CashFlowRE
Sign in Sign up
4436 Hoopa Path
B Composite 70.33
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
  • Rent growth +4.0/5.0
  • Livability +3.8/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$89,000

4436 Hoopa Path · Redding, CA 96003
3 bd · 2.0 ba · 1,176 sqft · Manufactured public records · 243 Days on market
Built 1983 50 ac lot $76/sqft · 71% below area

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

Listing remarks MLS

This beautifully cared-for 1983 Fleetwood double-wide (Model 3483A) offers 2 bedrooms, 2 full bathrooms, and a versatile office/bonus room. With about 1,152 sq ft of living space, the home combines comfort, character, and thoughtful updates. Inside the Home Step into a spacious living room with vaulted ceilings and abundant natural light. The primary suite features a soaking tub, separate shower, and an extra-wide closet. The additional office/bonus room with built-ins is perfect for working from home or creating a hobby space. Bathrooms have been professionally recoated, and the electrical system has been updated throughout. Central heating and air keep the home comfortable year-round, and laundry hookups are ready for use. Kitchen Highlights The kitchen features glossy epoxy countertops that reflect light for a bright, open feel, a subway tile backsplash, fresh cabinet doors, and a stainless steel gas range. A breakfast bar and plentiful cabinet storage make it both stylish and functional. Outdoor Living Enjoy mornings or evenings on the covered wood deck, relax in the shade of the carport, or store tools and gear in the locking metal shed. Community Perks Mountain Shadows offers a clubhouse with pool tables, a piano, a fireplace, a kitchen, and plenty of space for gatherings, plus a pool for summer enjoyment. The location is close to grocery stores, dining, and daily conveniences. Nearby Schools Boulder Creek Elementary 1.7 miles Parsons Junior High 2.1 miles Enterprise High 3.2 miles

Key facts

  • Soaking tub
  • Separate shower
  • Extra-wide closet

Tags

SOAKING TUBSEPARATE SHOWEREXTRA-WIDE CLOSETEPOXY COUNTERTOPSSUBWAY TILE BACKSPLASHBREAKFAST BAR

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 $89k.

Deal economics

  • At list price, monthly cash flow is $649 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $89k).
  • Recommended offer: $78k (12.0% below list) — sets the bar for market timing.
  • Cap rate 15.0% vs local median 3.3% in Redding — 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 76/100 on livability (#106 in CA, #3,726 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A+; Watch: employment C-, crime F, cost of living F.
  • Gateway Unified (suburban): math 25% / reading 35% proficiency, ranked #355 of 517 in CA (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+6.0%/yr); 391 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 246 units permitted in Shasta County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $615 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Shasta County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 6.0% rent growth), your $25k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 243 days — a 12% lower offer ($78k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 11y 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 $28k; list at $89k implies a 212% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $78,320 (12.0% below list)

Questions for the listing agent

  1. It's been on market 243 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 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
1.80%
Cap rate
15.04%
Cash-on-cash
31.23%
DSCR
2.39
GRM
4.6

CMA / ARV

ARV (median comp)
$310,933
List price
$89,000
Delta
-71.38%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1318 Mountain Shadows Blvd #255 0.18mi 3/2.0 1,144 (-3%) 2mo $95,000 $83 86
821 Saint Marks St #26 0.30mi 2/2.0 (-1) 1,176 (0%) 0mo $17,000 $14 81
4576 Hickory Trl 0.41mi 3/2.0 1,200 (+2%) 2mo $119,000 $99 76
821 Saint Marks St Spc 29 0.30mi 2/2.0 (-1) 1,188 (+1%) 8mo $122,000 $103 73
4717 Hardwood Blvd #242 0.35mi 2/2.0 (-1) 1,176 (0%) 9mo $75,000 $64 71
362 Lemon Dr #24 0.55mi 3/2.0 1,248 (+6%) 2mo $76,100 $61 62
740 Sweetgum Trl 0.39mi 2/2.0 (-1) 1,033 (-12%) 0mo $158,900 $154 56
444 Logwood Dr Sp# 215 0.32mi 3/2.0 1,344 (+14%) 9mo $107,000 $80 54
472 Red Cedar Dr #86 0.46mi 2/2.0 (-1) 1,080 (-8%) 8mo $40,000 $37 53
481 Twin View Blvd Spc 67 0.72mi 2/2.0 (-1) 1,200 (+2%) 8mo $67,000 $56 52
458 Balsawood Dr 0.42mi 2/2.0 (-1) 1,344 (+14%) 1mo $60,000 $45 51
432 Red Cedar DR Sp#91 Dr 0.44mi 2/2.0 (-1) 1,040 (-12%) 9mo $80,500 $77 48

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 · 5.98% rent growth · sell at horizon

5-year hold
IRR
29.4%
Equity multiple
2.28×
Total profit
$31,852
Equity at exit
$13,270
10-year hold
IRR
38.4%
Equity multiple
5.12×
Total profit
$102,574
Equity at exit
$7,695

Cash invested: $24,920 (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 96003

Rents YoY
6.0%
Active inventory
391
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$1,600 high interval (Pro) →
Mortgage (P&I)
$467
Tax est. 1.5%
$111 /mo · $1,335/yr
Insurance
$37
HOA
$0
Vacancy / Maint / Mgmt
$336
Net cashflow
$649

Break-even live

Break-even rent $779
Max offer price $89,000
Occupancy floor 54%

Sensitivity live

Price -10% $710 -5% $679 +0% $649 +5% $618 +10% $587
Rent -10% $522 -5% $585 +0% $649 +5% $712 +10% $775
Rate -1.0pp $693 -0.5pp $671 base $649 +0.5pp $626 +1.0pp $602

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
$22,250
Closing costs
$2,670
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4296 Clay St Unit 17 Redding, CA 2.0 1.5 900 $1,395 $1.55 22d 1 0.08mi
4490 Alder St Unit C Redding, CA 2.0 1.0 900 $1,150 $1.28 22d 1 0.20mi
400 Lake Blvd Redding, CA 2.0 1.5 900 $1,310 $1.46 14d 1 0.29mi
636 Lake Blvd Redding, CA 2.0–3.0 1.0–2.0 986 $2,010 $2.04 14d 8 0.29mi
335 Buckeye Ter Unit 2 Redding, CA 2.0 1.5 800 $1,399 $1.75 22d 1 0.37mi
4433 White River Dr Redding, CA 2.0 2.0 1100 $1,500 $1.36 44d 1 0.43mi
130 Masonic Ave Apt 9 Redding, CA 2.0 1.0 780 $1,200 $1.54 44d 1 0.58mi
150 Masonic Ave Unit 1 Redding, CA 2.0 1.5 924 $1,400 $1.52 14d 1 0.59mi
170 Masonic Ave #4 Redding, CA 2.0 1.5 924 $1,400 $1.52 14d 1 0.60mi
4288 Bradley Dr Redding, CA 3.0 2.0 1008 $1,950 $1.93 22d 1 0.64mi
701 Redwood Blvd Redding, CA 2.0 1.5–2.5 1163 $1,820 $1.56 14d 1 0.65mi
5391 Stonethrow Ct Redding, CA 3.0 2.0 1100 $1,895 $1.72 44d 1 0.94mi
3465 Magnums Way Apt 2 Redding, CA 3.0 2.0 1080 $1,775 $1.64 44d 1 0.98mi
251 Hilltop Dr Redding, CA 1.0–2.0 1.0–2.0 757 $1,475 $1.95 14d 1 1.05mi
333 Boulder Creek Dr Redding, CA 1.0–2.0 1.0 780 $1,000 $1.28 14d 1 1.12mi
1477 Mishka Ct Apt 3 Redding, CA 2.0 1.5 800 $1,225 $1.53 22d 1 1.18mi
5576 Mountain View Dr Redding, CA 2.0 1.0 776 $1,200 $1.55 14d 1 1.21mi

Listing history 22 events

  1. 2026-06-19
    days on market $89,000 Active 243 DOM
  2. 2026-06-18
    days on market $89,000 Active 242 DOM
  3. 2026-06-17
    days on market $89,000 Active 241 DOM
  4. 2026-06-16
    days on market $89,000 Active 240 DOM
  5. 2026-06-15
    days on market $89,000 Active 239 DOM
  6. 2026-06-14
    days on market $89,000 Active 237 DOM
  7. 2026-06-13
    days on market $89,000 Active 236 DOM
  8. 2026-06-10
    days on market $89,000 Active 234 DOM
  9. 2026-06-09
    days on market $89,000 Active 233 DOM
  10. 2026-06-08
    days on market $89,000 Active 232 DOM
  11. 2026-06-07
    days on market $89,000 Active 231 DOM
  12. 2026-06-03
    days on market $89,000 Active 227 DOM
  13. 2026-06-02
    days on market $89,000 Active 226 DOM
  14. 2026-06-01
    days on market $89,000 Active 225 DOM
  15. 2026-05-31
    days on market $89,000 Active 224 DOM
  16. 2026-05-30
    days on market $89,000 Active 223 DOM
  17. 2025-10-19
    listed $89,000 Active 1522-char remark
    Show marketing remark (1522 chars)

    This beautifully cared-for 1983 Fleetwood double-wide (Model 3483A) offers 2 bedrooms, 2 full bathrooms, and a versatile office/bonus room. With about 1,152 sq ft of living space, the home combines comfort, character, and thoughtful updates. Inside the Home Step into a spacious living room with vaulted ceilings and abundant natural light. The primary suite features a soaking tub, separate shower, and an extra-wide closet. The additional office/bonus room with built-ins is perfect for working from home or creating a hobby space. Bathrooms have been professionally recoated, and the electrical system has been updated throughout. Central heating and air keep the home comfortable year-round, and laundry hookups are ready for use. Kitchen Highlights The kitchen features glossy epoxy countertops that reflect light for a bright, open feel, a subway tile backsplash, fresh cabinet doors, and a stainless steel gas range. A breakfast bar and plentiful cabinet storage make it both stylish and functional. Outdoor Living Enjoy mornings or evenings on the covered wood deck, relax in the shade of the carport, or store tools and gear in the locking metal shed. Community Perks Mountain Shadows offers a clubhouse with pool tables, a piano, a fireplace, a kitchen, and plenty of space for gatherings, plus a pool for summer enjoyment. The location is close to grocery stores, dining, and daily conveniences. Nearby Schools Boulder Creek Elementary 1.7 miles Parsons Junior High 2.1 miles Enterprise High 3.2 miles

  18. 2024-09-25
    soldstatus $28,500 Closed 522-char remark
    Show marketing remark (522 chars)

    Cute 2 bed/2 Bath with bonus room Fleetwood Mobile in Mountain Shadows Mobile Estates. Large covered front porch for enjoying the outdoors. includes Covered Parking Motivated Sellers, Property needs some repairs. Buyers must be approved by park before offer will be considered. Mountain Shadows Mobile Home Estates is an all ages community located in Redding California. The community offers a clubhouse, pool, and sauna. Plus, four-legged family members are welcome. Close to shopping, dining, entertainment and more!

  19. 2024-09-09
    status Pending 522-char remark
    Show marketing remark (522 chars)

    Cute 2 bed/2 Bath with bonus room Fleetwood Mobile in Mountain Shadows Mobile Estates. Large covered front porch for enjoying the outdoors. includes Covered Parking Motivated Sellers, Property needs some repairs. Buyers must be approved by park before offer will be considered. Mountain Shadows Mobile Home Estates is an all ages community located in Redding California. The community offers a clubhouse, pool, and sauna. Plus, four-legged family members are welcome. Close to shopping, dining, entertainment and more!

  20. 2024-09-04
    listed $35,000 Active 522-char remark
    Show marketing remark (522 chars)

    Cute 2 bed/2 Bath with bonus room Fleetwood Mobile in Mountain Shadows Mobile Estates. Large covered front porch for enjoying the outdoors. includes Covered Parking Motivated Sellers, Property needs some repairs. Buyers must be approved by park before offer will be considered. Mountain Shadows Mobile Home Estates is an all ages community located in Redding California. The community offers a clubhouse, pool, and sauna. Plus, four-legged family members are welcome. Close to shopping, dining, entertainment and more!

  21. 2015-06-03
    soldstatus $24,000
  22. 2015-04-24
    listed $25,000

ⓘ 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 7/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥106°F today · 15 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
$19,195
− Mortgage interest
−$4,985
− Property taxes
−$1,335
− Insurance
−$445
− Repairs & maintenance
−$1,536
− Management
−$1,536
− Depreciation
−$2,589
Taxable income
$6,769
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,625
After-tax cash flow
$6,159/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
Gateway Unified
NCES district ID
0614950
Math proficiency
25% ▼ -5.00%
Reading proficiency
35% ▲ 2.00%
Median HH income
$41,888
Composite
25.39/100
National rank
#7465
State rank
#355 of 517 in CA

Livability — Redding

Score
76/100
State rank
#106
US rank
#3726

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Redding, CA
County
Shasta County · 147,641 people
City population
112,523
Metro
Redding, CA
Population (ZIP)
44,923
Household income
$72,445
Rent vs Own
41.5% rent · 58.5% own
Severe rent burden
1668.0

Population outlook (Shasta County) Hauer SSP2

Today (2025)
179,231 people
By 2030
176,953 · -1.3%
By 2040
169,982 · -5.2%
By 2050
162,547 · -9.3%
By 2075
145,649 · -18.7%
By 2100
123,025 · -31.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (76%)
Race & ethnicity
White 76% Hispanic / Latino 11% Two or more races 10% Asian 4% Native American 1% Black 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 5% Slovak 3% Lithuanian 3%
Foreign-born
6% · Canada, China
Languages at home
92% English-only · Spanish 3% German/W. Germanic 1% Other Asian/Pacific 1%

Political lean MEDSL · Shasta

2024 margin
Solid R (+36.5) · D 30.5% · R 67.0% · Other 2.5%
2008→2024 swing
-10.7pp toward R · 2008: -25.8pp · 2024: -36.5pp
All cycles
2024: R+36.5 2020: R+33.1 2016: R+37.4 2012: R+30.3 2008: R+25.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -181.66%
Current HPI
152.3069
Rent YoY
▲ 5.98%
Metro
Redding, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+256.0% since first listed
6 events — show timeline
  • 2025-10-19 Listed $89,000 ForSaleByOwner.com
  • 2024-09-25 Sold (MLS) $28,500 SAOR
  • 2024-09-09 Pending SAOR
  • 2024-09-04 Listed $35,000 SAOR
  • 2015-06-03 Sold (MLS) $24,000 SAOR
  • 2015-04-24 Listed $25,000 SAOR

Property tax history

-6.3%/yr

Latest (2020): $125 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…