CashFlowRE
Sign in Sign up
237 Basque #2
B Composite 70.14
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
  • DSCR +10.0/10.0
  • 1% rule +8.7/10.0
  • ARV discount +7.5/15.0
  • Schools +4.4/10.0
  • Rent growth +4.1/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$359,000

237 Basque #2 · Truckee, CA 96161
4 bd · 3.0 ba · 2,816 sqft · Timeshare · 565 Days on market
Built 1997 0.28 ac lot $127/sqft · 77% below area ↓ 6% since listing

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

Listing remarks MLS

New co-ownership opportunity: Own one-eighth of this professionally managed, turnkey home by Pacaso. What’s better than a mountain cabin near Lake Tahoe? The laid-back luxury of this fully remodeled 4-bedroom, 3-bathroom retreat with views of the Martis Valley. This fully remodeled, custom-built Northstar home is conveniently located between Truckee and the lake and includes the coveted Northstar HOA amenities; outdoor pools, kids area, tennis courts, and fitness center. Backing to a private green space, this three-level home has a bright, open concept great room with a window wall, a soaring wood ceiling and an inviting stone fireplace. A spacious dining area and large decks are perfect for enjoying meals prepared on the professional-grade range in the sleek gourmet kitchen. The home includes two relaxing primary suites with spa-like en suite bathrooms, two guest bedrooms and a laundry area. The home comes fully furnished and professionally decorated.

Key facts

  • 0.28 acre lot
  • 2 garage spots
  • Built 1997

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 4-bed/3.0-bath timeshare listed at $359k.

Deal economics

  • At list price, monthly cash flow is $1k ($17k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($5k rent vs $359k).
  • Recommended offer: $316k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.9% vs local median 2.1% in Truckee — 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 58/100 on livability (#697 in CA) — a working-class tenant base; expect higher turnover. Strengths: employment A+, housing B; Watch: amenities F, commute F, cost of living F.
  • Tahoe-Truckee Unified (town): math 44% / reading 56% proficiency, ranked #136 of 517 in CA (top 26%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Truckee Elementary (math 33% / reading 45%, grade F, #656 of 1,571 statewide, top 42%, 451 students, 52% FRL); Alder Creek Middle (math 41% / reading 54%, grade C-, #113 of 498 statewide, top 23%, 538 students, 26% FRL); Tahoe Truckee High (math 47% / reading 62%, grade C-, #256 of 1,170 statewide, top 24%, 890 students, 24% FRL) — zoned schools at 34% FRL track the district average.
  • Market conditions: Rents rising fast (+6.6%/yr); 381 active listings in the ZIP; high-income renter base; 3,535 units permitted in Placer County in 2024 (689 in 5+ unit buildings).
  • This rent runs 45% of the median local income ($132k/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 $2k of loan paydown is wiped out by about $11k of value loss. Plan a longer hold.
  • Placer County population projected at +20% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 6.6% rent growth), your $101k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 565 days — a 12% lower offer ($316k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y ago; this cycle's ask has dropped $30k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $315,920 (12.0% below list)

Questions for the listing agent

  1. It's been on market 565 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. 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
1.37%
Cap rate
10.94%
Cash-on-cash
16.60%
DSCR
1.74
GRM
6.1

CMA / ARV

ARV (median comp)
$1,546,599
List price
$359,000
Delta
-76.79%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 6.59% rent growth · sell at horizon

5-year hold
IRR
11.7%
Equity multiple
1.49×
Total profit
$48,807
Equity at exit
$53,528
10-year hold
IRR
23.4%
Equity multiple
3.37×
Total profit
$237,877
Equity at exit
$31,040

Cash invested: $100,520 (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 96161

Rents YoY
6.6%
Active inventory
381
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$4,901 medium interval (Pro) →
Mortgage (P&I)
$1,883
Tax est. 1.5%
$449 /mo · $5,385/yr
Insurance
$150
HOA
$0
Vacancy / Maint / Mgmt
$1,029
Net cashflow
$1,391

Break-even live

Break-even rent $3,140
Max offer price $359,000
Occupancy floor 67%

Sensitivity live

Price -10% $1,639 -5% $1,515 +0% $1,391 +5% $1,267 +10% $1,142
Rent -10% $1,003 -5% $1,197 +0% $1,391 +5% $1,584 +10% $1,778
Rate -1.0pp $1,571 -0.5pp $1,482 base $1,391 +0.5pp $1,298 +1.0pp $1,203

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
$89,750
Closing costs
$10,770
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. 2026-06-21
    days on market $359,000 Active 565 DOM
  2. 2026-06-18
    days on market $359,000 Active 562 DOM
  3. 2026-06-17
    days on market $359,000 Active 561 DOM
  4. 2026-06-16
    days on market $359,000 Active 560 DOM
  5. 2026-06-15
    days on market $359,000 Active 559 DOM
  6. 2026-06-14
    days on market $359,000 Active 557 DOM
  7. 2026-06-10
    days on market $359,000 Active 554 DOM
  8. 2026-06-09
    days on market $359,000 Active 553 DOM
  9. 2026-06-08
    days on market $359,000 Active 552 DOM
  10. 2026-06-07
    days on market $359,000 Active 551 DOM
  11. 2026-06-05
    days on market $359,000 Active 548 DOM
  12. 2026-06-03
    days on market $359,000 Active 547 DOM
  13. 2026-06-02
    days on market $359,000 Active 546 DOM
  14. 2026-06-01
    days on market $359,000 Active 545 DOM
  15. 2026-05-31
    days on market $359,000 Active 544 DOM
  16. 2026-05-30
    days on market $359,000 Active 543 DOM
  17. 2026-03-05
    price $359,000 972-char remark
    Show marketing remark (972 chars)

    New co-ownership opportunity: Own one-eighth of this professionally managed, turnkey home by Pacaso. What’s better than a mountain cabin near Lake Tahoe? The laid-back luxury of this fully remodeled 4-bedroom, 3-bathroom retreat with views of the Martis Valley. This fully remodeled, custom-built Northstar home is conveniently located between Truckee and the lake and includes the coveted Northstar HOA amenities; outdoor pools, kids area, tennis courts, and fitness center. Backing to a private green space, this three-level home has a bright, open concept great room with a window wall, a soaring wood ceiling and an inviting stone fireplace. A spacious dining area and large decks are perfect for enjoying meals prepared on the professional-grade range in the sleek gourmet kitchen. The home includes two relaxing primary suites with spa-like en suite bathrooms, two guest bedrooms and a laundry area. The home comes fully furnished and professionally decorated.

  18. 2026-02-18
    status Active 972-char remark
    Show marketing remark (972 chars)

    New co-ownership opportunity: Own one-eighth of this professionally managed, turnkey home by Pacaso. What’s better than a mountain cabin near Lake Tahoe? The laid-back luxury of this fully remodeled 4-bedroom, 3-bathroom retreat with views of the Martis Valley. This fully remodeled, custom-built Northstar home is conveniently located between Truckee and the lake and includes the coveted Northstar HOA amenities; outdoor pools, kids area, tennis courts, and fitness center. Backing to a private green space, this three-level home has a bright, open concept great room with a window wall, a soaring wood ceiling and an inviting stone fireplace. A spacious dining area and large decks are perfect for enjoying meals prepared on the professional-grade range in the sleek gourmet kitchen. The home includes two relaxing primary suites with spa-like en suite bathrooms, two guest bedrooms and a laundry area. The home comes fully furnished and professionally decorated.

  19. 2026-02-18
    historical 972-char remark
    Show marketing remark (972 chars)

    New co-ownership opportunity: Own one-eighth of this professionally managed, turnkey home by Pacaso. What’s better than a mountain cabin near Lake Tahoe? The laid-back luxury of this fully remodeled 4-bedroom, 3-bathroom retreat with views of the Martis Valley. This fully remodeled, custom-built Northstar home is conveniently located between Truckee and the lake and includes the coveted Northstar HOA amenities; outdoor pools, kids area, tennis courts, and fitness center. Backing to a private green space, this three-level home has a bright, open concept great room with a window wall, a soaring wood ceiling and an inviting stone fireplace. A spacious dining area and large decks are perfect for enjoying meals prepared on the professional-grade range in the sleek gourmet kitchen. The home includes two relaxing primary suites with spa-like en suite bathrooms, two guest bedrooms and a laundry area. The home comes fully furnished and professionally decorated.

  20. 2025-03-21
    price $370,000 972-char remark
    Show marketing remark (972 chars)

    New co-ownership opportunity: Own one-eighth of this professionally managed, turnkey home by Pacaso. What’s better than a mountain cabin near Lake Tahoe? The laid-back luxury of this fully remodeled 4-bedroom, 3-bathroom retreat with views of the Martis Valley. This fully remodeled, custom-built Northstar home is conveniently located between Truckee and the lake and includes the coveted Northstar HOA amenities; outdoor pools, kids area, tennis courts, and fitness center. Backing to a private green space, this three-level home has a bright, open concept great room with a window wall, a soaring wood ceiling and an inviting stone fireplace. A spacious dining area and large decks are perfect for enjoying meals prepared on the professional-grade range in the sleek gourmet kitchen. The home includes two relaxing primary suites with spa-like en suite bathrooms, two guest bedrooms and a laundry area. The home comes fully furnished and professionally decorated.

  21. 2024-12-03
    listed $389,000 Active 972-char remark
    Show marketing remark (972 chars)

    New co-ownership opportunity: Own one-eighth of this professionally managed, turnkey home by Pacaso. What’s better than a mountain cabin near Lake Tahoe? The laid-back luxury of this fully remodeled 4-bedroom, 3-bathroom retreat with views of the Martis Valley. This fully remodeled, custom-built Northstar home is conveniently located between Truckee and the lake and includes the coveted Northstar HOA amenities; outdoor pools, kids area, tennis courts, and fitness center. Backing to a private green space, this three-level home has a bright, open concept great room with a window wall, a soaring wood ceiling and an inviting stone fireplace. A spacious dining area and large decks are perfect for enjoying meals prepared on the professional-grade range in the sleek gourmet kitchen. The home includes two relaxing primary suites with spa-like en suite bathrooms, two guest bedrooms and a laundry area. The home comes fully furnished and professionally decorated.

  22. 2024-11-26
    status Pending
  23. 2024-11-26
    soldstatus $373,000 Sold
  24. 2024-11-16
    status Pending
  25. 2024-11-15
    historical Contingent (Show)
  26. 2024-06-23
    price $373,000
  27. 2024-06-20
    listed $383,000 Active
  28. 2024-06-20
    listed $373,000 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 7/10 Severe
  • 🌡 Heat 2/10 Low 7 d/yr ≥84°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 7/10 Severe 14 unhealthy d/yr today · 15 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
$58,809
− Mortgage interest
−$20,110
− Property taxes
−$5,385
− Insurance
−$1,795
− Repairs & maintenance
−$4,705
− Management
−$4,705
− Depreciation
−$10,444
Taxable income
$11,666
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,800
After-tax cash flow
$13,887/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
Tahoe-Truckee Unified
NCES district ID
0638770
Math proficiency
44% ▼ -9.00%
Reading proficiency
56% ▼ -4.00%
Median HH income
$67,136
Composite
44.38/100
National rank
#2816
State rank
#136 of 517 in CA

Livability — Truckee

Score
58/100
State rank
#697
US rank
#21110

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Nevada County · 85,339 people
City population
19,634
Metro
Truckee-Grass Valley, CA
Population (ZIP)
19,634
Household income
$131,702
Rent vs Own
24.1% rent · 75.9% own
Severe rent burden
559.0

Population outlook (Placer County) Hauer SSP2

Today (2025)
422,709 people
By 2030
444,249 · +5.1%
By 2040
480,192 · +13.6%
By 2050
506,390 · +19.8%
By 2075
550,219 · +30.2%
By 2100
547,760 · +29.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 12% Two or more races 11% Asian 2%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 5% Lithuanian 4% Portuguese 3%
Foreign-born
10% · Canada, Jamaica, Dominican Republic
Languages at home
85% English-only · Spanish 10% French/Haitian/Cajun 1% Other Indo-European 1%

Political lean MEDSL · Placer

2024 margin
Lean R (+8.5) · D 44.3% · R 52.8% · Other 2.9%
2008→2024 swing
+2.8pp toward D · 2008: -11.3pp · 2024: -8.5pp
All cycles
2024: R+8.5 2020: R+6.7 2016: R+11.3 2012: R+20.1 2008: R+11.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -307.87%
Current HPI
336.9632
Rent YoY
▲ 6.59%
Metro
Truckee-Grass Valley, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

-6.3% since first listed
12 events — show timeline
  • 2026-03-05 Price Changed $359,000 TSMLS
  • 2026-02-18 Relisted TSMLS
  • 2026-02-18 Delisted TSMLS
  • 2025-03-21 Price Changed $370,000 TSMLS
  • 2024-12-03 Listed $389,000 TSMLS
  • 2024-11-26 Pending BAREIS
  • 2024-11-26 Sold (MLS) $373,000 TSMLS
  • 2024-11-16 Pending TSMLS
  • 2024-11-15 Contingent BAREIS
  • 2024-06-23 Price Changed $373,000 TSMLS
  • 2024-06-20 Listed $373,000 BAREIS
  • 2024-06-20 Listed $383,000 TSMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…