CashFlowRE
Sign in Sign up
1223 College View Dr
C- Composite 54.7
Why this score? — see what drove the C- 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 +20.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.5/10.0
  • 1% rule +5.4/10.0
  • Schools +4.6/10.0
  • Rent growth +4.0/5.0
  • Livability +3.8/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$175,000

1223 College View Dr · Redding, CA 96003
3 bd · 2.0 ba · 1,120 sqft · Manufactured public records · 11 Days on market
Built 1986 0.45 ac lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks

Tucked among mature trees and natural landscape, this property offers a peaceful setting with plenty of outdoor space to enjoy. The spacious lot provides opportunities for gardening, pets, recreation, or future improvements. The surrounding trees create a sense of privacy while offering shade and a scenic backdrop. Conveniently located within a short drive to town amenities, shopping, and schools, it offers a balance of seclusion and accessibility. A great opportunity for buyers seeking a tranquil setting with space to personalize and make their own.

Key facts

  • Spacious lot
  • Outdoor space
  • 0.45 acre lot

Tags

OUTDOOR SPACESPACIOUS LOTSHORT DRIVE TO TOWN AMENITIES

Property features AI

Exterior

  • Utilities: Septic tank sewer; Other utilities
  • Home design: Manufactured residential property; One level
  • Construction: Wood siding; Other foundation
  • Exterior features: Composition roof; City lot; Level lot; Lot approximately 0.45 acres; Road access: Asphalt and dirt

Interior

  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Has heating (type: Other); Evaporative cooling
  • Interior features: Vinyl flooring; No fireplace

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 $175k.

Deal economics

  • At list price, monthly cash flow is $228 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $175k).
  • Cap rate 7.9% 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 (+6.0%/yr); 393 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); 246 units permitted in Shasta County in 2024 (0 in 5+ unit buildings).
  • This rent runs 30% of the median local income ($72k/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 $1k of loan paydown is wiped out by about $5k 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 $49k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: 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.
Recommended offer $175,000

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 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?
  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
1.04%
Cap rate
7.86%
Cash-on-cash
5.59%
DSCR
1.25
GRM
8.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 5.98% rent growth · sell at horizon

5-year hold
IRR
-4.3%
Equity multiple
0.83×
Total profit
$-8,181
Equity at exit
$26,093
10-year hold
IRR
8.5%
Equity multiple
1.74×
Total profit
$36,210
Equity at exit
$15,131

Cash invested: $49,000 (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
393
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$1,820 high interval (Pro) →
Mortgage (P&I)
$918
Tax est. 1.5%
$219 /mo · $2,625/yr
Insurance
$73
HOA
$0
Vacancy / Maint / Mgmt
$382
Net cashflow
$228

Break-even live

Break-even rent $1,531
Max offer price $175,000
Occupancy floor 82%

Sensitivity live

Price -10% $349 -5% $289 +0% $228 +5% $168 +10% $107
Rent -10% $84 -5% $156 +0% $228 +5% $300 +10% $372
Rate -1.0pp $316 -0.5pp $273 base $228 +0.5pp $183 +1.0pp $137

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
$43,750
Closing costs
$5,250
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
60 Ortega Ct Redding, CA 3.0 2.0 1351 $2,200 $1.63 14d 1 0.49mi
19087 Leaf Ln Redding, CA 2.0 2.0 840 $1,495 $1.78 14d 1 0.57mi
1263 Snowcap Trl Redding, CA 2.0 2.0 1456 $2,095 $1.44 14d 1 0.68mi
802 Cally Ct Apt 4 Redding, CA 2.0 2.0 1020 $1,529 $1.50 14d 1 0.74mi
826 Cally Ct Apt A Redding, CA 3.0 2.0 1330 $1,825 $1.37 14d 1 0.80mi
333 Boulder Creek Dr Redding, CA 1.0–2.0 1.0 780 $1,000 $1.28 14d 1 0.84mi
5576 Mountain View Dr Redding, CA 2.0 1.0 776 $1,200 $1.55 14d 1 0.94mi
550 Mission de Oro Dr Redding, CA 3.0 2.0 1429 $1,995 $1.40 22d 1 1.00mi
5391 Stonethrow Ct Redding, CA 3.0 2.0 1100 $1,895 $1.72 44d 1 1.04mi
870 Mission Sierra Ct #26 Redding, CA 2.0 2.5 1331 $1,995 $1.50 14d 1 1.27mi
251 Hilltop Dr Redding, CA 1.0–2.0 1.0–2.0 757 $1,475 $1.95 14d 1 1.29mi
701 Redwood Blvd Redding, CA 2.0 1.5–2.5 1163 $1,820 $1.56 14d 1 1.43mi

Listing history 9 events

  1. 2026-06-21
    days on market $175,000 Active 11 DOM
  2. 2026-06-19
    days on market $175,000 Active 9 DOM
  3. 2026-06-18
    days on market $175,000 Active 8 DOM
  4. 2026-06-17
    days on market $175,000 Active 7 DOM
  5. 2026-06-16
    days on market $175,000 Active 6 DOM
  6. 2026-06-15
    days on market $175,000 Active 5 DOM
  7. 2026-06-14
    days on market $175,000 Active 3 DOM
  8. 2026-06-13
    remarks 556-char remark
  9. 2026-06-13
    listed $175,000 Active 2 DOM

ⓘ 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 7 d/yr ≥106°F today · 16 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
$21,836
− Mortgage interest
−$9,803
− Property taxes
−$2,625
− Insurance
−$875
− Repairs & maintenance
−$1,747
− Management
−$1,747
− Depreciation
−$5,091
Taxable loss
−$51
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$12
After-tax cash flow
$2,750/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)
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

1 event — show timeline
  • 2026-06-10 Listed $175,000 SAOR

Property tax history

-10.6%/yr

Latest (2025): $104 · -14.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…