CashFlowRE
Sign in Sign up
4333 Pentz Rd #30
C+ Composite 63.4
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 +26.2/30.0
  • DSCR +8.9/10.0
  • ARV discount +7.5/15.0
  • 1% rule +7.0/10.0
  • Condition / age +5.0/5.0
  • Rent growth +4.1/5.0
  • Livability +3.1/5.0
  • Schools +1.6/10.0
  • Appreciation +0.0/10.0

$161,000

4333 Pentz Rd #30 · Paradise, CA 95969
3 bd · 2.0 ba · 1,306 sqft · Manufactured · 39 Days on market
Built 2025 Excellent condition 4,500 sqft lot

🖨 Deal sheet 📄 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 1306 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. Ask about our financing options – affordable down and mon

Key facts

  • Comfortable porches
  • Generous lot sizes
  • 4,500 sq ft lot

Tags

GENEROUS LOT SIZESWIDE CONCRETE DRIVEWAYSCOMFORTABLE PORCHESFULL KITCHEN APPLIANCE PACKAGEWASHER DRYER HOOK UPS

Property features AI

Finance

  • Other: Lot size source reported by owner; Living area source: seller; Accessibility: parking; Directions available to property
  • Financial info: Monthly land lease of $600 (paid to park)
  • HOA & community: Part of an association; Community in foothills; Manager approval required; Pets allowed with breed restrictions; Park land lease

Exterior

  • Parking: Driveway; Parking available; Park name: Lime Saddle MHP
  • Utilities: Propane; Electricity connected; Sewer connected (private sewer); Public/district water
  • Home design: Single-story/mobile home (Humboldt Bay model); Double body type; Mobile home remains; Facing private road
  • Construction: Asphalt roof; 27' x 54' mobile dimensions; Year built reported by seller
  • Exterior features: Porch; Patio; Landscaped yard; Cement board skirting; No pool

Interior

  • Kitchen: Quartz countertops
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating (furnace); Central cooling
  • Interior features: Crown moldings; High (9'+) ceilings; Ceiling fan; Pantry; Two staircases; Open floor plan; Entry on Pentz Road; Single-level entry
  • Laundry & utility: Washer hookup; Electric dryer hookup; Has 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/2.0-bath manufactured listed at $161k. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $413 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $161k).
  • Recommended offer: $156k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.4% vs local median 2.6% 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: schools A-, 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.
  • Market conditions: Rents rising fast (+6.4%/yr); 481 active listings in the ZIP; 946 units permitted in Butte County in 2024 (254 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($69k/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 $1k of loan paydown is wiped out by about $5k 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 $45k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($156k) 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 $156,170 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 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 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?
  4. 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.
  5. 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.
  6. 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
1.20%
Cap rate
9.37%
Cash-on-cash
10.99%
DSCR
1.49
GRM
6.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 6.37% rent growth · sell at horizon

5-year hold
IRR
3.9%
Equity multiple
1.16×
Total profit
$7,005
Equity at exit
$24,006
10-year hold
IRR
16.3%
Equity multiple
2.55×
Total profit
$69,848
Equity at exit
$13,920

Cash invested: $45,080 (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 95969

Rents YoY
6.4%
Active inventory
481
Price-to-rent
6.9×

Monthly cashflow live

Estimated rent
$1,931 medium interval (Pro) →
Mortgage (P&I)
$844
Tax est. 1.5%
$201 /mo · $2,415/yr
Insurance
$67
HOA
$0
Vacancy / Maint / Mgmt
$406
Net cashflow
$413

Break-even live

Break-even rent $1,408
Max offer price $161,000
Occupancy floor 74%

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
$40,250
Closing costs
$4,830
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.

Listing history 17 events

  1. 2026-06-19
    days on market $161,000 Active 39 DOM
  2. 2026-06-18
    days on market $161,000 Active 38 DOM
  3. 2026-06-17
    days on market $161,000 Active 37 DOM
  4. 2026-06-16
    days on market $161,000 Active 36 DOM
  5. 2026-06-15
    days on market $161,000 Active 35 DOM
  6. 2026-06-14
    days on market $161,000 Active 33 DOM
  7. 2026-06-13
    days on market $161,000 Active 32 DOM
  8. 2026-06-10
    days on market $161,000 Active 30 DOM
  9. 2026-06-09
    days on market $161,000 Active 29 DOM
  10. 2026-06-08
    days on market $161,000 Active 28 DOM
  11. 2026-06-07
    days on market $161,000 Active 27 DOM
  12. 2026-06-03
    days on market $161,000 Active 23 DOM
  13. 2026-06-02
    days on market $161,000 Active 22 DOM
  14. 2026-06-01
    days on market $161,000 Active 21 DOM
  15. 2026-05-31
    days on market $161,000 Active 20 DOM
  16. 2026-05-30
    days on market $161,000 Active 19 DOM
  17. 2026-05-11
    listed $153,000 Active

ⓘ 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
$23,172
− Mortgage interest
−$9,019
− Property taxes
−$2,415
− Insurance
−$805
− Repairs & maintenance
−$1,854
− Management
−$1,854
− Depreciation
−$4,684
Taxable income
$2,543
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$610
After-tax cash flow
$4,344/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 · 29 photos

Excellent 100/100 None rehab

This brand new 2025 Champion home is move-in ready with modern finishes and excellent condition. It offers a spacious layout, ample natural light, and a fresh paint job. Additional updates like new flooring and smart home devices can further enhance its value.

Value-add opportunities

  • Both Paint exterior — Fresh paint enhances curb appeal and value
  • Both Replace carpet with hardwood in bedrooms — Hardwood flooring is more durable and adds value
  • Both Install smart home devices — Smart home devices improve convenience and add value

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior — Fresh paint enhances curb appeal and value
  • Both Replace carpet with hardwood in bedrooms — Hardwood flooring is more durable and adds value
  • Both Install smart home devices — Smart home devices improve convenience and add value

ⓘ 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
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

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 · 175,030 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
218.0

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 (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

Market trends

HPI YoY
▼ -410.40%
Current HPI
102.8367
Rent YoY
▲ 6.37%
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

1 event — show timeline
  • 2026-05-11 Listed $153,000 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…