CashFlowRE
Sign in Sign up
2700 W C St #155
B- Composite 68.47
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 +8.2/15.0
  • Livability +3.4/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Schools +2.0/10.0
  • Appreciation +0.0/10.0

$65,000

2700 W C St #155 · Greeley, CO 80631
3 bd · 2.0 ba · 1,120 sqft · Manufactured public records · 2 Days on market
Built 2017 Est $66k · at est. ↓ 32% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Affordable homeownership in Greeley is still possible - and 2700 W C Street, Lot 155 is proof. Priced in the $65K range, this amazing manufactured home offers a budget-friendly opportunity for buyers searching for a mobile home in Greeley, affordable housing in Weld County, or a lower-maintenance alternative to renting in Northern Colorado. Inside, you'll find a comfortable and functional layout with warm neutral finishes, dark cabinetry, updated-looking flooring, a spacious kitchen, multiple bathrooms, and flexible living space that feels welcoming from the moment you walk in. The kitchen features generous cabinet storage, a gas range, double-basin sink, and open sightlines into the main l

Key facts

  • Spacious kitchen
  • Double basin sink
  • Open sightlines

Tags

SPACIOUS KITCHENGENEROUS CABINET STORAGEGAS RANGEDOUBLE BASIN SINKOPEN SIGHTLINESFLEXIBLE LIVING SPACE

Property features AI

Finance

  • Other: Built by Clayton
  • HOA & community: No association fees or transfer fees

Exterior

  • Parking: No garage; No designated parking features
  • Utilities: City water with meter installed; Natural gas available (Atmos); Electricity available; Trash service provided by park
  • Home design: Manufactured in park; Mobile home
  • Construction: Vinyl siding; Composition roof
  • Exterior features: Storage structure on property; Paved lot; Asphalt road frontage; Privately maintained road up to county standards; Minimal flood risk (C rating)

Interior

  • Kitchen: Gas range; Dishwasher; Refrigerator
  • Bedrooms: Three bedrooms
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Window coverings; Fire alarm

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 $65k.

Deal economics

  • At list price, monthly cash flow is $831 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $65k).
  • Cap rate 21.6% vs local median 3.3% in Greeley — 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 68/100 on livability (#115 in CO) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, health & safety A; Watch: cost of living C-, crime F, amenities F.
  • Greeleyschool District No. 6 In The County Of Weld And Sta (urban): math 15% / reading 31% proficiency, ranked #71 of 86 in CO (top 83%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Maplewood Elementary School (math 8% / reading 17%, grade F, #869 of 966 statewide, top 91%, 559 students, 91% FRL); Northridge High School (math 13% / reading 36%, grade F, #266 of 381 statewide, top 79%, 1,253 students, 64% FRL) — zoned schools average 77% FRL vs 54% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-0.7%/yr); 180 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 3,170 units permitted in Weld County in 2024 (278 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($55k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $449 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Weld County population projected at +46% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 3y ago 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.
Recommended offer $65,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
2.39%
Cap rate
21.64%
Cash-on-cash
54.79%
DSCR
3.44
GRM
3.5

CMA / ARV

ARV (on-the-fly)
$66,080
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2700 W C St #89 0.15mi 3/2.0 1,056 (-6%) 4mo $65,800 $62 80
309 31st Ave #5 0.29mi 3/2.0 1,078 (-4%) 3mo $255,000 $237 78
2626 W 1st St #329 0.20mi 3/2.0 1,216 (+9%) 2mo $60,000 $49 75
2700 W C St #74 0.15mi 3/2.0 1,216 (+9%) 6mo $60,000 $49 74
2700 W C St #88 0.17mi 3/— 1,216 (+9%) 7mo $60,000 $49 72
435 N 35th Ave #320 0.68mi 3/2.0 1,188 (+6%) 1mo $24,500 $21 58
435 N 35th Ave #286 0.68mi 3/2.0 1,216 (+9%) 1mo $34,000 $28 53
435 N 35th Ave #468 0.68mi 3/2.0 1,216 (+9%) 2mo $86,000 $71 52
435 N 35th Avenue #392 0.68mi 3/2.0 1,056 (-6%) 9mo $86,000 $81 52
431 N 35th Ave #30 0.68mi 3/2.0 1,216 (+9%) 10mo $103,000 $85 46
435 N 35th Ave #360 0.68mi 3/2.0 1,280 (+14%) 4mo $75,000 $59 41
435 N 35th Ave #309 0.68mi 3/2.0 1,280 (+14%) 6mo $73,000 $57 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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
49.7%
Equity multiple
3.08×
Total profit
$37,839
Equity at exit
$9,692
10-year hold
IRR
54.0%
Equity multiple
5.59×
Total profit
$83,489
Equity at exit
$5,620

Cash invested: $18,200 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
38 Tenant-Leaning
State Colorado
38 Tenant-Leaning · D+4
County
— inherits STATE
City
— inherits STATE
2023 reforms: 10-day cure, mandated notice, source-of-income protected. Courts backlogged in Denver.

ZIP-level market 80631

Rents YoY
-0.7%
Active inventory
180
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$1,552 high interval (Pro) →
Mortgage (P&I)
$341
Tax from tax record
$27 /mo · $324/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$326
Net cashflow
$831

Break-even live

Break-even rent $500
Max offer price $65,000
Occupancy floor 41%

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
$16,250
Closing costs
$1,950
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3004 W A Street Rd Greeley, CO 2.0 1.0 750 $1,395 $1.86 14d 8 0.27mi
613 N 30th Ave Unit Basement 2br Greeley, CO 2.0 1.0 1100 $800 $0.73 23d 1 0.45mi
705 26th Ave Greeley, CO 2.0 1.0 850 $1,190 $1.40 14d 1 0.60mi
712 27th Ave Greeley, CO 2.0 1.0 830 $1,299 $1.57 23d 5 0.63mi
724 27th Ave Greeley, CO 3.0 2.0 1248 $1,700 $1.36 14d 1 0.66mi
2306 W 7th St Greeley, CO 3.0 1.0 897 $1,850 $2.06 21d 1 0.75mi
3208 W 7th St Greeley, CO 2.0–3.0 1.0–2.0 957 $1,672 $1.75 14d 5 0.78mi
314 18th Ave Greeley, CO 2.0 1.0 790 $1,560 $1.97 14d 1 0.92mi
2004 8th St Unit 1B Greeley, CO 3.0 1.0 1200 $1,875 $1.56 23d 1 0.99mi
821 35th Avenue Ct Greeley, CO 2.0 1.0 950 $1,530 $1.61 14d 1 1.00mi
1126 26th Ave Greeley, CO 2.0 1.0 909 $1,335 $1.47 23d 1 1.01mi
709 37th Ave Unit 3 Greeley, CO 2.0 1.5 1000 $1,195 $1.20 23d 1 1.02mi
808 37th Ave Unit A Greeley, CO 2.0 1.5 900 $1,250 $1.39 23d 1 1.06mi
1213 26th Ave Greeley, CO 1.0–3.0 1.0–2.0 745 $1,596 $2.14 14d 10 1.07mi
804 37th Avenue Ct Unit 4 Greeley, CO 2.0 1.5 975 $995 $1.02 23d 1 1.10mi
1250 28th Ave Greeley, CO 1.0–2.0 1.0 788 $1,370 $1.74 14d 5 1.10mi
1436 5th St Greeley, CO 3.0 1.0 1054 $1,800 $1.71 23d 1 1.17mi
1014 19th Ave Greeley, CO 3.0 1.0 1470 $2,100 $1.43 14d 1 1.20mi
533 14th Ave Unit 9 Greeley, CO 3.0 1.0 1197 $1,395 $1.17 23d 1 1.27mi
3322 W 13th St Greeley, CO 2.0–3.0 1.0–2.0 950 $1,600 $1.68 14d 2 1.32mi
423 13th Ave Unit 1/2 Greeley, CO 2.0 1.0 864 $1,150 $1.33 23d 1 1.32mi
1208 18th Ave Greeley, CO 2.0 1.0 812 $1,300 $1.60 14d 1 1.39mi
1323 8th St Greeley, CO 2.0 1.0 1440 $2,150 $1.49 14d 1 1.39mi
520 13th Ave Unit 11 Greeley, CO 2.0 1.0 800 $1,195 $1.49 23d 1 1.40mi
3950 W 12th St #3 Greeley, CO 2.0 2.0 1194 $2,100 $1.76 23d 1 1.42mi

Listing history 3 events

  1. 2026-06-18
    days on market $65,000 Active 2 DOM
  2. 2026-06-17
    remarks 699-char remark
  3. 2026-06-17
    listed $65,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast CO · Resets to sale price

Current annual tax
$324 · $27/mo
Projected year-2 tax
$358 · $30/mo
Expected delta
+$34/yr (+$3/mo · 10.4%)

ⓘ 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 2/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 2/10 Low
  • 🫁 Air quality 4/10 Moderate 5 unhealthy d/yr today · 5 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
$18,623
− Mortgage interest
−$3,641
− Property taxes
−$324
− Insurance
−$325
− Repairs & maintenance
−$1,490
− Management
−$1,490
− Depreciation
−$1,891
Taxable income
$9,462
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,271
After-tax cash flow
$7,702/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
Greeleyschool District No. 6 In The County Of Weld And Sta
NCES district ID
0804410
Math proficiency
15% ▼ -7.00%
Reading proficiency
31% ▼ -4.00%
Median HH income
$46,417
Composite
19.99/100
National rank
#8667
State rank
#71 of 86 in CO

Livability — Greeley

Score
68/100
State rank
#115
US rank
#9841

Category grades

Amenities F Commute A+ Cost of living C- 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
Greeley, CO
County
Weld County · 332,652 people
City population
119,344
Metro
Greeley, CO
Population (ZIP)
53,722
Household income
$54,591
Rent vs Own
53.3% rent · 46.7% own
Severe rent burden
3061.0

Population outlook (Weld County) Hauer SSP2

Today (2025)
351,957 people
By 2030
385,304 · +9.5%
By 2040
451,818 · +28.4%
By 2050
514,478 · +46.2%
By 2075
648,733 · +84.3%
By 2100
720,400 · +104.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.55)
Race & ethnicity
Hispanic / Latino 54% White 39% Two or more races 15% Black 3% Native American 2% Asian 1%
Hispanic origin (detail)
Mexican 45%
Common ancestry
Italian 2% Slovak 2% Portuguese 2%
Foreign-born
19% · Canada, Philippines
Languages at home
65% English-only · Spanish 33%

Political lean MEDSL · Weld

2024 margin
Strong R (+21.0) · D 38.2% · R 59.2% · Other 2.6%
2008→2024 swing
-12.2pp toward R · 2008: -8.7pp · 2024: -21.0pp
All cycles
2024: R+21.0 2020: R+18.0 2016: R+22.4 2012: R+13.2 2008: R+8.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -329.59%
Current HPI
295.4309
Rent YoY
▼ -0.65%
Metro
Greeley, CO
State GDP YoY
▲ 1.95%
F500 in state
14

Industry mix (Fortune 500 HQ in CO)

Industry F500 HQs Revenue

Price history

-31.6% since first listed
9 events — show timeline
  • 2026-06-16 Listed $65,000 IRES
  • 2025-11-01 Listing Removed IRES
  • 2025-08-26 Price Changed $89,000 IRES
  • 2025-08-08 Price Changed $90,000 IRES
  • 2025-06-26 Relisted IRES
  • 2025-06-23 Listing Removed IRES
  • 2025-01-23 Listed $95,000 IRES
  • 2023-04-02 Listing Removed IRES
  • 2023-02-28 Listed $95,000 IRES

Property tax history

+6.4%/yr

Latest (2025): $324 · +282.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…