CashFlowRE
Sign in Sign up
2237 Jewell Ln Spc 11
D+ Composite 47.79
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.6/10.0
  • Rent growth +4.4/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$24,900

2237 Jewell Ln Spc 11 · Redding, CA 96001
1 bd · 1.0 ba · 800 sqft · Manufactured public records · 96 Days on market
Built 1969

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Move-in ready 1-bedroom, 1-bath mobile home offering 480 sq ft of comfortable living. Recently remodeled with fresh interior paint, new hardwood flooring, and a brand-new AC unit. Located in a gated park for added security. The fenced yard provides space for pets, gardening, or relaxing outdoors.

Key facts

  • Fenced yard
  • Brand new ac unit
  • Gated park

Tags

GATED PARKFENCED YARDNEW HARDWOOD FLOORINGBRAND NEW AC UNIT

Property features AI

Exterior

  • Parking: Assigned parking; Guest parking
  • Utilities: Public water
  • Home design: Manufactured in-park mobile home; Fleetwood model
  • Construction: Pillar/post/pier foundation; Other-type roof
  • Exterior features: Asphalt road access; Aluminum skirting; Located in the Redding Oaks park

Interior

  • Kitchen: Refrigerator
  • Flooring: Hardwood
  • Interior features: Hardwood flooring

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 1-bed/1.0-bath manufactured listed at $25k.

Deal economics

  • At list price, monthly cash flow is $364 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $25k).
  • Recommended offer: $23k (9.0% below list) — sets the bar for market timing.
  • Cap rate 44.4% vs local median 3.3% in Redding — 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 76/100 on livability (#106 in CA, #3,726 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A+; Watch: employment C-, crime F, cost of living F.
  • Shasta Union High (urban): math 41% / reading 67% proficiency, ranked #122 of 517 in CA (top 24%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 16% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising fast (+7.5%/yr); 331 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 246 units permitted in Shasta County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $172 of loan paydown is wiped out by about $747 of value loss. Plan a longer hold.
  • Shasta County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 7.5% rent growth), your $7k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 96 days — a 9% lower offer ($23k) 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.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wildfire risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $22,659 (9.0% below list)

Questions for the listing agent

  1. It's been on market 96 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1969 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
4.89%
Cap rate
44.38%
Cash-on-cash
136.01%
DSCR
7.05
GRM
1.7

CMA / ARV

ARV (on-the-fly)
$53,600
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2237 Jewell Ln #4 0.00mi 2/1.0 (+1) 750 (-6%) 8mo $49,900 $67 78
2237 Jewell Ln #2 0.00mi 2/1.0 (+1) 720 (-10%) 6mo $27,500 $38 73
2200 Jewell Ln #8 Ln Unit Rolling Ranch Mobile Home Park 0.18mi 2/1.0 (+1) 798 (-0%) 16mo $59,900 $75 73
2200 Jewell Ln #16 0.19mi 2/1.0 (+1) 742 (-7%) 2mo $59,999 $81 72
2237 Jewell Ln Ln #8 0.00mi 2/1.0 (+1) 860 (+8%) 15mo $41,000 $48 70
2237 Jewell Ln #7 0.00mi 2/1.0 (+1) 728 (-9%) 15mo $30,000 $41 68
5812 Cedars Rd #31 0.34mi 2/1.0 (+1) 800 (0%) 16mo $45,000 $56 66
2200 Jewell Ln #28 Ln Unit Rolling Ranch Mobile Home 0.19mi 2/1.0 (+1) 728 (-9%) 12mo $62,000 $85 61
2200 Jewell Ln Ln #2 0.19mi 2/1.0 (+1) 750 (-6%) 24mo $69,900 $93 56
2200 Jewell Lane Ln #32 0.19mi 2/2.0 (+1) 896 (+12%) 20mo $48,500 $54 46

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 · 7.55% rent growth · sell at horizon

5-year hold
IRR
70.8%
Equity multiple
4.62×
Total profit
$25,240
Equity at exit
$3,713
10-year hold
IRR
77.1%
Equity multiple
12.36×
Total profit
$79,237
Equity at exit
$2,153

Cash invested: $6,972 (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 96001

Rents YoY
7.5%
Active inventory
331
Price-to-rent
1.7×

Monthly cashflow live

Estimated rent
$1,218 medium interval (Pro) →
Mortgage (P&I)
$131
Tax est. 1.5%
$31 /mo · $374/yr
Insurance
$10
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$256
Net cashflow
$364

Break-even live

Break-even rent $758
Max offer price $24,900
Occupancy floor 65%

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
$6,225
Closing costs
$747
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
6248 Westside Rd Unit BB Redding, CA 2.0 1.0 900 $1,000 $1.11 21d 1 0.14mi

Listing history 20 events

  1. 2026-06-19
    days on market $24,900 Active 96 DOM
  2. 2026-06-18
    days on market $24,900 Active 95 DOM
  3. 2026-06-17
    days on market $24,900 Active 94 DOM
  4. 2026-06-16
    days on market $24,900 Active 93 DOM
  5. 2026-06-15
    days on market $24,900 Active 92 DOM
  6. 2026-06-14
    days on market $24,900 Active 90 DOM
  7. 2026-06-13
    days on market $24,900 Active 89 DOM
  8. 2026-06-10
    days on market $24,900 Active 87 DOM
  9. 2026-06-09
    days on market $24,900 Active 86 DOM
  10. 2026-06-08
    days on market $24,900 Active 85 DOM
  11. 2026-06-07
    days on market $24,900 Active 84 DOM
  12. 2026-06-05
    days on market $24,900 Active 81 DOM
  13. 2026-06-03
    days on market $24,900 Active 80 DOM
  14. 2026-06-02
    days on market $24,900 Active 79 DOM
  15. 2026-06-01
    days on market $24,900 Active 78 DOM
  16. 2026-05-31
    days on market $24,900 Active 77 DOM
  17. 2026-05-30
    days on market $24,900 Active 76 DOM
  18. 2026-05-19
    status Active
  19. 2026-05-13
    status Pending
  20. 2026-03-10
    listed $24,900 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 4/10 Moderate FEMA zone AE · 22% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 33 unhealthy d/yr today · 38 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
$14,617
− Mortgage interest
−$1,395
− Property taxes
−$374
− Insurance
−$5,243
− Repairs & maintenance
−$1,169
− Management
−$1,169
− Depreciation
−$724
Taxable income
$4,543
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,090
After-tax cash flow
$3,274/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
Shasta Union High
NCES district ID
0636600
Math proficiency
41% ▲ 3.00%
Reading proficiency
67% ▲ 9.00%
Median HH income
$50,080
Composite
46.01/100
National rank
#2532
State rank
#122 of 517 in CA

Livability — Redding

Score
76/100
State rank
#106
US rank
#3726

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Redding, CA
County
Shasta County · 147,641 people
City population
112,523
Metro
Redding, CA
Population (ZIP)
33,817
Household income
$72,484
Rent vs Own
39.0% rent · 61.0% own
Severe rent burden
1458.0

Population outlook (Shasta County) Hauer SSP2

Today (2025)
179,231 people
By 2030
176,953 · -1.3%
By 2040
169,982 · -5.2%
By 2050
162,547 · -9.3%
By 2075
145,649 · -18.7%
By 2100
123,025 · -31.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Hispanic / Latino 10% Two or more races 10% Asian 2% Native American 1% Black 1%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Italian 4% Lithuanian 3% Portuguese 2%
Foreign-born
3% · Canada
Languages at home
94% English-only · Spanish 3% Other Indo-European 1% Other Asian/Pacific 1%

Political lean MEDSL · Shasta

2024 margin
Solid R (+36.5) · D 30.5% · R 67.0% · Other 2.5%
2008→2024 swing
-10.7pp toward R · 2008: -25.8pp · 2024: -36.5pp
All cycles
2024: R+36.5 2020: R+33.1 2016: R+37.4 2012: R+30.3 2008: R+25.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -199.25%
Current HPI
291.6191
Rent YoY
▲ 7.55%
Metro
Redding, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

3 events — show timeline
  • 2026-05-19 Relisted SAOR
  • 2026-05-13 Pending SAOR
  • 2026-03-10 Listed $24,900 SAOR

Property tax history

+0.1%/yr

Latest (2020): $31 · +3.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…