CashFlowRE
Sign in Sign up
4333 Pentz Rd #31
C Composite 57.7
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 +19.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.2/10.0
  • 1% rule +5.2/10.0
  • Rent growth +4.1/5.0
  • Condition / age +4.0/5.0
  • Livability +3.1/5.0
  • Schools +2.8/10.0
  • Appreciation +2.5/10.0
  • Manufactured-home adj. -5.0

$143,000

4333 Pentz Rd #31 · Paradise, CA 95969
3 bd · 2.0 ba · 1,110 sqft · Manufactured · 72 Days on market
Manufactured home Built 2025 Good condition 4,500 sqft lot $129/sqft · 49% below area Est $279k · 49% under

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

Listing remarks

Sales Tax Included. Take advantage of 2 months free rent, beautiful views of the valley, generous lot sizes, wide concrete driveways and comfortable porches to enjoy the early mornings and evening sun sets. The Lime Saddle Mobile Home Park is an all ages community located just South of Paradise adjacent to the Sierra Del Sol Gated Community. This brand new 2025 Champion home features a spacious layout with 3 bedrooms and 2 bathrooms at 1,110 square feet and comes with a full kitchen appliance package, carpet and linoleum flooring, and washer/dryer hook-ups. We even welcome your four-legged family members. Pet restrictions apply.

Key facts

  • Generous lot sizes
  • 4,500 sq ft lot
  • Built 2025

Tags

GENEROUS LOT SIZESWIDE CONCRETE DRIVEWAYSFULL KITCHEN APPLIANCE PACKAGEWASHER DRYER HOOK UPS

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath manufactured listed at $143k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $169 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $143k).
  • Recommended offer: $134k (6.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% vs local median 2.3% in Paradise — 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 (#541 in CA) — a middle-class / working-renter tenant base. Strengths: housing B+, crime B; Watch: employment C-, amenities F, commute F.
  • Golden Feather Union Elementary (rural): math 11% / reading 20% proficiency, ranked #1,295 of 1,400 in CA (top 92%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Concow Elementary (math 15% / reading 24%, grade F, #1,256 of 1,571 statewide, top 81%, 69 students, 96% FRL); Oroville High (math 22% / reading 52%, grade F, #578 of 1,170 statewide, top 51%, 936 students, 86% FRL) — zoned schools average 91% FRL vs 72% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 28% at this address vs 16% district-wide (+13 pts) — the actual schools serving this property are materially stronger than the Golden Feather Union Elementary average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+6.4%/yr); 560 active listings in the ZIP; 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 $989 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 + 6.4% rent growth), your $40k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 72 days — a 6% lower offer ($134k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $134,420 (6.0% below list)

Questions for the listing agent

  1. It's been on market 72 days. Have you received any prior offers? Is the seller open to a 6% 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 A-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. 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
1.02%
Cap rate
7.71%
Cash-on-cash
5.05%
DSCR
1.22
GRM
8.1

CMA / ARV

ARV (median comp)
$279,000
List price
$143,000
Delta
-48.75%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5369 Pentz Rd 1.86mi 2/2.0 (-1) 1,138 (+2%) 7mo $325,000 $286 50
1575 La Grande Vue 2.17mi 2/2.0 (-1) 1,214 (+9%) 6mo $270,000 $222 39
2235 Stearns Rd 2.24mi 3/2.0 1,429 (+29%) 2mo $445,000 $311 39
5200 Trafalgar Sq 1.63mi 3/2.0 1,200 (+8%) 15mo $399,000 $333 39
11228 Nelson Bar 2.09mi 3/2.0 1,440 (+30%) 6mo $160,000 $111 35
2250 Demille Rd 1.74mi 2/2.0 (-1) 1,200 (+8%) 16mo $395,000 $329 33
5190 Edgewood Ln 1.94mi 2/2.0 (-1) 947 (-15%) 3mo $279,000 $295 33
1936 Hillpark Ln 1.77mi 3/2.0 1,347 (+21%) 9mo $379,000 $281 33
1883 Marywood Dr 2.15mi 3/2.0 1,283 (+16%) 10mo $340,000 $265 31
2189 De Mille Rd 1.94mi 3/2.0 1,296 (+17%) 34mo $335,000 $258 20
5255 Xeno Pl 2.09mi 2/1.0 (-1) 915 (-18%) 38mo $325,000 $355 11
1983 Hillpark Ln 1.90mi 2/1.0 (-1) 915 (-18%) 40mo $310,000 $339 11

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 · 6.37% rent growth · sell at horizon

5-year hold
IRR
-4.7%
Equity multiple
0.82×
Total profit
$-7,279
Equity at exit
$21,322
10-year hold
IRR
8.5%
Equity multiple
1.75×
Total profit
$30,155
Equity at exit
$12,364

Cash invested: $40,040 (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.

Active competition Active MLS

For sale now
2 active
Median asking
$149,000 ($134/sqft)
Median days on market
89 d
This list price
50% of active listings are priced below it
ARV vs active asking
+87.4% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 95969

Rents YoY
6.4%
Active inventory
560
Price-to-rent
8.1×

Monthly cashflow live

Estimated rent
$1,464 medium interval (Pro) →
Mortgage (P&I)
$750
Tax est. 1.5%
$179 /mo · $2,145/yr
Insurance
$60
HOA
$0
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$308
Net cashflow
$169

Break-even live

Break-even rent $1,251
Max offer price $143,000
Occupancy floor 83%

Sensitivity live

Price -10% $267 -5% $218 +0% $169 +5% $119 +10% $70
Rent -10% $53 -5% $111 +0% $169 +5% $226 +10% $284
Rate -1.0pp $241 -0.5pp $205 base $169 +0.5pp $132 +1.0pp $94

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
$35,750
Closing costs
$4,290
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Property features AI

Finance

Other
Lot size source: reported by landlord/ownerLiving area source: seller reportedYear built source: seller reported
Financial info
Monthly land lease: $600 (park-managed land lease)
HOA & community
Part of an associationCommunity in the foothillsPark name: Lime Saddle MHPManager approval requiredPets allowed with breed restrictions

Exterior

Parking
Driveway parkingProperty has parkingLocated in Lime Saddle Mobile Home Park
Utilities
Propane availableElectricity connectedPrivate sewerPublic/district water
Home design
Single-story (one level)Model: Elmore BayMobile home remains on siteMobile dimensions approximately 23' x 44'Entry facing Pentz Road
Construction
Asphalt roof
Exterior features
PorchHas patioLandscaped lotCement board skirtingPrivate road frontage

Interior

Kitchen
Quartz counters
Bedrooms
Entry level: 1
Flooring
CarpetLaminate
Bathrooms
2 full bathrooms
Heating & cooling
Central furnace heatingCentral air conditioning
Interior features
Crown moldingsHigh (9-foot+) ceilingsCeiling fanPantryTwo staircasesOpen floor planQuartz counters
Laundry & utility
Washer hookupElectric dryer hookupHas laundry

Listing history 50 events

  1. 2026-08-08
    days on market $143,000 Active 72 DOM
  2. 2026-08-07
    days on market $143,000 Active 71 DOM
  3. 2026-08-06
    days on market $143,000 Active 70 DOM
  4. 2026-08-05
    days on market $143,000 Active 69 DOM
  5. 2026-08-04
    days on market $143,000 Active 68 DOM
  6. 2026-08-03
    days on market $143,000 Active 67 DOM
  7. 2026-07-31
    days on market $143,000 Active 64 DOM
  8. 2026-07-30
    days on market $143,000 Active 63 DOM
  9. 2026-07-29
    days on market $143,000 Active 62 DOM
  10. 2026-07-27
    days on market $143,000 Active 60 DOM
  11. 2026-07-25
    days on market $143,000 Active 58 DOM
  12. 2026-07-24
    days on market $143,000 Active 57 DOM
  13. 2026-07-23
    days on market $143,000 Active 56 DOM
  14. 2026-07-22
    days on market $143,000 Active 55 DOM
  15. 2026-07-21
    days on market $143,000 Active 54 DOM
  16. 2026-07-18
    days on market $143,000 Active 51 DOM
  17. 2026-07-16
    days on market $143,000 Active 49 DOM
  18. 2026-07-16
    days on market $143,000 Active 48 DOM
  19. 2026-07-14
    days on market $143,000 Active 47 DOM
  20. 2026-07-13
    days on market $143,000 Active 46 DOM
  21. 2026-07-12
    days on market $143,000 Active 45 DOM
  22. 2026-07-11
    days on market $143,000 Active 44 DOM
  23. 2026-07-10
    days on market $143,000 Active 43 DOM
  24. 2026-07-09
    days on market $143,000 Active 42 DOM
  25. 2026-07-08
    days on market $143,000 Active 41 DOM
  26. 2026-07-07
    days on market $143,000 Active 40 DOM
  27. 2026-07-06
    days on market $143,000 Active 39 DOM
  28. 2026-07-05
    days on market $143,000 Active 38 DOM
  29. 2026-07-04
    days on market $143,000 Active 37 DOM
  30. 2026-07-03
    days on market $143,000 Active 36 DOM
  31. 2026-07-02
    days on market $143,000 Active 35 DOM
  32. 2026-07-01
    days on market $143,000 Active 34 DOM
  33. 2026-06-30
    days on market $143,000 Active 33 DOM
  34. 2026-06-29
    days on market $143,000 Active 32 DOM
  35. 2026-06-28
    days on market $143,000 Active 31 DOM
  36. 2026-06-28
    days on market $143,000 Active 30 DOM
  37. 2026-06-27
    days on market $143,000 Active 29 DOM
  38. 2026-06-25
    days on market $143,000 Active 27 DOM
  39. 2026-06-23
    days on market $143,000 Active 25 DOM
  40. 2026-06-21
    days on market $143,000 Active 24 DOM
  41. 2026-06-19
    days on market $143,000 Active 22 DOM
  42. 2026-06-18
    days on market $143,000 Active 21 DOM
  43. 2026-06-17
    days on market $143,000 Active 20 DOM
  44. 2026-06-16
    days on market $143,000 Active 19 DOM
  45. 2026-06-15
    days on market $143,000 Active 18 DOM
  46. 2026-06-14
    days on market $143,000 Active 16 DOM
  47. 2026-06-13
    days on market $143,000 Active 15 DOM
  48. 2026-06-10
    days on market $143,000 Active 13 DOM
  49. 2026-06-09
    days on market $143,000 Active 12 DOM
  50. 2026-06-08
    days on market $143,000 Active 11 DOM

ⓘ 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 8/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥102°F today · 19 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
$17,572
− Mortgage interest
−$8,010
− Property taxes
−$2,145
− Insurance
−$715
− Repairs & maintenance
−$1,406
− Management
−$1,406
− Depreciation
−$4,160
Taxable loss
−$269
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$65
After-tax cash flow
$2,088/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 · 3 photos

Good 80/100 None rehab

This brand new 2025 Champion home is in excellent condition with a spacious layout and modern finishes. It is move-in ready and offers a great value for both resale and rental markets.

Value-add opportunities

  • Both Landscaping and curb appeal improvements — Enhances the home's curb appeal and can attract more buyers or renters.
  • Both Painting the exterior and interior walls — Fresh paint can make the home look more inviting and maintain its value.
  • Both Upgrading the flooring to a more durable material — This can increase the home's resale value and make it more appealing to renters.
  • Both Adding a small garden or landscaping feature — This can enhance the home's curb appeal and attract more buyers or renters.
  • Both Upgrading the kitchen appliances to more energy-efficient models — This can increase the home's resale value and make it more appealing to renters.
  • Both Adding a smart home system — This can increase the home's resale value and make it more appealing to renters by adding modern conveniences.
F Composite school gradezoned avg 28/100

Zoned Schools

Elementary Concow Elementary F CA #1,256/1,571 Nat'l #33,508/41,679 High Oroville High F CA #578/1,170 Nat'l #9,001/17,239

Schools (NCES district)

District
Golden Feather Union Elementary
NCES district ID
0615480
Math proficiency
11% ▬ 0.00%
Reading proficiency
20% ▬ 0.00%
Median HH income
$36,377
Composite
16.29/100
National rank
#14273
State rank
#1295 of 1400 in CA
C Composite livability gradescore 61/100

Livability — Paradise

Score
61/100
State rank
#541
US rank
#18039

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Butte County · 237,527 people
City population
8,339
Metro
Chico, CA
Population (ZIP)
8,339
Household income
$69,067
Rent vs Own
23.3% rent · 76.7% own
Severe rent burden
5% of renters

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 (82%)
Race & ethnicity
White 82% Two or more races 11% Hispanic / Latino 8% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Iranian 7% Lithuanian 4% Italian 2%
Foreign-born
3% · Canada, China
Languages at home
94% English-only · Spanish 4% 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

Price history

1 event — show timeline
  • 2026-05-28 Listed $143,000 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…