CashFlowRE
Sign in Sign up
16244 16th
C- Composite 51.04
Why this score? — see what drove the C- 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 +16.5/30.0
  • ARV discount +15.0/15.0
  • 1% rule +5.1/10.0
  • DSCR +5.1/10.0
  • Livability +3.1/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.2/10.0
  • Appreciation +0.0/10.0

$163,800

16244 16th · Clearlake, CA 95422
3 bd · 2.0 ba · 1,920 sqft · Land public records · 211 Days on market
Built 2005 9,583 sqft lot $85/sqft · 31% below area Est $237k · 31% under ↓ 32% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

WOW! This will be the reaction when you see this beautiful TURN KEY fully fenced home with an extra lot, giving you +/- half acre. It is located at the end of a quiet street and has been one owner occupied. Look no further because this spacious 1920 sq ft, 3 bed/2.5 bath open concept 2005 home has a dining room, family room and a bonus room that can be made into a 4th bedroom, office, game room or whatever your heart desires. It has been completely remodeled with new paint, floors, doors, trim, and cordless blinds. The home also comes with a detached room with a half bath and is equipped with central heat/ac. The very spacious yard has an attached deck, concrete patio, 30x15 ft pool, fully enclosed dog kennel, horseshoe pits and flower beds for a garden. The bonus features also include new solar panels and four camera night owl security system. It is located close to the hospital, shopping, many restaurants and schools.

Key facts

  • 9,583 sq ft lot
  • 2 garage spots
  • Built 2005

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/2.0-bath land listed at $164k.

Deal economics

  • At list price, monthly cash flow is $97 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $164k).
  • Recommended offer: $144k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.0% vs local median 3.8% in Clearlake — 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 61/100 on livability (#549 in CA) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+; Watch: schools F, crime F, amenities F.
  • Konocti Unified (town): math 9% / reading 21% proficiency, ranked #494 of 517 in CA (top 96%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 77% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 292 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 107 units permitted in Lake County in 2024 (40 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Lake County population projected at -15% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 211 days — a 12% lower offer ($144k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y ago; this cycle's ask has dropped $23k (12%) 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→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $144,144 (12.0% below list)

Questions for the listing agent

  1. It's been on market 211 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
1.01%
Cap rate
7.00%
Cash-on-cash
2.54%
DSCR
1.11
GRM
8.2

CMA / ARV

ARV (median comp)
$237,390
List price
$163,800
Delta
-31.00%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-12.2%
Equity multiple
0.56×
Total profit
$-20,295
Equity at exit
$24,423
10-year hold
IRR
-3.1%
Equity multiple
0.79×
Total profit
$-9,414
Equity at exit
$14,162

Cash invested: $45,864 (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 95422

Home prices YoY
-33.4%
Active inventory
292
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,662 medium interval (Pro) →
Mortgage (P&I)
$859
Tax from tax record
$289 /mo · $3,465/yr
Insurance
$68
HOA
$0
Vacancy / Maint / Mgmt
$349
Net cashflow
$97

Break-even live

Break-even rent $1,539
Max offer price $163,800
Occupancy floor 89%

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
$40,950
Closing costs
$4,914
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
9450 California 53 Unit A Lower Lake, CA 3.0 2.0 1800 $1,850 $1.03 21d 1 1.44mi
5935 Old Highway 53 Spc 32 MH (Park Owned) Clearlake, CA 3.0 2.0 1300 $1,400 $1.08 21d 1 1.45mi

Listing history 28 events

  1. 2026-06-19
    days on market $163,800 Active 211 DOM
  2. 2026-06-18
    days on market $163,800 Active 210 DOM
  3. 2026-06-17
    days on market $163,800 Active 209 DOM
  4. 2026-06-16
    days on market $163,800 Active 208 DOM
  5. 2026-06-15
    days on market $163,800 Active 207 DOM
  6. 2026-06-14
    days on market $163,800 Active 205 DOM
  7. 2026-06-13
    days on market $163,800 Active 204 DOM
  8. 2026-06-10
    days on market $163,800 Active 202 DOM
  9. 2026-06-09
    days on market $163,800 Active 201 DOM
  10. 2026-06-08
    days on market $163,800 Active 200 DOM
  11. 2026-06-07
    days on market $163,800 Active 199 DOM
  12. 2026-06-05
    days on market $163,800 Active 196 DOM
  13. 2026-06-02
    days on market $163,800 Active 194 DOM
  14. 2026-06-01
    days on market $163,800 Active 193 DOM
  15. 2026-05-31
    days on market $163,800 Active 192 DOM
  16. 2026-05-30
    days on market $163,800 Active 191 DOM
  17. 2026-04-08
    price $163,800
  18. 2026-04-07
    price $172,200
  19. 2025-11-20
    listed $186,750 Active
  20. 2025-11-14
    soldstatus $186,750
  21. 2019-09-30
    soldstatus $235,000 Sold 933-char remark
    Show marketing remark (933 chars)

    WOW! This will be the reaction when you see this beautiful TURN KEY fully fenced home with an extra lot, giving you +/- half acre. It is located at the end of a quiet street and has been one owner occupied. Look no further because this spacious 1920 sq ft, 3 bed/2.5 bath open concept 2005 home has a dining room, family room and a bonus room that can be made into a 4th bedroom, office, game room or whatever your heart desires. It has been completely remodeled with new paint, floors, doors, trim, and cordless blinds. The home also comes with a detached room with a half bath and is equipped with central heat/ac. The very spacious yard has an attached deck, concrete patio, 30x15 ft pool, fully enclosed dog kennel, horseshoe pits and flower beds for a garden. The bonus features also include new solar panels and four camera night owl security system. It is located close to the hospital, shopping, many restaurants and schools.

  22. 2019-09-30
    soldstatus $235,000 Closed Sale
    Show marketing remark (933 chars)

    WOW! This will be the reaction when you see this beautiful TURN KEY fully fenced home with an extra lot, giving you +/- half acre. It is located at the end of a quiet street and has been one owner occupied. Look no further because this spacious 1920 sq ft, 3 bed/2.5 bath open concept 2005 home has a dining room, family room and a bonus room that can be made into a 4th bedroom, office, game room or whatever your heart desires. It has been completely remodeled with new paint, floors, doors, trim, and cordless blinds. The home also comes with a detached room with a half bath and is equipped with central heat/ac. The very spacious yard has an attached deck, concrete patio, 30x15 ft pool, fully enclosed dog kennel, horseshoe pits and flower beds for a garden. The bonus features also include new solar panels and four camera night owl security system. It is located close to the hospital, shopping, many restaurants and schools.

  23. 2019-09-30
    soldstatus $235,000
    Show marketing remark (933 chars)

    WOW! This will be the reaction when you see this beautiful TURN KEY fully fenced home with an extra lot, giving you +/- half acre. It is located at the end of a quiet street and has been one owner occupied. Look no further because this spacious 1920 sq ft, 3 bed/2.5 bath open concept 2005 home has a dining room, family room and a bonus room that can be made into a 4th bedroom, office, game room or whatever your heart desires. It has been completely remodeled with new paint, floors, doors, trim, and cordless blinds. The home also comes with a detached room with a half bath and is equipped with central heat/ac. The very spacious yard has an attached deck, concrete patio, 30x15 ft pool, fully enclosed dog kennel, horseshoe pits and flower beds for a garden. The bonus features also include new solar panels and four camera night owl security system. It is located close to the hospital, shopping, many restaurants and schools.

  24. 2019-09-13
    status Pending Sale
  25. 2019-08-16
    historical Active Under Contract
    Show marketing remark (933 chars)

    WOW! This will be the reaction when you see this beautiful TURN KEY fully fenced home with an extra lot, giving you +/- half acre. It is located at the end of a quiet street and has been one owner occupied. Look no further because this spacious 1920 sq ft, 3 bed/2.5 bath open concept 2005 home has a dining room, family room and a bonus room that can be made into a 4th bedroom, office, game room or whatever your heart desires. It has been completely remodeled with new paint, floors, doors, trim, and cordless blinds. The home also comes with a detached room with a half bath and is equipped with central heat/ac. The very spacious yard has an attached deck, concrete patio, 30x15 ft pool, fully enclosed dog kennel, horseshoe pits and flower beds for a garden. The bonus features also include new solar panels and four camera night owl security system. It is located close to the hospital, shopping, many restaurants and schools.

  26. 2019-08-16
    historical Contingent 933-char remark
    Show marketing remark (933 chars)

    WOW! This will be the reaction when you see this beautiful TURN KEY fully fenced home with an extra lot, giving you +/- half acre. It is located at the end of a quiet street and has been one owner occupied. Look no further because this spacious 1920 sq ft, 3 bed/2.5 bath open concept 2005 home has a dining room, family room and a bonus room that can be made into a 4th bedroom, office, game room or whatever your heart desires. It has been completely remodeled with new paint, floors, doors, trim, and cordless blinds. The home also comes with a detached room with a half bath and is equipped with central heat/ac. The very spacious yard has an attached deck, concrete patio, 30x15 ft pool, fully enclosed dog kennel, horseshoe pits and flower beds for a garden. The bonus features also include new solar panels and four camera night owl security system. It is located close to the hospital, shopping, many restaurants and schools.

  27. 2019-08-13
    listed $239,900 Active 933-char remark
    Show marketing remark (933 chars)

    WOW! This will be the reaction when you see this beautiful TURN KEY fully fenced home with an extra lot, giving you +/- half acre. It is located at the end of a quiet street and has been one owner occupied. Look no further because this spacious 1920 sq ft, 3 bed/2.5 bath open concept 2005 home has a dining room, family room and a bonus room that can be made into a 4th bedroom, office, game room or whatever your heart desires. It has been completely remodeled with new paint, floors, doors, trim, and cordless blinds. The home also comes with a detached room with a half bath and is equipped with central heat/ac. The very spacious yard has an attached deck, concrete patio, 30x15 ft pool, fully enclosed dog kennel, horseshoe pits and flower beds for a garden. The bonus features also include new solar panels and four camera night owl security system. It is located close to the hospital, shopping, many restaurants and schools.

  28. 2019-08-13
    listed $239,900 Active
    Show marketing remark (933 chars)

    WOW! This will be the reaction when you see this beautiful TURN KEY fully fenced home with an extra lot, giving you +/- half acre. It is located at the end of a quiet street and has been one owner occupied. Look no further because this spacious 1920 sq ft, 3 bed/2.5 bath open concept 2005 home has a dining room, family room and a bonus room that can be made into a 4th bedroom, office, game room or whatever your heart desires. It has been completely remodeled with new paint, floors, doors, trim, and cordless blinds. The home also comes with a detached room with a half bath and is equipped with central heat/ac. The very spacious yard has an attached deck, concrete patio, 30x15 ft pool, fully enclosed dog kennel, horseshoe pits and flower beds for a garden. The bonus features also include new solar panels and four camera night owl security system. It is located close to the hospital, shopping, many restaurants and schools.

ⓘ 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
$3,465 · $289/mo
Projected year-2 tax
$3,465 · $289/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 3/10 Moderate FEMA zone X (unshaded) · 10% chance over 30 yrs
  • 🔥 Wildfire 10/10 Extreme
  • 🌡 Heat 6/10 Major 7 d/yr ≥100°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 32 unhealthy d/yr today · 33 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
$19,943
− Mortgage interest
−$9,175
− Property taxes
−$3,465
− Insurance
−$819
− Repairs & maintenance
−$1,595
− Management
−$1,595
− Depreciation
−$4,765
Taxable loss
−$1,473
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$353
After-tax cash flow
$1,516/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
Konocti Unified
NCES district ID
0620070
Math proficiency
9% ▼ -5.00%
Reading proficiency
21% ▼ -6.00%
Median HH income
$30,026
Composite
11.81/100
National rank
#9677
State rank
#494 of 517 in CA

Livability — Clearlake

Score
61/100
State rank
#549
US rank
#18284

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clearlake, CA
Population (ZIP)
17,101

Population outlook (Lake County) Hauer SSP2

Today (2025)
62,396 people
By 2030
60,626 · -2.8%
By 2040
56,453 · -9.5%
By 2050
53,054 · -15.0%
By 2075
47,663 · -23.6%
By 2100
41,804 · -33.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.59)
Race & ethnicity
White 56% Hispanic / Latino 30% Two or more races 15% Black 4% Native American 3% Asian 1%
Hispanic origin (detail)
Mexican 26%
Common ancestry
Lithuanian 3% Italian 1% Russian 1%
Foreign-born
10% · Canada
Languages at home
77% English-only · Spanish 22% Other Indo-European 1%

Political lean MEDSL · Lake

2024 margin
Toss-up / Even · D 47.8% · R 49.2% · Other 3.0%
2008→2024 swing
-20.6pp toward R · 2008: 19.3pp · 2024: -1.4pp
All cycles
2024: R+1.4 2020: D+6.3 2016: D+3.7 2012: D+16.5 2008: D+19.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -124.47%
Current HPI
248.654
Rent YoY
Metro
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

-31.7% since first listed
12 events — show timeline
  • 2026-04-08 Price Changed $163,800 CRMLS
  • 2026-04-07 Price Changed $172,200 CRMLS
  • 2025-11-20 Listed $186,750 CRMLS
  • 2025-11-14 Sold (Public Records) $186,750 Public Records
  • 2019-09-30 Sold (Public Records) $235,000 Public Records
  • 2019-09-30 Sold (MLS) $235,000 CRMLS
  • 2019-09-30 Sold (MLS) $235,000 BAREIS
  • 2019-09-13 Pending CRMLS
  • 2019-08-16 Contingent CRMLS
  • 2019-08-16 Contingent BAREIS
  • 2019-08-13 Listed $239,900 CRMLS
  • 2019-08-13 Listed $239,900 BAREIS

Property tax history

+6.1%/yr

Latest (2025): $3,465 · +11.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…