CashFlowRE
Sign in Sign up
362 Buckboard Pkwy
B- Composite 67.88
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 +7.5/15.0
  • Schools +2.8/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,000

362 Buckboard Pkwy · Oroville East, CA 95966
2 bd · 2.0 ba · 1,056 sqft · Manufactured public records · 237 Days on market
Built 1980

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This cute 2-bedroom 1.5-bath mobile home is your door to open and is waiting for you to put your own special touch to it! This property is located in the Oaks Senior Community and is just a few houses down from one of the swimming pools which is one of many amenities this park has to offer. The Oaks is a 55+ community that is fully gated! Come take a look with your favorite Realtor!

Key facts

  • Remodeled
  • Large led mirror
  • Replaced subfloors

Tags

REMODELEDREPLACED SUBFLOORSWOOD STYLE VINYL FLOORSNEW KITCHEN CUPBOARDSLAMINATED WOOD COUNTERSLARGE LED MIRROR

Property features AI

Finance

  • Other: Pets allowed: contact manager
  • Financial info: Land lease applies ($750 monthly) and includes trash, water, and sewer
  • HOA & community: Senior community; Manager approval required; Park name: Oaks Senior Commity; Community features include hiking, fishing, foothills, and lake

Exterior

  • Parking: Attached carport; Parking available in park
  • Utilities: Public/district water; Public sewer; Sewer connected; Electricity connected; Cable available; Water connected
  • Home design: Mobile home (24' x 44') remains on site; Double body type; Total of 1 story; Has a view
  • Construction: Composition roof; No foundation details reported
  • Exterior features: Satellite dish; Community pool; One shed on the property; No fencing

Interior

  • Kitchen: Remodeled kitchen; Propane range; Free-standing range; Dishwasher
  • Bedrooms: All bedrooms on ground level
  • Bathrooms: 1 full bath; 1 quarter bath
  • Heating & cooling: Forced air heating with central furnace; Central cooling
  • Interior features: One-level home; Double-pane windows; Living room; Entry on main level
  • Laundry & utility: Laundry inside in a dedicated room; 220V in laundry

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 $69k.

Deal economics

  • At list price, monthly cash flow is $869 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $69k).
  • Recommended offer: $61k (12.0% below list) — sets the bar for market timing.
  • Cap rate 21.4% vs local median 3.4% in Oroville East — 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 51/100 on livability (#1,082 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+, employment A-; Watch: schools F, crime F, amenities F.
  • Oroville Union High (town): math 19% / reading 49% proficiency, ranked #300 of 517 in CA (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 372 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 946 units permitted in Butte County in 2024 (254 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $477 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Butte County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $19k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 237 days — a 12% lower offer ($61k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y 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.
  • Current owner paid $23k; list at $69k implies a 200% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $60,720 (12.0% below list)

Questions for the listing agent

  1. It's been on market 237 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-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. 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?
  6. 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.
  7. 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.
  8. 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
2.34%
Cap rate
21.40%
Cash-on-cash
53.95%
DSCR
3.40
GRM
3.6

CMA / ARV

ARV (on-the-fly)
$43,296
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
372 Carriage Pkwy 0.03mi 2/2.0 1,056 (0%) 13mo $35,000 $33 88
161 Oak Dr 0.22mi 2/2.0 1,056 (0%) 3mo $20,000 $19 87
381 Stagecoach 0.04mi 2/2.0 1,056 (0%) 14mo $25,000 $24 87
408 Tanglewood 0.14mi 2/2.0 1,101 (+4%) 4mo $120,000 $109 83
404 Tanglewood 0.13mi 2/2.0 1,023 (-3%) 16mo $70,000 $68 75
285 Silver Hawk Pkwy 0.10mi 2/2.0 1,040 (-2%) 21mo $55,000 $53 75
446 Summerwood Pkwy 0.25mi 2/2.0 960 (-9%) 2mo $77,000 $80 72
112 Oak Grove Pkwy 0.32mi 2/2.0 1,152 (+9%) 0mo $46,500 $40 70
218 Rim Cyn #218 0.19mi 2/2.0 1,152 (+9%) 12mo $47,000 $41 66
218 Rim Canyon Pkwy 0.19mi 2/2.0 1,152 (+9%) 12mo $47,000 $41 66

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
52.1%
Equity multiple
3.28×
Total profit
$44,119
Equity at exit
$10,288
10-year hold
IRR
57.4%
Equity multiple
6.67×
Total profit
$109,571
Equity at exit
$5,966

Cash invested: $19,320 (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 95966

Active inventory
372
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$1,613 medium interval (Pro) →
Mortgage (P&I)
$362
Tax from tax record
$15 /mo · $177/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$339
Net cashflow
$869

Break-even live

Break-even rent $513
Max offer price $69,000
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
$17,250
Closing costs
$2,070
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5560 Old Olive Hwy Oroville, CA 3.0 1.0 950 $1,600 $1.68 13d 1 0.65mi
5580 Old Olive Hwy Oroville, CA 3.0 1.0 1000 $1,500 $1.50 13d 1 0.72mi

Listing history 35 events

  1. 2026-06-19
    days on market $69,000 Active 237 DOM
  2. 2026-06-18
    days on market $69,000 Active 236 DOM
  3. 2026-06-17
    days on market $69,000 Active 235 DOM
  4. 2026-06-16
    days on market $69,000 Active 234 DOM
  5. 2026-06-15
    days on market $69,000 Active 233 DOM
  6. 2026-06-14
    days on market $69,000 Active 231 DOM
  7. 2026-06-13
    days on market $69,000 Active 230 DOM
  8. 2026-06-10
    days on market $69,000 Active 228 DOM
  9. 2026-06-09
    days on market $69,000 Active 227 DOM
  10. 2026-06-09
    remarks 669-char remark
  11. 2026-06-09
    price $69,000 Active 226 DOM
  12. 2026-06-08
    days on market $74,000 Active 226 DOM
  13. 2026-06-07
    days on market $74,000 Active 225 DOM
  14. 2026-06-03
    days on market $74,000 Active 221 DOM
  15. 2026-06-02
    days on market $74,000 Active 220 DOM
  16. 2026-06-01
    days on market $74,000 Active 219 DOM
  17. 2026-05-31
    days on market $74,000 Active 218 DOM
  18. 2026-05-30
    days on market $74,000 Active 217 DOM
  19. 2026-04-28
    price $74,000
  20. 2025-12-08
    price $79,000
  21. 2025-10-25
    listed $69,000 Active
  22. 2023-03-14
    soldstatus $23,000 Closed Sale 385-char remark
    Show marketing remark (385 chars)

    This cute 2-bedroom 1.5-bath mobile home is your door to open and is waiting for you to put your own special touch to it! This property is located in the Oaks Senior Community and is just a few houses down from one of the swimming pools which is one of many amenities this park has to offer. The Oaks is a 55+ community that is fully gated! Come take a look with your favorite Realtor!

  23. 2023-03-11
    status Pending Sale 385-char remark
    Show marketing remark (385 chars)

    This cute 2-bedroom 1.5-bath mobile home is your door to open and is waiting for you to put your own special touch to it! This property is located in the Oaks Senior Community and is just a few houses down from one of the swimming pools which is one of many amenities this park has to offer. The Oaks is a 55+ community that is fully gated! Come take a look with your favorite Realtor!

  24. 2023-02-23
    historical Active Under Contract 385-char remark
    Show marketing remark (385 chars)

    This cute 2-bedroom 1.5-bath mobile home is your door to open and is waiting for you to put your own special touch to it! This property is located in the Oaks Senior Community and is just a few houses down from one of the swimming pools which is one of many amenities this park has to offer. The Oaks is a 55+ community that is fully gated! Come take a look with your favorite Realtor!

  25. 2023-02-21
    status Active 385-char remark
    Show marketing remark (385 chars)

    This cute 2-bedroom 1.5-bath mobile home is your door to open and is waiting for you to put your own special touch to it! This property is located in the Oaks Senior Community and is just a few houses down from one of the swimming pools which is one of many amenities this park has to offer. The Oaks is a 55+ community that is fully gated! Come take a look with your favorite Realtor!

  26. 2023-02-17
    historical Active Under Contract 385-char remark
    Show marketing remark (385 chars)

    This cute 2-bedroom 1.5-bath mobile home is your door to open and is waiting for you to put your own special touch to it! This property is located in the Oaks Senior Community and is just a few houses down from one of the swimming pools which is one of many amenities this park has to offer. The Oaks is a 55+ community that is fully gated! Come take a look with your favorite Realtor!

  27. 2023-01-31
    price $22,000 385-char remark
    Show marketing remark (385 chars)

    This cute 2-bedroom 1.5-bath mobile home is your door to open and is waiting for you to put your own special touch to it! This property is located in the Oaks Senior Community and is just a few houses down from one of the swimming pools which is one of many amenities this park has to offer. The Oaks is a 55+ community that is fully gated! Come take a look with your favorite Realtor!

  28. 2023-01-14
    price $24,500 385-char remark
    Show marketing remark (385 chars)

    This cute 2-bedroom 1.5-bath mobile home is your door to open and is waiting for you to put your own special touch to it! This property is located in the Oaks Senior Community and is just a few houses down from one of the swimming pools which is one of many amenities this park has to offer. The Oaks is a 55+ community that is fully gated! Come take a look with your favorite Realtor!

  29. 2022-12-30
    price $29,500 385-char remark
    Show marketing remark (385 chars)

    This cute 2-bedroom 1.5-bath mobile home is your door to open and is waiting for you to put your own special touch to it! This property is located in the Oaks Senior Community and is just a few houses down from one of the swimming pools which is one of many amenities this park has to offer. The Oaks is a 55+ community that is fully gated! Come take a look with your favorite Realtor!

  30. 2022-11-28
    price $30,000 385-char remark
    Show marketing remark (385 chars)

    This cute 2-bedroom 1.5-bath mobile home is your door to open and is waiting for you to put your own special touch to it! This property is located in the Oaks Senior Community and is just a few houses down from one of the swimming pools which is one of many amenities this park has to offer. The Oaks is a 55+ community that is fully gated! Come take a look with your favorite Realtor!

  31. 2022-11-23
    status Active 385-char remark
    Show marketing remark (385 chars)

    This cute 2-bedroom 1.5-bath mobile home is your door to open and is waiting for you to put your own special touch to it! This property is located in the Oaks Senior Community and is just a few houses down from one of the swimming pools which is one of many amenities this park has to offer. The Oaks is a 55+ community that is fully gated! Come take a look with your favorite Realtor!

  32. 2022-11-09
    status Pending Sale 385-char remark
    Show marketing remark (385 chars)

    This cute 2-bedroom 1.5-bath mobile home is your door to open and is waiting for you to put your own special touch to it! This property is located in the Oaks Senior Community and is just a few houses down from one of the swimming pools which is one of many amenities this park has to offer. The Oaks is a 55+ community that is fully gated! Come take a look with your favorite Realtor!

  33. 2022-10-24
    price $33,000 385-char remark
    Show marketing remark (385 chars)

    This cute 2-bedroom 1.5-bath mobile home is your door to open and is waiting for you to put your own special touch to it! This property is located in the Oaks Senior Community and is just a few houses down from one of the swimming pools which is one of many amenities this park has to offer. The Oaks is a 55+ community that is fully gated! Come take a look with your favorite Realtor!

  34. 2022-09-26
    price $39,000 385-char remark
    Show marketing remark (385 chars)

    This cute 2-bedroom 1.5-bath mobile home is your door to open and is waiting for you to put your own special touch to it! This property is located in the Oaks Senior Community and is just a few houses down from one of the swimming pools which is one of many amenities this park has to offer. The Oaks is a 55+ community that is fully gated! Come take a look with your favorite Realtor!

  35. 2022-09-12
    listed $42,000 Active 385-char remark
    Show marketing remark (385 chars)

    This cute 2-bedroom 1.5-bath mobile home is your door to open and is waiting for you to put your own special touch to it! This property is located in the Oaks Senior Community and is just a few houses down from one of the swimming pools which is one of many amenities this park has to offer. The Oaks is a 55+ community that is fully gated! Come take a look with your favorite Realtor!

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

Tax reassessment forecast CA · Resets to sale price

Current annual tax
$177 · $15/mo
Projected year-2 tax
$524 · $44/mo
Expected delta
+$347/yr (+$29/mo · 195.9%)

ⓘ 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 10/10 Extreme
  • 🌡 Heat 7/10 Severe 7 d/yr ≥102°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 29 unhealthy d/yr today · 36 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
$19,351
− Mortgage interest
−$3,865
− Property taxes
−$177
− Insurance
−$345
− Repairs & maintenance
−$1,548
− Management
−$1,548
− Depreciation
−$2,007
Taxable income
$9,860
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,366
After-tax cash flow
$8,056/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
Oroville Union High
NCES district ID
0629130
Math proficiency
19% ▼ -2.00%
Reading proficiency
49% ▼ -4.00%
Median HH income
$38,085
Composite
28.26/100
National rank
#6794
State rank
#300 of 517 in CA

Livability — Oroville East

Score
51/100
State rank
#1082
US rank
#25347

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oroville East, CA
County
Butte County · 175,030 people
City population
49,684
Metro
Chico, CA
Population (ZIP)
28,503
Household income
$65,586
Rent vs Own
26.6% rent · 73.4% own
Severe rent burden
807.0

Population outlook (Butte County) Hauer SSP2

Today (2025)
237,527 people
By 2030
243,804 · +2.6%
By 2040
253,899 · +6.9%
By 2050
262,561 · +10.5%
By 2075
283,709 · +19.4%
By 2100
282,689 · +19.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (67%)
Race & ethnicity
White 67% Hispanic / Latino 18% Two or more races 14% Asian 6% Native American 2% Black 2%
Hispanic origin (detail)
Mexican 16%
Common ancestry
Lithuanian 3% Slovak 3% Portuguese 2%
Foreign-born
6% · Canada
Languages at home
88% English-only · Spanish 7% Other Asian/Pacific 3% Russian/Polish/Slavic 1%

Political lean MEDSL · Butte

2024 margin
Toss-up / Even · D 46.8% · R 49.9% · Other 3.3%
2008→2024 swing
-5.5pp toward R · 2008: 2.4pp · 2024: -3.1pp
All cycles
2024: R+3.1 2020: D+1.7 2016: R+4.0 2012: R+3.9 2008: D+2.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -284.58%
Current HPI
267.1415
Rent YoY
Metro
Chico, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+76.2% since first listed
17 events — show timeline
  • 2026-04-28 Price Changed $74,000 CRMLS
  • 2025-12-08 Price Changed $79,000 CRMLS
  • 2025-10-25 Listed $69,000 CRMLS
  • 2023-03-14 Sold (MLS) $23,000 CRMLS
  • 2023-03-11 Pending CRMLS
  • 2023-02-23 Contingent CRMLS
  • 2023-02-21 Relisted CRMLS
  • 2023-02-17 Contingent CRMLS
  • 2023-01-31 Price Changed $22,000 CRMLS
  • 2023-01-14 Price Changed $24,500 CRMLS
  • 2022-12-30 Price Changed $29,500 CRMLS
  • 2022-11-28 Price Changed $30,000 CRMLS
  • 2022-11-23 Relisted CRMLS
  • 2022-11-09 Pending CRMLS
  • 2022-10-24 Price Changed $33,000 CRMLS
  • 2022-09-26 Price Changed $39,000 CRMLS
  • 2022-09-12 Listed $42,000 CRMLS

Property tax history

-0.7%/yr

Latest (2025): $177 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…