CashFlowRE
Sign in Sign up
1616 Oro Dam Blvd E #46
B- Composite 69.33
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 +7.5/15.0
  • Condition / age +4.0/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Appreciation +0.0/10.0

$49,990

1616 Oro Dam Blvd E #46 · Oroville, CA 95966
2 bd · 1.0 ba · 576 sqft · Manufactured · 35 Days on market
Built 2013 Good condition

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Sundown Estates is the ideal sanctuary for people looking to lay down roots, settle in with family, or retreat for a peaceful retirement. This pet-friendly community welcomes people of all ages, and it won't take long to see why so many call Sundown Estates home. Green lawns and mature trees line the paved streets that wind through this welcoming neighborhood. And should you need assistance with anything, attentive and thoughtful staff are around to help get the job done. Home site #46 is a 2 bedroom, 1 bath that has recently been updated with new flooring throughout the home. All new windows. All new interior and exterior paint. Ask about financing options - affordable down and monthly pay

Key facts

  • New flooring
  • Green lawns
  • Mature trees

Tags

PET FRIENDLY COMMUNITYGREEN LAWNSMATURE TREESPAVED STREETSNEW FLOORINGNEW WINDOWS

Property features AI

Finance

  • Other: Community directions: Located off Oro Dam Blvd. Refer to park map for exact home location.
  • HOA & community: No homeowners association; Not a senior community; Land lease: No (listed land lease amount present)

Exterior

  • Parking: Assigned parking; No garage
  • Utilities: Individual electric meter; Public water; Public sewer
  • Home design: Manufactured home located in a park; Single wide; Built in 2013; Located at 1616 Oro Dam Blvd E #46, Oroville, CA
  • Construction: Aluminum skirting; Manufacturer: Clayton
  • Exterior features: Composition roof; Lot features: Other

Interior

  • Kitchen: Gas cook top; Dishwasher; Microwave
  • Bedrooms: 2 bedrooms
  • Flooring: Linoleum; Other flooring in living room (unspecified)
  • Bathrooms: 1 full bathroom with tub/shower combination
  • Heating & cooling: Central heating; Cooling: Other
  • Interior features: Gas cook top; Dishwasher; Microwave; Pets allowed (cats and dogs); Living room (other features); Dining area open to kitchen/family
  • Laundry & utility: Laundry area inside; 220V outlet in 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 2-bed/1.0-bath manufactured listed at $50k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $690 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Recommended offer: $48k (3.0% below list) — sets the bar for market timing.
  • Cap rate 22.9% vs local median 4.6% in Oroville — 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 50/100 on livability (#1,136 in CA) — a working-class tenant base; expect higher turnover. Watch: schools D, cost of living D, crime 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; 14 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $346 of loan paydown is wiped out by about $2k 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 $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
Recommended offer $48,490 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
2.62%
Cap rate
22.86%
Cash-on-cash
59.16%
DSCR
3.63
GRM
3.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
57.8%
Equity multiple
3.56×
Total profit
$35,873
Equity at exit
$7,454
10-year hold
IRR
62.7%
Equity multiple
7.28×
Total profit
$87,915
Equity at exit
$4,322

Cash invested: $13,997 (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
3.2×

Monthly cashflow live

Estimated rent
$1,311 high interval (Pro) →
Mortgage (P&I)
$262
Tax est. 1.5%
$62 /mo · $750/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$275
Net cashflow
$690

Break-even live

Break-even rent $437
Max offer price $49,990
Occupancy floor 42%

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
$12,498
Closing costs
$1,500
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1331 Pomona Ave Unit 4 Oroville, CA 2.0 1.0 673 $1,075 $1.60 13d 1 0.44mi
1469 6th Ave Oroville, CA 1.0 1.0 602 $995 $1.65 13d 1 0.74mi
2737 Gilmore Ln Unit 1 Oroville, CA 2.0 1.0 720 $1,595 $2.22 13d 1 0.76mi
2739 Gilmore Ln Unit 4 Oroville, CA 2.0 1.0 720 $1,595 $2.22 13d 1 0.78mi
501 Pomona Ave Unit 501_5 Oroville, CA 2.0 1.0 676 $1,125 $1.66 13d 1 0.78mi
2741 Gilmore Ln Unit 3 Oroville, CA 2.0 1.0 689 $1,595 $2.31 21d 1 0.80mi
1138 Elma St Apt 4 Oroville, CA 1.0 1.0 500 $975 $1.95 13d 1 0.82mi
650 Bird St Unit 4 Oroville, CA 1.0 1.0 510 $1,150 $2.25 13d 1 0.85mi
11 Hemstalk Ct Oroville, CA 2.0 1.0 650 $1,100 $1.69 13d 1 0.86mi
1558 Bridge St Oroville, CA 2.0 1.0 661 $1,172 $1.77 13d 1 0.90mi
2804 Orange Ave Unit 11 Oroville, CA 1.0 1.0 526 $1,095 $2.08 13d 1 1.01mi
4566 Virginia Ave Unit 4574 Oroville, CA 2.0 1.0 549 $1,095 $1.99 13d 1 1.09mi
1980 Fogg Ave Unit 2 Oroville, CA 2.0 1.0 700 $1,400 $2.00 13d 1 1.22mi
177 Oroview Dr Unit A Oroville, CA 2.0 1.0 750 $1,400 $1.87 13d 1 1.26mi

Listing history 15 events

  1. 2026-06-19
    days on market $49,990 Active 35 DOM
  2. 2026-06-18
    days on market $49,990 Active 34 DOM
  3. 2026-06-17
    days on market $49,990 Active 33 DOM
  4. 2026-06-16
    days on market $49,990 Active 32 DOM
  5. 2026-06-15
    days on market $49,990 Active 31 DOM
  6. 2026-06-14
    days on market $49,990 Active 29 DOM
  7. 2026-06-13
    days on market $49,990 Active 28 DOM
  8. 2026-06-10
    days on market $49,990 Active 26 DOM
  9. 2026-06-09
    days on market $49,990 Active 25 DOM
  10. 2026-06-08
    days on market $49,990 Active 24 DOM
  11. 2026-06-07
    days on market $49,990 Active 23 DOM
  12. 2026-06-02
    days on market $49,990 Active 18 DOM
  13. 2026-06-01
    days on market $49,990 Active 17 DOM
  14. 2026-05-31
    days on market $49,990 Active 16 DOM
  15. 2026-05-30
    days on market $49,990 Active 15 DOM

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$15,730
− Mortgage interest
−$2,800
− Property taxes
−$750
− Insurance
−$250
− Repairs & maintenance
−$1,258
− Management
−$1,258
− Depreciation
−$1,454
Taxable income
$7,959
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,910
After-tax cash flow
$6,371/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This Sundown Estates home is in excellent condition with recent updates, making it move-in ready and ideal for both resale and rental.

Value-add opportunities

  • Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics
  • Rental Refrigerator — Modernizes kitchen and attracts renters
  • Resale Sink — Improves kitchen functionality and appearance

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting exterior and interior walls — Enhances curb appeal and interior aesthetics
  • Rental Refrigerator — Modernizes kitchen and attracts renters
  • Resale Sink — Improves kitchen functionality and appearance

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

Score
50/100
State rank
#1136
US rank
#25715

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oroville, 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

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…