CashFlowRE
Sign in Sign up
600 Clifford Trail Trl
D Composite 40.61
Why this score? — see what drove the D 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 +11.9/30.0
  • ARV discount +6.2/15.0
  • Appreciation +5.7/10.0
  • DSCR +3.5/10.0
  • 1% rule +2.8/10.0
  • Schools +2.8/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$543,000

600 Clifford Trail Trl · Lake Almanor Country Club, CA 96137
3 bd · 2.5 ba · 1,645 sqft · SingleFamily public records · 281 Days on market
Built 2002 0.39 ac lot $330/sqft · at area comps Est $527k · at est.

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

Listing remarks MLS

Welcome to 600 Clifford Trail, located in the desirable Lake Almanor Country Club! This spacious 3-bedroom, 2.5-bath home features an open floor plan, whole house generator, abundant natural light, and a versatile bonus room perfect for an office, den, or additional living space. Enjoy the community’s amenities, including access to the marina, golf course, clubhouse, and nearby lake activities. Whether you’re looking for a full-time residence or a relaxing getaway, this property offers comfort and convenience in a stunning setting.

Key facts

  • Clubhouse
  • Community amenities
  • Versatile bonus room

Tags

WHOLE HOUSE GENERATORVERSATILE BONUS ROOMCOMMUNITY AMENITIESACCESS TO MARINAGOLF COURSECLUBHOUSE

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/2.5-bath single-family listed at $543k.

Deal economics

  • At list price, monthly cash flow is $-137 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $519k (4.4% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $425k (21.7% below list).
  • Recommended offer: $425k (21.7% below list) — sets the bar for 1% rule.
  • Cap rate 6.0% vs local median 3.2% in Lake Almanor Country Club — 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 54/100 on livability (#895 in CA) — a working-class tenant base; expect higher turnover. Strengths: employment A+, crime 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: 240 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 39 units permitted in Plumas County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $11k of equity ($4k loan paydown + $7k appreciation (1.4% local appreciation)).
  • Plumas County population projected at -42% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • By year 4, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 281 days — a 12% lower offer ($478k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $288k; list at $543k implies a 89% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $425,000 (21.7% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 281 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.78%
Cap rate
5.99%
Cash-on-cash
-1.08%
DSCR
0.95
GRM
10.6

CMA / ARV

ARV (median comp)
$527,279
List price
$543,000
Delta
2.98%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
642 W Burnt Cedar Road Rd 0.13mi 3/2.5 1,698 (+3%) 8mo $566,000 $333 82
702 Conifer Trail Trl 0.26mi 3/2.0 1,564 (-5%) 8mo $384,000 $246 71
726 W Mountain Ridge Rd 0.45mi 3/2.0 1,654 (+0%) 9mo $565,726 $342 69
602 Lake Ridge Road Rd 0.43mi 3/2.0 1,624 (-1%) 9mo $545,000 $336 68
907 Golf Club Road Rd 0.52mi 3/2.0 1,612 (-2%) 10mo $495,000 $307 62
710 Conifer Trail Trl 0.33mi 3/2.0 1,590 (-3%) 19mo $470,000 $296 61
817 Lassen View Dr 0.53mi 3/2.0 1,796 (+9%) 0mo $845,000 $470 58
717 Conifer Trail Trl 0.37mi 3/2.0 1,456 (-12%) 7mo $340,000 $234 56
612 E Burnt Cedar Rd 0.28mi 3/2.5 1,804 (+10%) 20mo $720,000 $399 54
806 Lake Ridge Road Rd 0.65mi 3/2.0 1,672 (+2%) 16mo $530,000 $317 51
833 E Mountain Ridge Rd 0.52mi 3/2.0 1,424 (-13%) 13mo $327,000 $230 41
739 Conifer Trail Trl 0.53mi 3/2.0 1,424 (-13%) 19mo $471,000 $331 35

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

1.38% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
1.5%
Equity multiple
1.08×
Total profit
$11,443
Equity at exit
$196,106
10-year hold
IRR
5.8%
Equity multiple
1.74×
Total profit
$112,960
Equity at exit
$269,118

Cash invested: $152,040 (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 96137

Home prices YoY
0.9%
Active inventory
240
Price-to-rent
10.6×

Monthly cashflow live

Estimated rent
$4,250 medium interval (Pro) →
Mortgage (P&I)
$2,848
Tax from tax record
$420 /mo · $5,045/yr
Insurance
$226
HOA
$0
Vacancy / Maint / Mgmt
$892
Net cashflow
$-137

Break-even live

Break-even rent $4,423
Max offer price $518,851
Occupancy floor 98%

Sensitivity live

Price -10% $171 -5% $17 +0% $-137 +5% $-290 +10% $-444
Rent -10% $-472 -5% $-305 +0% $-137 +5% $31 +10% $199
Rate -1.0pp $137 -0.5pp $1 base $-137 +0.5pp $-277 +1.0pp $-421

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
$135,750
Closing costs
$16,290
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
601 W Burnt Cedar Rd Westwood, CA 3.0 3.0 2100 $4,250 $2.02 46d 1 0.15mi

Listing history 31 events

  1. 2026-06-22
    days on market $543,000 Active 281 DOM
  2. 2026-06-19
    days on market $543,000 Active 279 DOM
  3. 2026-06-18
    days on market $543,000 Active 278 DOM
  4. 2026-06-17
    days on market $543,000 Active 277 DOM
  5. 2026-06-16
    days on market $543,000 Active 276 DOM
  6. 2026-06-15
    days on market $543,000 Active 275 DOM
  7. 2026-06-14
    days on market $543,000 Active 273 DOM
  8. 2026-06-13
    days on market $543,000 Active 272 DOM
  9. 2026-06-10
    days on market $543,000 Active 270 DOM
  10. 2026-06-09
    days on market $543,000 Active 269 DOM
  11. 2026-06-08
    days on market $543,000 Active 268 DOM
  12. 2026-06-07
    days on market $543,000 Active 267 DOM
  13. 2026-06-05
    days on market $543,000 Active 264 DOM
  14. 2026-06-03
    days on market $543,000 Active 263 DOM
  15. 2026-06-02
    days on market $543,000 Active 262 DOM
  16. 2026-06-01
    days on market $543,000 Active 261 DOM
  17. 2026-05-31
    days on market $543,000 Active 260 DOM
  18. 2026-05-30
    days on market $543,000 Active 259 DOM
  19. 2026-05-03
    status Active 549-char remark
    Show marketing remark (549 chars)

    Welcome to 600 Clifford Trail, located in the desirable Lake Almanor Country Club! This spacious 3-bedroom, 2.5-bath home features an open floor plan, whole house generator, abundant natural light, and a versatile bonus room perfect for an office, den, or additional living space. Enjoy the community’s amenities, including access to the marina, golf course, clubhouse, and nearby lake activities. Whether you’re looking for a full-time residence or a relaxing getaway, this property offers comfort and convenience in a stunning setting.

  20. 2026-05-03
    price $543,000 549-char remark
    Show marketing remark (549 chars)

    Welcome to 600 Clifford Trail, located in the desirable Lake Almanor Country Club! This spacious 3-bedroom, 2.5-bath home features an open floor plan, whole house generator, abundant natural light, and a versatile bonus room perfect for an office, den, or additional living space. Enjoy the community’s amenities, including access to the marina, golf course, clubhouse, and nearby lake activities. Whether you’re looking for a full-time residence or a relaxing getaway, this property offers comfort and convenience in a stunning setting.

  21. 2026-04-20
    historical 549-char remark
    Show marketing remark (549 chars)

    Welcome to 600 Clifford Trail, located in the desirable Lake Almanor Country Club! This spacious 3-bedroom, 2.5-bath home features an open floor plan, whole house generator, abundant natural light, and a versatile bonus room perfect for an office, den, or additional living space. Enjoy the community’s amenities, including access to the marina, golf course, clubhouse, and nearby lake activities. Whether you’re looking for a full-time residence or a relaxing getaway, this property offers comfort and convenience in a stunning setting.

  22. 2026-01-28
    price $536,000 549-char remark
    Show marketing remark (549 chars)

    Welcome to 600 Clifford Trail, located in the desirable Lake Almanor Country Club! This spacious 3-bedroom, 2.5-bath home features an open floor plan, whole house generator, abundant natural light, and a versatile bonus room perfect for an office, den, or additional living space. Enjoy the community’s amenities, including access to the marina, golf course, clubhouse, and nearby lake activities. Whether you’re looking for a full-time residence or a relaxing getaway, this property offers comfort and convenience in a stunning setting.

  23. 2025-12-23
    price $539,000 549-char remark
    Show marketing remark (549 chars)

    Welcome to 600 Clifford Trail, located in the desirable Lake Almanor Country Club! This spacious 3-bedroom, 2.5-bath home features an open floor plan, whole house generator, abundant natural light, and a versatile bonus room perfect for an office, den, or additional living space. Enjoy the community’s amenities, including access to the marina, golf course, clubhouse, and nearby lake activities. Whether you’re looking for a full-time residence or a relaxing getaway, this property offers comfort and convenience in a stunning setting.

  24. 2025-11-28
    price $544,000 549-char remark
    Show marketing remark (549 chars)

    Welcome to 600 Clifford Trail, located in the desirable Lake Almanor Country Club! This spacious 3-bedroom, 2.5-bath home features an open floor plan, whole house generator, abundant natural light, and a versatile bonus room perfect for an office, den, or additional living space. Enjoy the community’s amenities, including access to the marina, golf course, clubhouse, and nearby lake activities. Whether you’re looking for a full-time residence or a relaxing getaway, this property offers comfort and convenience in a stunning setting.

  25. 2025-10-31
    price $549,000 549-char remark
    Show marketing remark (549 chars)

    Welcome to 600 Clifford Trail, located in the desirable Lake Almanor Country Club! This spacious 3-bedroom, 2.5-bath home features an open floor plan, whole house generator, abundant natural light, and a versatile bonus room perfect for an office, den, or additional living space. Enjoy the community’s amenities, including access to the marina, golf course, clubhouse, and nearby lake activities. Whether you’re looking for a full-time residence or a relaxing getaway, this property offers comfort and convenience in a stunning setting.

  26. 2025-10-15
    price $554,000 549-char remark
    Show marketing remark (549 chars)

    Welcome to 600 Clifford Trail, located in the desirable Lake Almanor Country Club! This spacious 3-bedroom, 2.5-bath home features an open floor plan, whole house generator, abundant natural light, and a versatile bonus room perfect for an office, den, or additional living space. Enjoy the community’s amenities, including access to the marina, golf course, clubhouse, and nearby lake activities. Whether you’re looking for a full-time residence or a relaxing getaway, this property offers comfort and convenience in a stunning setting.

  27. 2025-09-30
    price $559,000 549-char remark
    Show marketing remark (549 chars)

    Welcome to 600 Clifford Trail, located in the desirable Lake Almanor Country Club! This spacious 3-bedroom, 2.5-bath home features an open floor plan, whole house generator, abundant natural light, and a versatile bonus room perfect for an office, den, or additional living space. Enjoy the community’s amenities, including access to the marina, golf course, clubhouse, and nearby lake activities. Whether you’re looking for a full-time residence or a relaxing getaway, this property offers comfort and convenience in a stunning setting.

  28. 2025-09-17
    price $565,000 549-char remark
    Show marketing remark (549 chars)

    Welcome to 600 Clifford Trail, located in the desirable Lake Almanor Country Club! This spacious 3-bedroom, 2.5-bath home features an open floor plan, whole house generator, abundant natural light, and a versatile bonus room perfect for an office, den, or additional living space. Enjoy the community’s amenities, including access to the marina, golf course, clubhouse, and nearby lake activities. Whether you’re looking for a full-time residence or a relaxing getaway, this property offers comfort and convenience in a stunning setting.

  29. 2025-08-25
    listed $571,000 Active 549-char remark
    Show marketing remark (549 chars)

    Welcome to 600 Clifford Trail, located in the desirable Lake Almanor Country Club! This spacious 3-bedroom, 2.5-bath home features an open floor plan, whole house generator, abundant natural light, and a versatile bonus room perfect for an office, den, or additional living space. Enjoy the community’s amenities, including access to the marina, golf course, clubhouse, and nearby lake activities. Whether you’re looking for a full-time residence or a relaxing getaway, this property offers comfort and convenience in a stunning setting.

  30. 2002-07-02
    soldstatus $288,000
  31. 1990-11-26
    soldstatus $21,000

ⓘ 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
$5,045 · $420/mo
Projected year-2 tax
$5,045 · $420/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 5/10 Major
  • 🌡 Heat 3/10 Moderate 6 d/yr ≥89°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 21 unhealthy d/yr today · 22 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
$51,000
− Mortgage interest
−$30,416
− Property taxes
−$5,045
− Insurance
−$2,715
− Repairs & maintenance
−$4,080
− Management
−$4,080
− Depreciation
−$15,796
Taxable loss
−$11,133
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,672
After-tax cash flow
$1,031/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 — Lake Almanor Country Club

Score
54/100
State rank
#895
US rank
#23890

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lake Almanor Country Club, CA
Population (ZIP)
2,717

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 (81%)
Race & ethnicity
White 81% Hispanic / Latino 10% Two or more races 8% Native American 4%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Slovak 4% Lithuanian 3% Italian 2%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 5% Other Indo-European 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
▲ 1.38%
Current HPI
153.1005
Rent YoY
Metro
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+2485.7% since first listed
13 events — show timeline
  • 2026-05-03 Relisted PAR
  • 2026-05-03 Price Changed $543,000 PAR
  • 2026-04-20 Delisted PAR
  • 2026-01-28 Price Changed $536,000 PAR
  • 2025-12-23 Price Changed $539,000 PAR
  • 2025-11-28 Price Changed $544,000 PAR
  • 2025-10-31 Price Changed $549,000 PAR
  • 2025-10-15 Price Changed $554,000 PAR
  • 2025-09-30 Price Changed $559,000 PAR
  • 2025-09-17 Price Changed $565,000 PAR
  • 2025-08-25 Listed $571,000 PAR
  • 2002-07-02 Sold (Public Records) $288,000 Public Records
  • 1990-11-26 Sold (Public Records) $21,000 Public Records

Property tax history

+5.7%/yr

Latest (2025): $5,045 · -0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…