CashFlowRE
Sign in Sign up
240 California Loop
B- Composite 65.55
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
  • DSCR +10.0/10.0
  • 1% rule +9.0/10.0
  • ARV discount +4.5/15.0
  • Livability +3.6/5.0
  • Schools +3.5/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$159,000

240 California Loop · Sacramento, CA 95823
2 bd · 2.0 ba · 1,440 sqft · Manufactured · 45 Days on market
Built 1982 $110/sqft · 7% above area Est $149k · 7% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Experience the ease of Sacramento living at 240 California Loop, an inviting mobile home ready for immediate occupancy. This property offers a unique blend of comfort and convenience, designed for a seamless transition into your new lifestyle. The heart of this home is its thoughtfully designed kitchen, featuring a G-shaped layout and a functional peninsula that seamlessly integrates with the open-plan living room. A distinctive wood wall adds character and warmth, creating an inviting space for culinary exploration and social gatherings. Adjacent, the living room welcomes you with the enduring beauty of hardwood flooring, providing a sophisticated backdrop for everyday living and entertain

Key facts

  • Hardwood flooring
  • Functional peninsula
  • Private yard

Tags

THOUGHTFULLY DESIGNED KITCHENFUNCTIONAL PENINSULADISTINCTIVE WOOD WALLHARDWOOD FLOORINGWALK-IN SHOWERPRIVATE YARD

Property features AI

Finance

  • Other: Located at 240 California Loop, Sacramento, CA 95823 (directions available); Not a senior community
  • Financial info: Land lease amount: $890 per month
  • HOA & community: No homeowners association; Land lease (yes) with monthly amount

Exterior

  • Parking: Off-street parking for 6 vehicles; Guest parking available; No garage
  • Utilities: 220V in kitchen and laundry; Public water; Public sewer
  • Home design: Manufactured home in park; Double wide; Built in 1982
  • Construction: Metal roof; Wood skirting; Manufacturer: 7239 Commodore Home Sys Inc / Make: Bayshore Homes
  • Exterior features: Fenced backyard with landscaping; Carport awning and porch awning; Storage area and shed(s)

Interior

  • Kitchen: Free-standing gas range and oven; Free-standing refrigerator; Hood over range; Dishwasher; Microwave; Ceramic countertops; Pantry cabinet; Breakfast area
  • Bedrooms: 2 bedrooms (including master bedroom)
  • Flooring: Tile; Linoleum; Wood
  • Bathrooms: 2 full bathrooms with tile and shower stall(s)
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Cathedral ceiling; Window coverings and screens; Porch with steps and railings
  • Laundry & utility: Inside laundry room with hookups (electric); Insulated water heater

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 $159k.

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 $159k).
  • Recommended offer: $154k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.6% vs local median 3.0% in Sacramento — 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 71/100 on livability (#218 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, housing A; Watch: schools D+, crime F, cost of living F.
  • Sacramento City Unified (urban): math 32% / reading 43% proficiency, ranked #804 of 1,400 in CA (top 57%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 63% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents flat; 181 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 48% of comp listings sitting > 30 days — soft ceiling on asking rent; 6,825 units permitted in Sacramento County in 2024 (1,752 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($67k/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.
  • Sacramento County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $45k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($154k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $154,230 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.40%
Cap rate
12.57%
Cash-on-cash
22.40%
DSCR
2.00
GRM
6.0

CMA / ARV

ARV (median comp)
$149,091
List price
$159,000
Delta
6.65%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
94 Bentley Ave 0.12mi 3/2.0 (+1) 1,440 (0%) 11mo $160,000 $111 80
61 Maple Dr 0.09mi 3/2.0 (+1) 1,400 (-3%) 7mo $135,000 $96 80
63 Maple Dr 0.08mi 3/2.0 (+1) 1,440 (0%) 22mo $167,000 $116 73
6983 Pleasure Ln 0.48mi 2/2.0 1,440 (0%) 9mo $92,500 $64 70
1 Bentley Ave 0.14mi 2/2.0 1,258 (-13%) 7mo $145,000 $115 67
7005 Pleasure Ln 0.56mi 3/2.0 (+1) 1,440 (0%) 12mo $122,000 $85 59
3501 Elite Dr 0.69mi 2/2.0 1,400 (-3%) 20mo $105,000 $75 46
3434 Turnbridge Dr 0.63mi 3/2.0 (+1) 1,560 (+8%) 8mo $110,000 $71 45
6882 N Tranquility Dr 0.71mi 3/2.0 (+1) 1,248 (-13%) 2mo $85,000 $68 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 · 0.02% rent growth · sell at horizon

5-year hold
IRR
12.1%
Equity multiple
1.46×
Total profit
$20,622
Equity at exit
$23,707
10-year hold
IRR
18.7%
Equity multiple
2.37×
Total profit
$60,776
Equity at exit
$13,747

Cash invested: $44,520 (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 95823

Rents YoY
0.0%
Active inventory
181
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$2,226 high interval (Pro) →
Mortgage (P&I)
$834
Tax from tax record
$27 /mo · $328/yr
Insurance
$66
HOA
$0
Vacancy / Maint / Mgmt
$467
Net cashflow
$831

Break-even live

Break-even rent $1,174
Max offer price $159,000
Occupancy floor 58%

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
$39,750
Closing costs
$4,770
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3249 Torrance Ave Sacramento, CA 3.0 3.0 1258 $2,599 $2.07 23d 1 0.24mi
4417 A Pkwy Sacramento, CA 3.0 2.0 1440 $2,200 $1.53 43d 1 0.56mi
4407 Bouts Pkwy Sacramento, CA 3.0 1.0 1024 $1,950 $1.90 43d 1 0.58mi
7570 Wrenwood Dr Sacramento, CA 3.0 2.0 1535 $2,395 $1.56 43d 1 0.60mi
4066 Weymouth Ln Sacramento, CA 3.0 1.5 1323 $1,900 $1.44 43d 1 0.61mi
4400 Shining Star Dr Sacramento, CA 1.0–4.0 1.0–2.0 1225 $2,254 $1.84 43d 1 0.61mi
4074 Weymouth Ln Sacramento, CA 2.0 2.0 1200 $2,498 $2.08 17d 1 0.62mi
4623 Goya Pkwy Sacramento, CA 3.0 2.0 1242 $2,400 $1.93 43d 1 0.83mi
7238 East Pkwy Apt B5 Sacramento, CA 2.0 1.5 1020 $1,645 $1.61 7d 1 0.90mi
7236 East Pkwy Sacramento, CA 2.0 1.0–1.5 776 $1,645 $2.12 3d 1 0.90mi
7726 Laurie Way Sacramento, CA 3.0 1.0 1069 $2,075 $1.94 7d 1 0.91mi
6855 Carnation Ave Unit 6855 Sacramento, CA 2.0 2.0 1100 $2,025 $1.84 3d 1 0.95mi
26 Nedra Ct Unit A1 Sacramento, CA 2.0 1.0 980 $1,650 $1.68 20d 1 0.99mi
26 Nedra Ct Sacramento, CA 2.0 1.0 980 $1,650 $1.68 43d 1 0.99mi
4812 D Pkwy Sacramento, CA 3.0 1.5 1505 $2,295 $1.52 23d 1 1.00mi
7638 24th St Sacramento, CA 2.0 1.0 976 $1,900 $1.95 43d 1 1.06mi
4197 Cuny Ave Unit 3 Sacramento, CA 2.0 1.0 1051 $2,000 $1.90 17d 1 1.11mi
4913 Sky Pkwy Sacramento, CA 3.0 2.0 1456 $2,200 $1.51 43d 1 1.25mi
2360 53rd Ave Sacramento, CA 3.0 1.5 1474 $2,495 $1.69 43d 1 1.29mi
7826 Brizio Walk Sacramento, CA 3.0 2.5 1616 $2,950 $1.83 3d 1 1.45mi
2081 Wakefield Way Sacramento, CA 3.0 2.0 1409 $2,500 $1.77 20d 1 1.46mi
7462 21st St Sacramento, CA 2.0 1.0 900 $1,775 $1.97 2d 1 1.47mi
7640 Walsh Way Sacramento, CA 3.0 2.0 1301 $2,695 $2.07 43d 1 1.49mi

Listing history 14 events

  1. 2026-06-18
    days on market $159,000 Active 45 DOM
  2. 2026-06-17
    days on market $159,000 Active 44 DOM
  3. 2026-06-16
    days on market $159,000 Active 43 DOM
  4. 2026-06-15
    days on market $159,000 Active 42 DOM
  5. 2026-06-13
    days on market $159,000 Active 40 DOM
  6. 2026-06-13
    days on market $159,000 Active 39 DOM
  7. 2026-06-09
    days on market $159,000 Active 36 DOM
  8. 2026-06-08
    days on market $159,000 Active 35 DOM
  9. 2026-06-07
    days on market $159,000 Active 34 DOM
  10. 2026-06-05
    days on market $159,000 Active 31 DOM
  11. 2026-06-03
    days on market $159,000 Active 30 DOM
  12. 2026-06-02
    days on market $159,000 Active 29 DOM
  13. 2026-06-01
    days on market $159,000 Active 28 DOM
  14. 2026-05-31
    days on market $159,000 Active 27 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 CA · Resets to sale price

Current annual tax
$328 · $27/mo
Projected year-2 tax
$1,208 · $101/mo
Expected delta
+$880/yr (+$73/mo · 268.1%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 7/10 Severe 7 d/yr ≥102°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 25 unhealthy d/yr today · 26 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
$26,713
− Mortgage interest
−$8,906
− Property taxes
−$328
− Insurance
−$795
− Repairs & maintenance
−$2,137
− Management
−$2,137
− Depreciation
−$4,625
Taxable income
$7,784
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,868
After-tax cash flow
$8,106/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
Sacramento City Unified
NCES district ID
0633840
Math proficiency
32% ▬ 0.00%
Reading proficiency
43% ▲ 3.00%
Median HH income
$49,280
Composite
34.86/100
National rank
#10000
State rank
#804 of 1400 in CA

Livability — Sacramento

Score
71/100
State rank
#218
US rank
#6957

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sacramento, CA
County
Sacramento County · 1,539,646 people
City population
761,410
Metro
Sacramento-Roseville-Folsom, CA
Population (ZIP)
83,607
Household income
$66,895
Rent vs Own
52.4% rent · 47.6% own
Severe rent burden
4034.0

Population outlook (Sacramento County) Hauer SSP2

Today (2025)
1,660,763 people
By 2030
1,732,990 · +4.3%
By 2040
1,855,755 · +11.7%
By 2050
1,941,335 · +16.9%
By 2075
2,046,162 · +23.2%
By 2100
1,961,444 · +18.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Highly diverse neighborhood (Simpson 0.77)
Race & ethnicity
Hispanic / Latino 35% Asian 25% Black 17% Two or more races 16% White 11% Pacific Islander 4% Native American 1%
Hispanic origin (detail)
Mexican 29% Puerto Rican 1%
Common ancestry
Lithuanian 1% Italian 1% Scotch-Irish 1%
Foreign-born
30% · Canada, Vietnam, China
Languages at home
47% English-only · Spanish 25% Other Asian/Pacific 9% Other Indo-European 8%

Political lean MEDSL · Sacramento

2024 margin
D (+19.7) · D 58.1% · R 38.4% · Other 3.5%
2008→2024 swing
+0.7pp no change · 2008: 19.0pp · 2024: 19.7pp
All cycles
2024: D+19.7 2020: D+25.3 2016: D+23.7 2012: D+16.3 2008: D+19.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -331.02%
Current HPI
377.4278
Rent YoY
▬ 0.02%
Metro
Sacramento-Roseville-Folsom, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Property tax history

+3.3%/yr

Latest (2025): $328 · -1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…