CashFlowRE
Sign in Sign up
701 E Lassen #97
B+ Composite 78.67
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$55,000

701 E Lassen #97 · Chico, CA 95973
2 bd · 2.0 ba · 1,536 sqft · Manufactured · 31 Days on market
Built 1977 Est $81k · 32% under

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

Listing remarks MLS

Room to move. 1500 + square feet with separate living and family rooms. Nice corner lot with yard and deck to spare.

Key facts

  • Corner location
  • Clubhouse
  • Covered carport

Tags

INDOOR LAUNDRY MUD ROOMCOVERED CARPORTLARGE STORAGE SHEDCORNER LOCATIONOVERSIZED SIDE YARDCLUBHOUSE

Property features AI

Finance

  • Other: Lot is level/flat; Paved road access
  • Financial info: Land lease of $790 per month (park); Manager approval required for tenancy; Pets allowed with size limit
  • HOA & community: Senior community; Park name: Casa De Flores; Community features include gutters, biking paths, street lighting, and sidewalks

Exterior

  • Parking: Attached carport with 2 covered spaces
  • Security: Carbon monoxide detector(s); Smoke detector
  • Utilities: Public/district water; Public sewer; Natural gas connected; Electricity connected
  • Home design: Single-story (one level); Mobile home (24' x 64') — mobile home remains on site; Two or more access exits; Has a view
  • Construction: Metal roof; One shed on property
  • Exterior features: Covered patio; Community in-ground pool (association); Chain-link fencing; Shed

Interior

  • Kitchen: Gas cooktop; Microwave; Refrigerator; Water heater unit
  • Bedrooms: Primary bedroom
  • Flooring: Vinyl flooring; Carpet
  • Bathrooms: Two full bathrooms with walk-in shower and bathtub
  • Heating & cooling: Central heating (furnace); Central cooling
  • Interior features: Built-in storage; Double-pane windows; Carbon monoxide and smoke detectors
  • Laundry & utility: Interior laundry in a dedicated room

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 $55k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $55k).
  • Recommended offer: $53k (3.0% below list) — sets the bar for market timing.
  • Cap rate 29.3% vs local median 2.6% in Chico — 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 72/100 on livability (#195 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A-; Watch: employment C-, crime F, cost of living F.
  • Chico Unified (urban): math 40% / reading 70% proficiency, ranked #117 of 517 in CA (top 23%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+1.7%/yr); 151 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 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 $380 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 + 1.7% rent growth), your $15k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 12y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $26k; list at $55k implies a 112% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 5→12/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $53,350 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
3.22%
Cap rate
29.32%
Cash-on-cash
82.23%
DSCR
4.66
GRM
2.6

CMA / ARV

ARV (on-the-fly)
$81,408
Comps found
11
Show comp detail 11 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
701 E Lassen Ave #232 0.20mi 3/2.0 (+1) 1,536 (0%) 3mo $82,500 $54 83
701 E Lassen Ave #108 0.08mi 3/2.0 (+1) 1,440 (-6%) 2mo $20,000 $14 79
701 E Lassen Ave #210 0.19mi 2/2.0 1,440 (-6%) 8mo $43,500 $30 74
701 E Lassen Ave #174 0.10mi 3/2.0 (+1) 1,635 (+6%) 9mo $95,000 $58 72
701 E Lassen Ave #279 0.21mi 2/2.0 1,400 (-9%) 6mo $75,000 $54 71
701 E Lassen Ave #84 0.05mi 3/2.0 (+1) 1,640 (+7%) 20mo $62,000 $38 65
701 E Lassen Ave #33 0.14mi 2/2.0 1,368 (-11%) 14mo $73,000 $53 63
701 E Lassen Ave #311 0.16mi 3/2.0 (+1) 1,638 (+7%) 22mo $105,000 $64 58
567 E Lassen #614 0.29mi 2/2.0 1,440 (-6%) 23mo $34,000 $24 57
982 E Lassen Ave #53 0.40mi 3/2.0 (+1) 1,440 (-6%) 19mo $75,000 $52 50
982 E Lassen #52 0.40mi 2/2.0 1,344 (-12%) 18mo $73,000 $54 46

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 · 1.7% rent growth · sell at horizon

5-year hold
IRR
81.1%
Equity multiple
4.64×
Total profit
$56,018
Equity at exit
$8,201
10-year hold
IRR
84.1%
Equity multiple
9.20×
Total profit
$126,209
Equity at exit
$4,755

Cash invested: $15,400 (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 95973

Rents YoY
1.7%
Active inventory
151
Price-to-rent
2.6×

Monthly cashflow live

Estimated rent
$1,769 high interval (Pro) →
Mortgage (P&I)
$288
Tax from tax record
$31 /mo · $366/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$371
Net cashflow
$1,055

Break-even live

Break-even rent $433
Max offer price $55,000
Occupancy floor 35%

Sensitivity live

Price -10% $1,086 -5% $1,071 +0% $1,055 +5% $1,040 +10% $1,024
Rent -10% $916 -5% $985 +0% $1,055 +5% $1,125 +10% $1,195
Rate -1.0pp $1,083 -0.5pp $1,069 base $1,055 +0.5pp $1,041 +1.0pp $1,027

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
$13,750
Closing costs
$1,650
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
583 Morgan Dr #2 Chico, CA 3.0 2.0 1100 $1,750 $1.59 21d 1 0.31mi
2909 Godman Ave Unit 2909-2 Chico, CA 3.0 2.0 1170 $1,725 $1.47 44d 1 0.34mi
490 Posada Way Chico, CA 3.0 2.0 1200 $2,000 $1.67 14d 1 0.46mi
251 Rio Lindo Ave Chico, CA 2.0 1.0 1100 $1,400 $1.27 44d 1 0.87mi
259 Rio Lindo Ave Unit 259-16 Chico, CA 2.0 2.0 1426 $1,595 $1.12 44d 1 0.91mi
2739 Ceres Ave Chico, CA 3.0 2.0 1100 $2,100 $1.91 44d 1 1.00mi
1717 E Eaton Rd Chico, CA 2.0 1.5 1100 $1,550 $1.41 44d 1 1.06mi
1749 Eaton Rd Chico, CA 2.0–3.0 1.5–2.5 1104 $1,595 $1.44 14d 1 1.10mi
2050 Laburnum Ave Chico, CA 3.0 2.0 1455 $1,795 $1.23 14d 1 1.11mi
225 Mission Serra Ter Chico, CA 2.0 2.0 1358 $2,000 $1.47 14d 1 1.12mi
400 Mission Ranch Blvd Chico, CA 1.0–3.0 1.0–2.0 995 $1,588 $1.59 14d 1 1.15mi
2619 Waverly Ct Chico, CA 2.0 2.0 1225 $2,400 $1.96 21d 1 1.36mi
2833 Eaton Rd Chico, CA 1.0–2.0 1.0–2.0 999 $1,850 $1.85 14d 9 1.39mi
1618 Sunset Ave Chico, CA 3.0 1.0 1362 $1,700 $1.25 14d 1 1.43mi

Listing history 21 events

  1. 2026-06-19
    days on market $55,000 Active 31 DOM
  2. 2026-06-18
    days on market $55,000 Active 30 DOM
  3. 2026-06-17
    days on market $55,000 Active 29 DOM
  4. 2026-06-16
    days on market $55,000 Active 28 DOM
  5. 2026-06-15
    days on market $55,000 Active 27 DOM
  6. 2026-06-14
    days on market $55,000 Active 25 DOM
  7. 2026-06-13
    days on market $55,000 Active 24 DOM
  8. 2026-06-10
    days on market $55,000 Active 22 DOM
  9. 2026-06-08
    days on market $55,000 Active 20 DOM
  10. 2026-06-07
    days on market $55,000 Active 19 DOM
  11. 2026-06-05
    days on market $55,000 Active 16 DOM
  12. 2026-06-02
    days on market $55,000 Active 14 DOM
  13. 2026-06-01
    days on market $55,000 Active 13 DOM
  14. 2026-05-31
    days on market $55,000 Active 12 DOM
  15. 2026-05-30
    days on market $55,000 Active 11 DOM
  16. 2026-05-19
    listed $55,000 Active
  17. 2014-06-11
    soldstatus $25,900 Closed 117-char remark
    Show marketing remark (117 chars)

    Room to move. 1500 + square feet with separate living and family rooms. Nice corner lot with yard and deck to spare.

  18. 2014-06-04
    status Pending 117-char remark
    Show marketing remark (117 chars)

    Room to move. 1500 + square feet with separate living and family rooms. Nice corner lot with yard and deck to spare.

  19. 2014-05-23
    status Active 117-char remark
    Show marketing remark (117 chars)

    Room to move. 1500 + square feet with separate living and family rooms. Nice corner lot with yard and deck to spare.

  20. 2014-05-17
    status Pending 117-char remark
    Show marketing remark (117 chars)

    Room to move. 1500 + square feet with separate living and family rooms. Nice corner lot with yard and deck to spare.

  21. 2014-03-13
    listed $26,500 Active 117-char remark
    Show marketing remark (117 chars)

    Room to move. 1500 + square feet with separate living and family rooms. Nice corner lot with yard and deck to spare.

ⓘ 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
$366 · $31/mo
Projected year-2 tax
$418 · $35/mo
Expected delta
+$52/yr (+$4/mo · 14.1%)

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 8/10 Severe 5 d/yr ≥105°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 35 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
$21,223
− Mortgage interest
−$3,081
− Property taxes
−$366
− Insurance
−$275
− Repairs & maintenance
−$1,698
− Management
−$1,698
− Depreciation
−$1,600
Taxable income
$12,505
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,001
After-tax cash flow
$9,662/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
Chico Unified
NCES district ID
0608370
Math proficiency
40% ▼ -2.00%
Reading proficiency
70% ▲ 14.00%
Median HH income
$46,223
Composite
46.45/100
National rank
#2443
State rank
#117 of 517 in CA

Livability — Chico

Score
72/100
State rank
#195
US rank
#6332

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chico, CA
County
Butte County · 175,030 people
City population
117,007
Metro
Chico, CA
Population (ZIP)
39,031
Household income
$92,813
Rent vs Own
37.9% rent · 62.1% own
Severe rent burden
1230.0

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 (71%)
Race & ethnicity
White 71% Hispanic / Latino 19% Two or more races 10% Asian 5% Native American 1%
Hispanic origin (detail)
Mexican 15%
Common ancestry
Slovak 4% Italian 4% Russian 3%
Foreign-born
8% · Canada, China
Languages at home
84% English-only · Spanish 11% Other Asian/Pacific 2% Chinese 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
▼ -182.94%
Current HPI
259.9774
Rent YoY
▲ 1.70%
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

+107.5% since first listed
6 events — show timeline
  • 2026-05-19 Listed $55,000 CRMLS
  • 2014-06-11 Sold (MLS) $25,900 CRMLS
  • 2014-06-04 Pending CRMLS
  • 2014-05-23 Relisted CRMLS
  • 2014-05-17 Pending CRMLS
  • 2014-03-13 Listed $26,500 CRMLS

Property tax history

+2.8%/yr

Latest (2025): $366 · +6.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…