CashFlowRE
Sign in Sign up
1750 Lee Rd #37
B Composite 71.7
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
  • ARV discount +11.6/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.1/10.0
  • Livability +3.2/5.0
  • Schools +2.8/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$129,950

1750 Lee Rd #37 · East Quincy, CA 95971
3 bd · 2.0 ba · 1,440 sqft · Manufactured public records · 148 Days on market
Manufactured home Built 2025 $90/sqft · 16% below area Est $143k · 9% under

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

Listing remarks

Welcome home to this brand new 2025 Clayton Tempo Series double-wide manufactured home located in the well-maintained Shady Pines Manufactured Home Community, featuring affordable space rent of $595. Turn your dream of homeownership into reality with this beautiful 3-bedroom, 2-bathroom home offering a spacious open-concept floor plan designed for comfortable everyday living. The inviting kitchen showcases stainless steel appliances, ample cabinetry, and flows seamlessly into the main living area, perfect for both relaxing and entertaining. Enjoy the convenience of indoor laundry with washer and dryer hookups, along with numerous windows that fill the home with abundant natural light throug

Key facts

  • Inviting kitchen
  • Modern finishes
  • Indoor laundry

Tags

DOUBLE-WIDE MANUFACTURED HOMEINVITING KITCHENSTAINLESS STEEL APPLIANCESINDOOR LAUNDRYABUNDANT NATURAL LIGHTMODERN FINISHES

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 $130k.

Deal economics

  • At list price, monthly cash flow is $553 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Recommended offer: $114k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 63/100 on livability (#466 in CA) — a middle-class / working-renter tenant base. Strengths: housing A+, crime B+, employment B+; Watch: amenities F, commute F, cost of living F.
  • Plumas Unified (rural): math 21% / reading 44% proficiency, ranked #306 of 517 in CA (top 59%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: C. Roy Carmichael Elementary (346 students, 72% FRL); Quincy Junior/Senior High (math 22% / reading 47%, grade F, #618 of 1,170 statewide, top 56%, 340 students, 48% FRL) — zoned schools average 60% FRL vs 41% district-wide (20 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 75 active listings in the ZIP; 39 units permitted in Plumas County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $898 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Plumas County population projected at -42% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $36k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 148 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $114,356 (12.0% below list)

Questions for the listing agent

  1. It's been on market 148 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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.41%
Cap rate
11.40%
Cash-on-cash
18.25%
DSCR
1.81
GRM
5.9

CMA / ARV

ARV (median comp)
$143,055
List price
$129,950
Delta
-9.16%
Verdict
FAIR
Comps
3 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1750 Lee Rd 0.00mi 3/2.0 1,392 (-3%) 20mo $125,000 $90 78
25 Redberg Ave 0.14mi 2/2.0 (-1) 1,296 (-10%) 2mo $58,665 $45 70
1750 Lee Rd #61 0.00mi 3/2.0 1,320 (-8%) 21mo $152,000 $115 68
2121 Cedar Street St 0.59mi 3/2.0 1,456 (+1%) 12mo $270,000 $185 61
2114 Mansell Street St 0.74mi 2/2.0 (-1) 1,440 (0%) 23mo $236,000 $164 42
2211 center St 0.74mi 2/2.0 (-1) 1,296 (-10%) 6mo $145,000 $112 39

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
9.9%
Equity multiple
1.39×
Total profit
$14,223
Equity at exit
$19,376
10-year hold
IRR
19.0%
Equity multiple
2.59×
Total profit
$57,891
Equity at exit
$11,236

Cash invested: $36,386 (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 95971

Active inventory
75
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,837 medium interval (Pro) →
Mortgage (P&I)
$681
Tax est. 1.5%
$162 /mo · $1,949/yr
Insurance
$54
HOA
$0
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$386
Net cashflow
$553

Break-even live

Break-even rent $1,137
Max offer price $129,950
Occupancy floor 65%

Sensitivity live

Price -10% $643 -5% $598 +0% $553 +5% $509 +10% $464
Rent -10% $408 -5% $481 +0% $553 +5% $626 +10% $699
Rate -1.0pp $619 -0.5pp $587 base $553 +0.5pp $520 +1.0pp $486

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
$32,488
Closing costs
$3,898
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
    status $129,950 Pending 148 DOM
  2. 2026-06-18
    days on market $129,950 Active 148 DOM
  3. 2026-06-17
    days on market $129,950 Active 147 DOM
  4. 2026-06-16
    days on market $129,950 Active 146 DOM
  5. 2026-06-15
    days on market $129,950 Active 145 DOM
  6. 2026-06-14
    days on market $129,950 Active 143 DOM
  7. 2026-06-13
    days on market $129,950 Active 142 DOM
  8. 2026-06-10
    days on market $129,950 Active 140 DOM
  9. 2026-06-09
    days on market $129,950 Active 139 DOM
  10. 2026-06-08
    days on market $129,950 Active 138 DOM
  11. 2026-06-07
    days on market $129,950 Active 137 DOM
  12. 2026-06-05
    days on market $129,950 Active 134 DOM
  13. 2026-06-03
    days on market $129,950 Active 133 DOM
  14. 2026-06-02
    days on market $129,950 Active 132 DOM
  15. 2026-06-01
    days on market $129,950 Active 131 DOM
  16. 2026-05-31
    days on market $129,950 Active 130 DOM
  17. 2026-05-30
    days on market $129,950 Active 129 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 3/10 Moderate FEMA zone X (unshaded) · 20% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 5/10 Major 7 d/yr ≥89°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 39 unhealthy d/yr today · 42 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
$22,049
− Mortgage interest
−$7,279
− Property taxes
−$1,949
− Insurance
−$650
− Repairs & maintenance
−$1,764
− Management
−$1,764
− Depreciation
−$3,780
Taxable income
$4,863
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,167
After-tax cash flow
$5,475/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
Plumas Unified
NCES district ID
0631170
Math proficiency
21% ▼ -11.00%
Reading proficiency
44% ▬ 0.00%
Median HH income
$46,935
Composite
27.89/100
National rank
#6870
State rank
#306 of 517 in CA

Livability — East Quincy

Score
63/100
State rank
#466
US rank
#15882

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
East Quincy, CA
City population
6,288
Population (ZIP)
6,288

Population outlook (Plumas County) Hauer SSP2

Today (2025)
15,564 people
By 2030
14,014 · -10.0%
By 2040
11,197 · -28.1%
By 2050
9,069 · -41.7%
By 2075
5,573 · -64.2%
By 2100
3,392 · -78.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Two or more races 12% Hispanic / Latino 8% Black 2% Native American 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Russian 4% Italian 3% Scottish 2%
Foreign-born
3% · Canada, China
Languages at home
96% English-only · Spanish 3% French/Haitian/Cajun 1%

Political lean MEDSL · Plumas

2024 margin
R (+16.9) · D 39.9% · R 56.9% · Other 3.2%
2008→2024 swing
-5.0pp toward R · 2008: -12.0pp · 2024: -16.9pp
All cycles
2024: R+16.9 2020: R+16.7 2016: R+21.0 2012: R+17.2 2008: R+12.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -149.71%
Current HPI
139.3612
Rent YoY
Metro
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Property tax history

+0.4%/yr

Latest (2023): $122 · -2.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…