CashFlowRE
Sign in Sign up
23750 Carson Dr #47
B Composite 70.26
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 +9.4/15.0
  • Livability +3.2/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$91,000

23750 Carson Dr #47 · Pioneer, CA 95666
2 bd · 2.0 ba · 1,488 sqft · Manufactured · 38 Days on market
Built 1978 $61/sqft · at area comps Est $95k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

A true rare find at 3750 Carson Dr. #47 in Pioneer! This beautifully updated 2 to 3 bedroom, 2 bath home is located in a peaceful all-age mobile home park surrounded by the serene beauty of Pioneer. Designed with comfort and functionality in mind, this spacious home offers an open floor plan with abundant natural light and flexible living space perfect for a possible third bedroom, office, or hobby room. The updated kitchen features stainless steel appliances, a gas range, bar-top seating for entertaining, and generous counter space, all flowing seamlessly into the main living areas with modern flooring and an inviting atmosphere. The spacious primary suite offers a spa-like feel with a hug

Key facts

  • Bar-top seating
  • Huge walk-in shower
  • Updated kitchen

Tags

UPDATED KITCHENSTAINLESS STEEL APPLIANCESGAS RANGEBAR-TOP SEATINGFLEXIBLE LIVING SPACEHUGE WALK-IN SHOWER

Property features AI

Finance

  • Other: Located in Pioneer, CA 95666 (23750 Carson Dr #47)
  • Financial info: Land lease: No (listed land lease amount present but land lease flagged No)
  • HOA & community: No homeowners association

Exterior

  • Parking: No garage
  • Utilities: Generator backup and 220V electrical in laundry; Public sewer; Water from a public district
  • Home design: Manufactured home in park; Double-wide; Built in 1978
  • Construction: Composition roof; Aluminum skirting; Manufactured by MOUNTAIN HM
  • Exterior features: Fenced lot

Interior

  • Kitchen: Island; Kitchen and family room combined with a dining bar
  • Bedrooms: 2 bedrooms (can be used as up to 3 bedrooms)
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms; Bathrooms include double sinks, tub with shower over, and shower stall(s)
  • Heating & cooling: Fireplace heating; Window air conditioning units
  • Interior features: One living room fireplace with raised hearth; Deck attached to the living room; Pets allowed with limits on number and size; Total of 3 rooms
  • Laundry & utility: Laundry inside a room; 220V outlet in laundry area

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/2.0-bath manufactured listed at $91k.

Deal economics

  • At list price, monthly cash flow is $825 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $91k).
  • Recommended offer: $88k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 64/100 on livability (#419 in CA) — a middle-class / working-renter tenant base. Strengths: employment A+, housing A+, crime A; Watch: schools D-, amenities F, commute F.
  • Amador County Unified (town): math 23% / reading 37% proficiency, ranked #330 of 517 in CA (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 152 active listings in the ZIP; 66 units permitted in Amador County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $629 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Amador County population projected at -15% 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 $25k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 38 days — a 3% lower offer ($88k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $88,270 (3.0% below list)

Questions for the listing agent

  1. It's been on market 38 days. Have you received any prior offers? Is the seller open to a 3% 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. 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
2.02%
Cap rate
17.17%
Cash-on-cash
38.86%
DSCR
2.73
GRM
4.1

CMA / ARV

ARV (median comp)
$95,000
List price
$91,000
Delta
-4.21%
Verdict
FAIR
Comps
3 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
23750 Carson Dr #35 0.00mi 2/2.0 1,440 (-3%) 12mo $15,000 $10 85
23750 Carson Dr #27 0.04mi 3/2.0 (+1) 1,568 (+5%) 3mo $95,000 $61 82

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
35.1%
Equity multiple
2.49×
Total profit
$37,840
Equity at exit
$13,568
10-year hold
IRR
41.9%
Equity multiple
4.95×
Total profit
$100,741
Equity at exit
$7,868

Cash invested: $25,480 (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 95666

Active inventory
152
Price-to-rent
4.1×

Monthly cashflow live

Estimated rent
$1,841 medium interval (Pro) →
Mortgage (P&I)
$477
Tax est. 1.5%
$114 /mo · $1,365/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$387
Net cashflow
$825

Break-even live

Break-even rent $796
Max offer price $91,000
Occupancy floor 50%

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
$22,750
Closing costs
$2,730
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 16 events

  1. 2026-06-18
    days on market $91,000 Active 38 DOM
  2. 2026-06-17
    days on market $91,000 Active 37 DOM
  3. 2026-06-16
    days on market $91,000 Active 36 DOM
  4. 2026-06-15
    days on market $91,000 Active 35 DOM
  5. 2026-06-13
    days on market $91,000 Active 33 DOM
  6. 2026-06-13
    days on market $91,000 Active 32 DOM
  7. 2026-06-09
    days on market $91,000 Active 29 DOM
  8. 2026-06-08
    days on market $91,000 Active 28 DOM
  9. 2026-06-07
    days on market $91,000 Active 27 DOM
  10. 2026-06-05
    days on market $91,000 Active 24 DOM
  11. 2026-06-03
    days on market $91,000 Active 23 DOM
  12. 2026-06-02
    days on market $91,000 Active 22 DOM
  13. 2026-06-01
    days on market $91,000 Active 21 DOM
  14. 2026-05-31
    days on market $91,000 Active 20 DOM
  15. 2012-01-26
    historical
  16. 2012-01-10
    listed $12,000

ⓘ 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 8/10 Severe
  • 🌡 Heat 4/10 Moderate 3 d/yr ≥98°F today · 8 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 26 unhealthy d/yr today · 32 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
$22,088
− Mortgage interest
−$5,097
− Property taxes
−$1,365
− Insurance
−$455
− Repairs & maintenance
−$1,767
− Management
−$1,767
− Depreciation
−$2,647
Taxable income
$8,989
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,157
After-tax cash flow
$7,745/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
Amador County Unified
NCES district ID
0602450
Math proficiency
23% ▼ -9.00%
Reading proficiency
37% ▼ -10.00%
Median HH income
$55,428
Composite
26.67/100
National rank
#7163
State rank
#330 of 517 in CA

Livability — Pioneer

Score
64/100
State rank
#419
US rank
#14266

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pioneer, CA
Population (ZIP)
6,089

Population outlook (Amador County) Hauer SSP2

Today (2025)
35,295 people
By 2030
34,147 · -3.3%
By 2040
31,618 · -10.4%
By 2050
29,913 · -15.2%
By 2075
27,308 · -22.6%
By 2100
23,465 · -33.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 13% Two or more races 9% Asian 1%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Italian 4% Scottish 4% Slovak 2%
Foreign-born
2% · Canada, South Korea
Languages at home
96% English-only · Spanish 1% German/W. Germanic 1% Tagalog/Filipino 1%

Political lean MEDSL · Amador

2024 margin
Strong R (+27.8) · D 34.7% · R 62.6% · Other 2.7%
2008→2024 swing
-13.2pp toward R · 2008: -14.6pp · 2024: -27.8pp
All cycles
2024: R+27.8 2020: R+24.4 2016: R+25.2 2012: R+19.0 2008: R+14.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -107.84%
Current HPI
143.0962
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

2 events — show timeline
  • 2012-01-26 Listing Removed CRMLS
  • 2012-01-10 Listed $12,000 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…