CashFlowRE
Sign in Sign up
2465 Palermo #5
D+ Composite 46.94
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
  • Appreciation +4.5/10.0
  • Rent growth +2.5/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Livability +2.4/5.0

$18,000

2465 Palermo #5 · Palermo, CA 95968
2 bd · 1.0 ba · 480 sqft · Manufactured · 65 Days on market
Built 1966 ↓ 49% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Back on market at no fault of home or seller. Check out this move-in ready, affordable home in the Feather Falls Estates ALL-AGES Mobile Home Park in Palermo! This home has been updated recently with LED lighting, new floors and paint throughout, and a brand new mini split unit to keep you warm in the winter and cool on those hot summer days. There are two bedrooms, one bathroom, a yard area and a shed with washer/dryer hookups (washer, dryer and fridge included in the sale). Don’t wait, schedule your showing today.

Key facts

  • Private yard area
  • Storage shed
  • Mini split system

Tags

ENERGY EFFICIENT LED LIGHTINGMINI SPLIT SYSTEMPRIVATE YARD AREASTORAGE SHED

Property features AI

Finance

  • Other: Living area source: Public records
  • Financial info: Land lease of $750 per month (seller-provided)
  • HOA & community: Park community; Rural/foothills setting; Pets allowed

Exterior

  • Parking: Located in Feather Falls Mobile Estates
  • Utilities: Public sewer; District/public water
  • Home design: Single-unit mobile home; Mobile home remains on site; Single-story
  • Construction: Mobile home 10 ft by 48 ft; Year built per public records
  • Exterior features: Yard; No pool

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Ductless cooling
  • Interior features: One-level home; Entry at main level
  • Laundry & utility: Outside laundry area; Washer included; Dryer included

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/1.0-bath manufactured listed at $18k.

Deal economics

  • At list price, monthly cash flow is $614 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($929 rent vs $18k).
  • Recommended offer: $17k (6.0% below list) — sets the bar for market timing.
  • Cap rate 47.2% vs local median 3.8% in Palermo — 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 48/100 on livability (#1,219 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing B+; Watch: schools F, crime F, amenities F.
  • Palermo Union Elementary (town): math 20% / reading 33% proficiency, ranked #1,149 of 1,400 in CA (top 82%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 72% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 10 active listings in the ZIP; 946 units permitted in Butte County in 2024 (254 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-1.0%/yr); year-one equity from $124 of loan paydown is wiped out by about $176 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 (-1.0% appreciation + 3.0% rent growth), your $5k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 65 days — a 6% lower offer ($17k) is reasonable based on typical stale-listing flexibility.
  • 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.

Risks & watch-outs

  • Climate carrying-cost: severe 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 $16,920 (6.0% below list)

Questions for the listing agent

  1. It's been on market 65 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1966 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  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
5.16%
Cap rate
47.20%
Cash-on-cash
146.10%
DSCR
7.50
GRM
1.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-0.98% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
8.49×
Total profit
$37,754
Equity at exit
$4,363
10-year hold
IRR
Equity multiple
17.81×
Total profit
$84,729
Equity at exit
$4,597

Cash invested: $5,040 (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 95968

Home prices YoY
-0.4%
Active inventory
10
Price-to-rent
1.6×

Monthly cashflow live

Estimated rent
$929 medium interval (Pro) →
Mortgage (P&I)
$94
Tax from tax record
$18 /mo · $216/yr
Insurance
$8
HOA
$0
Vacancy / Maint / Mgmt
$195
Net cashflow
$614

Break-even live

Break-even rent $152
Max offer price $18,000
Occupancy floor 29%

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
$4,500
Closing costs
$540
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.

Listing history 27 events

  1. 2026-06-19
    days on market $18,000 Active 65 DOM
  2. 2026-06-18
    days on market $18,000 Active 64 DOM
  3. 2026-06-17
    days on market $18,000 Active 63 DOM
  4. 2026-06-16
    days on market $18,000 Active 62 DOM
  5. 2026-06-15
    days on market $18,000 Active 61 DOM
  6. 2026-06-14
    days on market $18,000 Active 59 DOM
  7. 2026-06-13
    days on market $18,000 Active 58 DOM
  8. 2026-06-10
    days on market $18,000 Active 56 DOM
  9. 2026-06-09
    days on market $18,000 Active 55 DOM
  10. 2026-06-08
    days on market $18,000 Active 54 DOM
  11. 2026-06-07
    days on market $18,000 Active 53 DOM
  12. 2026-06-05
    days on market $18,000 Active 50 DOM
  13. 2026-06-02
    days on market $18,000 Active 48 DOM
  14. 2026-06-01
    days on market $18,000 Active 47 DOM
  15. 2026-05-31
    days on market $18,000 Active 46 DOM
  16. 2026-05-30
    days on market $18,000 Active 45 DOM
  17. 2026-04-15
    listed $18,000 Active
  18. 2023-08-10
    soldstatus $20,000 Closed Sale 528-char remark
    Show marketing remark (528 chars)

    Back on market at no fault of home or seller. Check out this move-in ready, affordable home in the Feather Falls Estates ALL-AGES Mobile Home Park in Palermo! This home has been updated recently with LED lighting, new floors and paint throughout, and a brand new mini split unit to keep you warm in the winter and cool on those hot summer days. There are two bedrooms, one bathroom, a yard area and a shed with washer/dryer hookups (washer, dryer and fridge included in the sale). Don’t wait, schedule your showing today.

  19. 2023-07-31
    status Pending Sale 528-char remark
    Show marketing remark (528 chars)

    Back on market at no fault of home or seller. Check out this move-in ready, affordable home in the Feather Falls Estates ALL-AGES Mobile Home Park in Palermo! This home has been updated recently with LED lighting, new floors and paint throughout, and a brand new mini split unit to keep you warm in the winter and cool on those hot summer days. There are two bedrooms, one bathroom, a yard area and a shed with washer/dryer hookups (washer, dryer and fridge included in the sale). Don’t wait, schedule your showing today.

  20. 2023-07-17
    status Active 528-char remark
    Show marketing remark (528 chars)

    Back on market at no fault of home or seller. Check out this move-in ready, affordable home in the Feather Falls Estates ALL-AGES Mobile Home Park in Palermo! This home has been updated recently with LED lighting, new floors and paint throughout, and a brand new mini split unit to keep you warm in the winter and cool on those hot summer days. There are two bedrooms, one bathroom, a yard area and a shed with washer/dryer hookups (washer, dryer and fridge included in the sale). Don’t wait, schedule your showing today.

  21. 2023-07-10
    status Pending Sale 528-char remark
    Show marketing remark (528 chars)

    Back on market at no fault of home or seller. Check out this move-in ready, affordable home in the Feather Falls Estates ALL-AGES Mobile Home Park in Palermo! This home has been updated recently with LED lighting, new floors and paint throughout, and a brand new mini split unit to keep you warm in the winter and cool on those hot summer days. There are two bedrooms, one bathroom, a yard area and a shed with washer/dryer hookups (washer, dryer and fridge included in the sale). Don’t wait, schedule your showing today.

  22. 2023-07-07
    status Active 528-char remark
    Show marketing remark (528 chars)

    Back on market at no fault of home or seller. Check out this move-in ready, affordable home in the Feather Falls Estates ALL-AGES Mobile Home Park in Palermo! This home has been updated recently with LED lighting, new floors and paint throughout, and a brand new mini split unit to keep you warm in the winter and cool on those hot summer days. There are two bedrooms, one bathroom, a yard area and a shed with washer/dryer hookups (washer, dryer and fridge included in the sale). Don’t wait, schedule your showing today.

  23. 2023-07-04
    status Pending Sale 528-char remark
    Show marketing remark (528 chars)

    Back on market at no fault of home or seller. Check out this move-in ready, affordable home in the Feather Falls Estates ALL-AGES Mobile Home Park in Palermo! This home has been updated recently with LED lighting, new floors and paint throughout, and a brand new mini split unit to keep you warm in the winter and cool on those hot summer days. There are two bedrooms, one bathroom, a yard area and a shed with washer/dryer hookups (washer, dryer and fridge included in the sale). Don’t wait, schedule your showing today.

  24. 2023-06-16
    price $21,900 528-char remark
    Show marketing remark (528 chars)

    Back on market at no fault of home or seller. Check out this move-in ready, affordable home in the Feather Falls Estates ALL-AGES Mobile Home Park in Palermo! This home has been updated recently with LED lighting, new floors and paint throughout, and a brand new mini split unit to keep you warm in the winter and cool on those hot summer days. There are two bedrooms, one bathroom, a yard area and a shed with washer/dryer hookups (washer, dryer and fridge included in the sale). Don’t wait, schedule your showing today.

  25. 2023-05-19
    price $24,000 528-char remark
    Show marketing remark (528 chars)

    Back on market at no fault of home or seller. Check out this move-in ready, affordable home in the Feather Falls Estates ALL-AGES Mobile Home Park in Palermo! This home has been updated recently with LED lighting, new floors and paint throughout, and a brand new mini split unit to keep you warm in the winter and cool on those hot summer days. There are two bedrooms, one bathroom, a yard area and a shed with washer/dryer hookups (washer, dryer and fridge included in the sale). Don’t wait, schedule your showing today.

  26. 2023-05-10
    price $29,000 528-char remark
    Show marketing remark (528 chars)

    Back on market at no fault of home or seller. Check out this move-in ready, affordable home in the Feather Falls Estates ALL-AGES Mobile Home Park in Palermo! This home has been updated recently with LED lighting, new floors and paint throughout, and a brand new mini split unit to keep you warm in the winter and cool on those hot summer days. There are two bedrooms, one bathroom, a yard area and a shed with washer/dryer hookups (washer, dryer and fridge included in the sale). Don’t wait, schedule your showing today.

  27. 2023-05-01
    listed $35,000 Active 528-char remark
    Show marketing remark (528 chars)

    Back on market at no fault of home or seller. Check out this move-in ready, affordable home in the Feather Falls Estates ALL-AGES Mobile Home Park in Palermo! This home has been updated recently with LED lighting, new floors and paint throughout, and a brand new mini split unit to keep you warm in the winter and cool on those hot summer days. There are two bedrooms, one bathroom, a yard area and a shed with washer/dryer hookups (washer, dryer and fridge included in the sale). Don’t wait, schedule your showing today.

ⓘ 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
$216 · $18/mo
Projected year-2 tax
$216 · $18/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 8/10 Severe 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 32 unhealthy d/yr today · 37 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
$11,142
− Mortgage interest
−$1,008
− Property taxes
−$216
− Insurance
−$90
− Repairs & maintenance
−$891
− Management
−$891
− Depreciation
−$524
Taxable income
$7,521
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,805
After-tax cash flow
$5,558/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
Palermo Union Elementary
NCES district ID
0629540
Math proficiency
20% ▲ 1.00%
Reading proficiency
33% ▬ 0.00%
Median HH income
$39,628
Composite
25.26/100
National rank
#12903
State rank
#1149 of 1400 in CA

Livability — Palermo

Score
48/100
State rank
#1219
US rank
#26161

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Palermo, CA
City population
1,346
Population (ZIP)
1,346

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
White 50% Hispanic / Latino 44% Two or more races 10% Native American 4% Asian 2%
Hispanic origin (detail)
Mexican 34%
Common ancestry
Russian 4% Italian 2% Lithuanian 2%
Foreign-born
20% · Canada
Languages at home
64% English-only · Spanish 34% Other Asian/Pacific 2%

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
▼ -0.98%
Current HPI
249.5209
Rent YoY
Metro
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

-48.6% since first listed
11 events — show timeline
  • 2026-04-15 Listed $18,000 CRMLS
  • 2023-08-10 Sold (MLS) $20,000 CRMLS
  • 2023-07-31 Pending CRMLS
  • 2023-07-17 Relisted CRMLS
  • 2023-07-10 Pending CRMLS
  • 2023-07-07 Relisted CRMLS
  • 2023-07-04 Pending CRMLS
  • 2023-06-16 Price Changed $21,900 CRMLS
  • 2023-05-19 Price Changed $24,000 CRMLS
  • 2023-05-10 Price Changed $29,000 CRMLS
  • 2023-05-01 Listed $35,000 CRMLS

Property tax history

+8.6%/yr

Latest (2025): $216 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…