48 bd · 30.0 ba ·
3,200 sqft ·
Built —
· MultiFamily
· Active
· 24 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$6,912/mo
Mortgage (P&I)
−$2,884
Tax + insurance
−$917
HOA
−$0
Vac / Maint / Mgmt
−$1,452
Net cashflow
$1,660/mo
Annual
$19,915/yr
Cap rate
9.91%
Cash-on-cash
12.93%
DSCR
1.58
1% rule
1.26%
Cash to close
$154,000
Investor read
This is a 6 × 2-bed/1-bath units multifamily listed at $550k. Condition is rated fair.
At list price, monthly cash flow is $2k ($20k/yr) — positive. Per door: $277/mo.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($7k rent vs $550k).
It's been on market 24 days — a 2% lower offer ($542k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $542k (1.5% below list) — sets the bar for market timing.
Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $16k of value loss. Plan a longer hold.
Location reads 60/100 on livability (#602 in CA) — a middle-class / working-renter tenant base. Strengths: health & safety A+, housing A; Watch: schools D+, crime F, amenities F.
Yreka Union High (town): math 25% / reading 65% proficiency, ranked #630 of 1,400 in CA (top 45%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Market conditions: 122 active listings in the ZIP; 50 units permitted in Siskiyou County in 2024 (0 in 5+ unit buildings).
Siskiyou County population projected at -26% 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 $154k cash investment doubles in ~9 years — after that, you're playing with house money.
Climate carrying-cost: moderate flood risk; major wildfire risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Cap rate 9.9% vs local median 2.9% in Yreka — 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.
Questions for listing agent
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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.
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.
Repairs flagged (vision-AI assessment)
Minor: Paint touch-ups
— There are minor scuffs on the paint that can be easily fixed.
Moderate: Floor refinishing
— The hardwood flooring is worn and could benefit from refinishing.
Minor: Landscaping maintenance
— The landscaping is overgrown and could be trimmed and replanted.
CashFlowRE · CFR-N084QFAAKW4EFS
· Data 1 day agocashflowre.app · 2026-05-29