CashFlowRE
Sign in Sign up
6368 Lincoln Blvd #84
B- Composite 67.43
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 +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Livability +2.4/5.0
  • Appreciation +0.0/10.0

$35,500

6368 Lincoln Blvd #84 · Palermo, CA 95966
2 bd · 1.0 ba · 754 sqft · Manufactured public records · 145 Days on market
Manufactured home Built 1978

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

Listing remarks

Discover peaceful senior living in the welcoming Lake Vista Community. This well-maintained 2-bedroom, 2-bathroom manufactured home is thoughtfully designed for comfort and convenience—offering a move-in-ready feel with much of the furniture in great condition available to remain with the home if the buyer desires. Enter through a bright, enclosed sunroom into an open living area ideal for both everyday relaxation and hosting guests. The smart split floor plan provides privacy, with a bedroom and full bathroom at each end of the home. A washer and dryer are included, adding to the home's convenient, ready-to-enjoy appeal. Outside, a covered patio and shaded yard create the perfect set

Key facts

  • Enclosed sunroom
  • Split floor plan
  • Shaded yard

Tags

ENCLOSED SUNROOMOPEN LIVING AREASPLIT FLOOR PLANCOVERED PATIOSHADED YARDSTORAGE SHEDS

Property features AI

Finance

  • Other: Manager approval required for multi-unit aspects; Pets: call for details
  • Financial info: Land lease of $750 per month (park-provided); Rent includes trash
  • HOA & community: Onsite property management; Senior community; Park name: Lake Vista; Community features include biking

Exterior

  • Parking: Attached carport; Has parking
  • Utilities: Electricity connected (standard); Public/district water; Septic tank
  • Home design: Single-story mobile home (12' x 56'); Mobile home remains on site; One-level layout; Front-facing entry
  • Construction: Year built: other (source indicates other)
  • Exterior features: Covered, enclosed patio; Outdoor lighting; Storage shed; Association pool

Interior

  • Kitchen: Refrigerator; Dishwasher; Laminate counters
  • Bedrooms: Single-story home (entry level 1)
  • Flooring: Vinyl flooring; Carpet
  • Bathrooms: 2 full bathrooms; Bathtub and shower-in-tub
  • Heating & cooling: Forced air heating; Evaporative cooling
  • Interior features: Ceiling fan; Double-pane windows; Front entry
  • Laundry & utility: Washer included; Dryer included; Laundry available

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/1.0-bath manufactured listed at $36k.

Deal economics

  • At list price, monthly cash flow is $939 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $36k).
  • Recommended offer: $31k (12.0% below list) — sets the bar for market timing.
  • Cap rate 38.0% vs local median 3.8% in Palermo — 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 48/100 on livability (#1,219 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing B+; Watch: crime F, amenities F, commute F.
  • Palermo Union Elementary (town): math 20% / reading 33% proficiency, ranked #1,149 of 1,400 in CA (top 82%) — 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: Helen M. Wilcox Elementary (516 students, 83% FRL); Palermo (404 students, 78% FRL); Las Plumas High (math 17% / reading 52%, grade F, #618 of 1,170 statewide, top 56%, 1,287 students, 76% FRL).
  • Market conditions: 376 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 $245 of loan paydown is wiped out by about $1k 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 + 3.0% rent growth), your $10k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 145 days — a 12% lower offer ($31k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 17y ago; this cycle's ask is 9% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $8k; list at $36k implies a 344% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe 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 $31,240 (12.0% below list)

Questions for the listing agent

  1. It's been on market 145 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
4.16%
Cap rate
38.02%
Cash-on-cash
113.30%
DSCR
6.04
GRM
2.0

CMA / ARV

ARV (on-the-fly)
$15,834
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6368 Lincoln Blvd #33 0.06mi 1/1.0 (-1) 753 (-0%) 14mo $17,000 $23 80
6368 Lincoln Blvd #28 0.06mi 2/1.0 816 (+8%) 5mo $17,000 $21 80
6580 Lincoln #20 0.14mi 2/1.0 720 (-4%) 21mo $8,500 $12 69

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
6.44×
Total profit
$54,034
Equity at exit
$5,293
10-year hold
IRR
Equity multiple
13.48×
Total profit
$124,067
Equity at exit
$3,069

Cash invested: $9,940 (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 95966

Active inventory
376
Price-to-rent
2.0×

Monthly cashflow live

Estimated rent
$1,476 medium interval (Pro) →
Mortgage (P&I)
$186
Tax from tax record
$27 /mo · $318/yr
Insurance
$15
HOA
$0
Vacancy / Maint / Mgmt
$310
Net cashflow
$939

Break-even live

Break-even rent $288
Max offer price $35,500
Occupancy floor 31%

Sensitivity live

Price -10% $959 -5% $949 +0% $939 +5% $928 +10% $918
Rent -10% $822 -5% $880 +0% $939 +5% $997 +10% $1,055
Rate -1.0pp $956 -0.5pp $948 base $939 +0.5pp $929 +1.0pp $920

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
$8,875
Closing costs
$1,065
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 28 events

  1. 2026-06-22
    days on market $35,500 Active 145 DOM
  2. 2026-06-19
    days on market $35,500 Active 143 DOM
  3. 2026-06-18
    days on market $35,500 Active 142 DOM
  4. 2026-06-17
    days on market $35,500 Active 141 DOM
  5. 2026-06-16
    days on market $35,500 Active 140 DOM
  6. 2026-06-15
    days on market $35,500 Active 139 DOM
  7. 2026-06-14
    days on market $35,500 Active 137 DOM
  8. 2026-06-13
    days on market $35,500 Active 136 DOM
  9. 2026-06-10
    days on market $35,500 Active 134 DOM
  10. 2026-06-09
    days on market $35,500 Active 133 DOM
  11. 2026-06-08
    days on market $35,500 Active 132 DOM
  12. 2026-06-07
    days on market $35,500 Active 131 DOM
  13. 2026-06-05
    days on market $35,500 Active 128 DOM
  14. 2026-06-02
    days on market $35,500 Active 126 DOM
  15. 2026-06-01
    days on market $35,500 Active 125 DOM
  16. 2026-05-31
    days on market $35,500 Active 124 DOM
  17. 2026-05-30
    days on market $35,500 Active 123 DOM
  18. 2026-05-07
    price $35,500
  19. 2026-03-20
    price $35,900
  20. 2026-01-27
    listed $32,500 Active
  21. 2026-01-20
    historical
  22. 2025-10-23
    price $32,500
  23. 2025-09-10
    listed $35,000 Active
  24. 2025-07-31
    historical
  25. 2025-06-26
    price $37,500
  26. 2025-04-15
    listed $41,500 Active
  27. 2009-12-30
    soldstatus $8,000
  28. 2009-11-02
    listed $10,000

ⓘ 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
$318 · $27/mo
Projected year-2 tax
$318 · $27/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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 10/10 Extreme
  • 🌡 Heat 7/10 Severe 7 d/yr ≥105°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 34 unhealthy d/yr today · 39 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
$17,711
− Mortgage interest
−$1,989
− Property taxes
−$318
− Insurance
−$178
− Repairs & maintenance
−$1,417
− Management
−$1,417
− Depreciation
−$1,033
Taxable income
$11,361
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,727
After-tax cash flow
$8,536/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
Palermo Union Elementary
NCES district ID
0629540
Math proficiency
20% ▲ 1.00%
Reading proficiency
33% ▬ 0.00%
Median HH income
$39,628
Composite
25.26/100
National rank
#12903
State rank
#1149 of 1400 in CA

Livability — Palermo

Score
48/100
State rank
#1219
US rank
#26161

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palermo, CA
County
Butte County · 175,030 people
City population
1,346
Metro
Chico, CA
Population (ZIP)
28,503
Household income
$65,586
Rent vs Own
26.6% rent · 73.4% own
Severe rent burden
807.0

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 (67%)
Race & ethnicity
White 67% Hispanic / Latino 18% Two or more races 14% Asian 6% Native American 2% Black 2%
Hispanic origin (detail)
Mexican 16%
Common ancestry
Lithuanian 3% Slovak 3% Portuguese 2%
Foreign-born
6% · Canada
Languages at home
88% English-only · Spanish 7% Other Asian/Pacific 3% Russian/Polish/Slavic 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
▼ -284.58%
Current HPI
267.1415
Rent YoY
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

+255.0% since first listed
11 events — show timeline
  • 2026-05-07 Price Changed $35,500 CRMLS
  • 2026-03-20 Price Changed $35,900 CRMLS
  • 2026-01-27 Listed $32,500 CRMLS
  • 2026-01-20 Listing Removed CRMLS
  • 2025-10-23 Price Changed $32,500 CRMLS
  • 2025-09-10 Listed $35,000 CRMLS
  • 2025-07-31 Listing Removed CRMLS
  • 2025-06-26 Price Changed $37,500 CRMLS
  • 2025-04-15 Listed $41,500 CRMLS
  • 2009-12-30 Sold (MLS) $8,000 CRMLS
  • 2009-11-02 Listed $10,000 CRMLS

Property tax history

+29.9%/yr

Latest (2025): $318 · +856.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…