
    days on market $134,500 Active 569 DOM
  11. 2026-06-07
    days on market $134,500 Active 568 DOM
  12. 2026-06-03
    days on market $134,500 Active 564 DOM
  13. 2026-06-02
    days on market $134,500 Active 563 DOM
  14. 2026-06-01
    days on market $134,500 Active 562 DOM
  15. 2026-05-31
    days on market $134,500 Active 561 DOM
  16. 2026-05-30
    days on market $134,500 Active 560 DOM
  17. 2026-03-14
    price $134,500
  18. 2025-03-13
    status Active
  19. 2025-03-11
    status Pending Sale
  20. 2025-01-18
    price $139,500
  21. 2024-11-14
    listed $155,000 Active
  22. 2024-11-09
    historical
  23. 2024-09-10
    listed $155,000 Active
  24. 2023-08-21
    historical
  25. 2023-04-14
    listed $189,900 Active

ⓘ 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
$1,737 · $145/mo
Projected year-2 tax
$1,737 · $145/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 10/10 Extreme
  • 🌡 Heat 7/10 Severe 7 d/yr ≥102°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 29 unhealthy d/yr today · 36 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
$22,159
− Mortgage interest
−$7,534
− Property taxes
−$1,737
− Insurance
−$672
− Repairs & maintenance
−$1,773
− Management
−$1,773
− Depreciation
−$3,913
Taxable income
$4,758
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,142
After-tax cash flow
$5,491/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
Oroville Union High
NCES district ID
0629130
Math proficiency
19% ▼ -2.00%
Reading proficiency
49% ▼ -4.00%
Median HH income
$38,085
Composite
28.26/100
National rank
#6794
State rank
#300 of 517 in CA

Livability — Oroville East

Score
51/100
State rank
#1082
US rank
#25347

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oroville East, CA
County
Butte County · 175,030 people
Metro
Chico, CA
Population (ZIP)
28,503
Household income
$65,586
Rent vs Own
26.6% rent · 73.4% own
Severe rent burden
807.0

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
Predominantly White (67%)
Race & ethnicity
White 67% Hispanic / Latino 18% Two or more races 14% Asian 6% Native American 2% Black 2%
Hispanic origin (detail)
Mexican 16%
Common ancestry
Lithuanian 3% Slovak 3% Portuguese 2%
Foreign-born
6% · Canada
Languages at home
88% English-only · Spanish 7% Other Asian/Pacific 3% Russian/Polish/Slavic 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
▼ -284.58%
Current HPI
267.1415
Rent YoY
Metro
Chico, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

-29.2% since first listed
9 events — show timeline
  • 2026-03-14 Price Changed $134,500 CRMLS
  • 2025-03-13 Relisted CRMLS
  • 2025-03-11 Pending CRMLS
  • 2025-01-18 Price Changed $139,500 CRMLS
  • 2024-11-14 Listed $155,000 CRMLS
  • 2024-11-09 Listing Removed CRMLS
  • 2024-09-10 Listed $155,000 CRMLS
  • 2023-08-21 Listing Removed CRMLS
  • 2023-04-14 Listed $189,900 CRMLS

Property tax history

+1.2%/yr

Latest (2025): $1,737 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…