CashFlowRE
Sign in Sign up
481 Twin View Blvd #63 🏷️ Likely Rental
D+ Composite 45.08
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
  • Rent growth +4.0/5.0
  • Livability +3.8/5.0
  • Schools +2.5/10.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$30,000

481 Twin View Blvd #63 · Redding, CA 96003
2 bd · 2.0 ba · 1,000 sqft · Manufactured · 217 Days on market
Fair condition $30/sqft · 53% below area ↓ 25% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This AFFORDABLE and Charming 2 bedroom, 2 bath home in the quiet, well-maintained, and welcoming 55+ community of Twin View Terrace is ready for its new owner! Enjoy end-of-road privacy, thoughtful updates, exquisite built-ins, a fully fenced and spacious yard, and all the amenities this desirable park has to offer. Twin View Terrace features excellent management, a community pool, and a recreation room for residents to enjoy. Park approval required for all offers. Space rent: $750/month.

Key facts

  • End-of-road privacy
  • Community pool
  • Recreation room

Tags

END-OF-ROAD PRIVACYFULLY FENCED YARDCOMMUNITY POOLRECREATION ROOM

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $30,000 price doesn't fit this home's estimated sale value (~$64,000) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath manufactured listed at $30k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $976 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $30k).
  • Recommended offer: $26k (12.0% below list) — sets the bar for market timing.
  • Cap rate 45.3% 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.
  • Gateway Unified (suburban): math 25% / reading 35% proficiency, ranked #355 of 517 in CA (top 69%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+6.0%/yr); 391 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $207 of loan paydown is wiped out by about $900 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 + 6.0% rent growth), your $8k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 217 days — a 12% lower offer ($26k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 4y ago; this cycle's ask has dropped $10k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 6→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $26,400 (12.0% below list)

Questions for the listing agent

  1. It's been on market 217 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  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. 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?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
4.99%
Cap rate
45.33%
Cash-on-cash
139.41%
DSCR
7.20
GRM
1.7

CMA / ARV

ARV (median comp)
$64,000
List price
$30,000
Delta
-53.12%
Verdict
UNDERPRICED
Comps
15 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
432 Red Cedar DR Sp#91 Dr 0.33mi 2/2.0 1,040 (+4%) 9mo $80,500 $77 71
11037 Erickson Way #10 0.33mi 2/2.0 1,000 (0%) 18mo $129,990 $130 70
493 Bitterroot Dr. Dr #46 0.32mi 2/2.0 1,040 (+4%) 10mo $60,000 $58 70
472 Red Cedar Dr #86 0.35mi 2/2.0 1,080 (+8%) 8mo $40,000 $37 64
4880 Hardwood Blvd #71 0.28mi 2/2.0 1,080 (+8%) 16mo $63,500 $59 60
426 Milkwood Dr #188 0.49mi 3/2.0 (+1) 928 (-7%) 1mo $57,000 $61 60
11037 Erickson Way #15 0.33mi 2/2.0 900 (-10%) 13mo $89,000 $99 57
4824 Pecan Dr #51 0.37mi 2/— 1,120 (+12%) 11mo $66,530 $59 54
1269 Mountain Shadows Blvd 0.70mi 2/2.0 896 (-10%) 6mo $52,500 $59 45
4710 Maple Trl Unit Los Robles 0.53mi 3/2.0 (+1) 1,104 (+10%) 14mo $115,000 $104 41
1318 Mountain Shadows Blvd #255 0.66mi 3/2.0 (+1) 1,144 (+14%) 2mo $95,000 $83 38
4824 Pecan Dr Unit Redwoods Mobile Home Community 0.37mi 3/2.0 (+1) 1,120 (+12%) 24mo $47,500 $42 38

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 · 5.98% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
8.37×
Total profit
$61,940
Equity at exit
$4,473
10-year hold
IRR
Equity multiple
19.36×
Total profit
$154,236
Equity at exit
$2,594

Cash invested: $8,400 (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 96003

Rents YoY
6.0%
Active inventory
391
Price-to-rent
1.7×

Monthly cashflow live

Estimated rent
$1,498 high interval (Pro) →
Mortgage (P&I)
$157
Tax est. 1.5%
$38 /mo · $450/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$315
Net cashflow
$976

Break-even live

Break-even rent $262
Max offer price $30,000
Occupancy floor 30%

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
$7,500
Closing costs
$900
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5391 Stonethrow Ct Redding, CA 3.0 2.0 1100 $1,895 $1.72 43d 1 0.31mi
333 Boulder Creek Dr Redding, CA 1.0–2.0 1.0 780 $1,000 $1.28 13d 1 0.37mi
701 Redwood Blvd Redding, CA 2.0 1.5–2.5 1163 $1,820 $1.56 13d 1 0.48mi
130 Masonic Ave Apt 9 Redding, CA 2.0 1.0 780 $1,200 $1.54 43d 1 0.49mi
251 Hilltop Dr Redding, CA 1.0–2.0 1.0–2.0 757 $1,475 $1.95 13d 1 0.52mi
150 Masonic Ave Unit 1 Redding, CA 2.0 1.5 924 $1,400 $1.52 13d 1 0.53mi
170 Masonic Ave #4 Redding, CA 2.0 1.5 924 $1,400 $1.52 13d 1 0.54mi
4490 Alder St Unit C Redding, CA 2.0 1.0 900 $1,150 $1.28 21d 1 0.58mi
400 Lake Blvd Redding, CA 2.0 1.5 900 $1,310 $1.46 13d 1 0.58mi
335 Buckeye Ter Unit 2 Redding, CA 2.0 1.5 800 $1,399 $1.75 21d 1 0.59mi
5576 Mountain View Dr Redding, CA 2.0 1.0 776 $1,200 $1.55 13d 1 0.68mi
4296 Clay St Unit 17 Redding, CA 2.0 1.5 900 $1,395 $1.55 21d 1 0.73mi
4433 White River Dr Redding, CA 2.0 2.0 1100 $1,500 $1.36 43d 1 0.88mi
636 Lake Blvd Redding, CA 2.0–3.0 1.0–2.0 986 $1,295 $1.31 13d 8 1.05mi
500 Hilltop Dr Redding, CA 2.0–3.0 2.0–3.0 1282 $1,700 $1.33 13d 4 1.06mi
550 Mission de Oro Dr Redding, CA 3.0 2.0 1429 $1,995 $1.40 21d 1 1.13mi
4288 Bradley Dr Redding, CA 3.0 2.0 1008 $1,950 $1.93 21d 1 1.17mi
19087 Leaf Ln Redding, CA 2.0 2.0 840 $1,495 $1.78 13d 1 1.25mi

Listing history 22 events

  1. 2026-06-19
    days on market $30,000 Active 217 DOM
  2. 2026-06-18
    days on market $30,000 Active 216 DOM
  3. 2026-06-17
    days on market $30,000 Active 215 DOM
  4. 2026-06-16
    days on market $30,000 Active 214 DOM
  5. 2026-06-15
    days on market $30,000 Active 213 DOM
  6. 2026-06-14
    days on market $30,000 Active 211 DOM
  7. 2026-06-13
    days on market $30,000 Active 210 DOM
  8. 2026-06-10
    days on market $30,000 Active 208 DOM
  9. 2026-06-09
    days on market $30,000 Active 207 DOM
  10. 2026-06-08
    days on market $30,000 Active 206 DOM
  11. 2026-06-07
    days on market $30,000 Active 205 DOM
  12. 2026-06-02
    days on market $30,000 Active 201 DOM
  13. 2026-06-01
    days on market $30,000 Active 200 DOM
  14. 2026-05-31
    days on market $30,000 Active 199 DOM
  15. 2026-05-30
    days on market $30,000 Active 198 DOM
  16. 2026-04-27
    price $30,000 493-char remark
    Show marketing remark (493 chars)

    This AFFORDABLE and Charming 2 bedroom, 2 bath home in the quiet, well-maintained, and welcoming 55+ community of Twin View Terrace is ready for its new owner! Enjoy end-of-road privacy, thoughtful updates, exquisite built-ins, a fully fenced and spacious yard, and all the amenities this desirable park has to offer. Twin View Terrace features excellent management, a community pool, and a recreation room for residents to enjoy. Park approval required for all offers. Space rent: $750/month.

  17. 2026-04-16
    price $34,900 493-char remark
    Show marketing remark (493 chars)

    This AFFORDABLE and Charming 2 bedroom, 2 bath home in the quiet, well-maintained, and welcoming 55+ community of Twin View Terrace is ready for its new owner! Enjoy end-of-road privacy, thoughtful updates, exquisite built-ins, a fully fenced and spacious yard, and all the amenities this desirable park has to offer. Twin View Terrace features excellent management, a community pool, and a recreation room for residents to enjoy. Park approval required for all offers. Space rent: $750/month.

  18. 2026-02-11
    price $35,900 493-char remark
    Show marketing remark (493 chars)

    This AFFORDABLE and Charming 2 bedroom, 2 bath home in the quiet, well-maintained, and welcoming 55+ community of Twin View Terrace is ready for its new owner! Enjoy end-of-road privacy, thoughtful updates, exquisite built-ins, a fully fenced and spacious yard, and all the amenities this desirable park has to offer. Twin View Terrace features excellent management, a community pool, and a recreation room for residents to enjoy. Park approval required for all offers. Space rent: $750/month.

  19. 2026-01-19
    status Active 493-char remark
    Show marketing remark (493 chars)

    This AFFORDABLE and Charming 2 bedroom, 2 bath home in the quiet, well-maintained, and welcoming 55+ community of Twin View Terrace is ready for its new owner! Enjoy end-of-road privacy, thoughtful updates, exquisite built-ins, a fully fenced and spacious yard, and all the amenities this desirable park has to offer. Twin View Terrace features excellent management, a community pool, and a recreation room for residents to enjoy. Park approval required for all offers. Space rent: $750/month.

  20. 2025-11-10
    listed $39,900 Active 493-char remark
    Show marketing remark (493 chars)

    This AFFORDABLE and Charming 2 bedroom, 2 bath home in the quiet, well-maintained, and welcoming 55+ community of Twin View Terrace is ready for its new owner! Enjoy end-of-road privacy, thoughtful updates, exquisite built-ins, a fully fenced and spacious yard, and all the amenities this desirable park has to offer. Twin View Terrace features excellent management, a community pool, and a recreation room for residents to enjoy. Park approval required for all offers. Space rent: $750/month.

  21. 2022-06-22
    price $35,000
  22. 2022-04-29
    listed $40,000 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 8/10 Severe 6 d/yr ≥106°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 37 unhealthy d/yr today · 40 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
$17,973
− Mortgage interest
−$1,680
− Property taxes
−$450
− Insurance
−$150
− Repairs & maintenance
−$1,438
− Management
−$1,438
− Depreciation
−$873
Taxable income
$11,944
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,867
After-tax cash flow
$8,844/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.

Condition & rehab AI · 12 photos

Fair 45/100 Moderate rehab

This manufactured home requires moderate repairs and updates to its exterior and interior, significantly enhancing its curb appeal and value.

Repairs flagged

  • Major exterior siding — Severe weathering and peeling
  • Major interior paint — Worn and peeling paint
  • Major flooring — Worn carpet in living and dining areas

Value-add opportunities

  • Both exterior siding and paint — Enhances curb appeal and value
  • Both flooring — Updates worn carpet and improves living space
  • Both HVAC maintenance — Improves comfort and energy efficiency

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior siding · Severe weathering and peeling Major $15,000–50,000
interior paint · Worn and peeling paint Major $15,000–50,000
flooring · Worn carpet in living and dining areas Major $15,000–50,000
Total estimated repair cost · 3 items $45,000–150,000

Value-add ROI direction

  • Both exterior siding and paint — Enhances curb appeal and value
  • Both flooring — Updates worn carpet and improves living space
  • Both HVAC maintenance — Improves comfort and energy efficiency

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Gateway Unified
NCES district ID
0614950
Math proficiency
25% ▼ -5.00%
Reading proficiency
35% ▲ 2.00%
Median HH income
$41,888
Composite
25.39/100
National rank
#7465
State rank
#355 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)
44,923
Household income
$72,445
Rent vs Own
41.5% rent · 58.5% own
Severe rent burden
1668.0

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 (76%)
Race & ethnicity
White 76% Hispanic / Latino 11% Two or more races 10% Asian 4% Native American 1% Black 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 5% Slovak 3% Lithuanian 3%
Foreign-born
6% · Canada, China
Languages at home
92% English-only · Spanish 3% German/W. Germanic 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
▼ -181.66%
Current HPI
152.3069
Rent YoY
▲ 5.98%
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

-25.0% since first listed
7 events — show timeline
  • 2026-04-27 Price Changed $30,000 SAOR
  • 2026-04-16 Price Changed $34,900 SAOR
  • 2026-02-11 Price Changed $35,900 SAOR
  • 2026-01-19 Relisted SAOR
  • 2025-11-10 Listed $39,900 SAOR
  • 2022-06-22 Price Changed $35,000 SAOR
  • 2022-04-29 Listed $40,000 SAOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…