CashFlowRE
Sign in Sign up
740 Sweetgum Trl
D+ Composite 48.6
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 +16.4/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.1/10.0
  • Condition / age +4.8/5.0
  • 1% rule +4.5/10.0
  • Rent growth +4.0/5.0
  • Livability +3.8/5.0
  • Schools +2.5/10.0
  • Appreciation +0.0/10.0

$158,900

740 Sweetgum Trl · Redding, CA 96003
2 bd · 2.0 ba · 1,033 sqft · Manufactured · 34 Days on market
Built 2020 Excellent condition $154/sqft · 127% above area ↓ 14% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 740 Sweetgum Trl where you will find this 2020 custom-built, Skyline Manufactured Home with concrete perimeter enclosure, 2x6 sidewall construction, and energy star certification. This home is located in the desirable Los Robles Estates, a 55+ community. Highlighted features include; kitchen quartz countertops, stainless steel kitchen appliances, hardwood cabinets, laminate flooring, vaulted ceilings, custom window blinds, tented blocking UV windows and much more. Step outside to enjoy a covered front porch for morning coffee or unwind in a meticulous designed and kept private backyard. Full extended carport with shade screens allows ample parking. Los Robles community has a clubhouse and swimming pool to enjoy events and leisure activities. This peaceful setting home shows like new with all the work done for move-in ready living.

Key facts

  • Hardwood cabinets
  • Custom built
  • Lvp flooring

Tags

CUSTOM BUILTENERGY STAR CERTIFICATIONGRANITE COUNTERTOPSSTAINLESS STEEL APPLIANCESHARDWOOD CABINETSLVP FLOORING

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. Condition is rated excellent.

Deal economics

  • At list price, monthly cash flow is $91 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $151k (5.2% below list).
  • Recommended offer: $151k (5.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% 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 at typical pace (median 21d on market — plan ~3-4 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 $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.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($154k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $150,570 (5.2% below list)

Questions for the listing agent

  1. It's been on market 34 days. Have you received any prior offers? Is the seller open to a 5% 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 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?
  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. 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?
  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
0.95%
Cap rate
6.98%
Cash-on-cash
2.46%
DSCR
1.11
GRM
8.8

CMA / ARV

ARV (median comp)
$69,950
List price
$158,900
Delta
127.16%
Verdict
OVERPRICED
Comps
16 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 0.16mi 2/2.0 1,040 (+1%) 9mo $80,500 $77 84
493 Bitterroot Dr. Dr #46 0.18mi 2/2.0 1,040 (+1%) 10mo $60,000 $58 82
472 Red Cedar Dr #86 0.14mi 2/2.0 1,080 (+4%) 8mo $40,000 $37 79
4824 Pecan Dr #51 0.12mi 2/— 1,120 (+8%) 11mo $66,530 $59 71
426 Milkwood Dr #188 0.14mi 3/2.0 (+1) 928 (-10%) 1mo $57,000 $61 71
1187 Mountain Shadows Blvd #162 0.33mi 2/1.0 980 (-5%) 4mo $64,000 $65 69
4518 Big Eagle Ln 0.35mi 2/2.0 1,056 (+2%) 14mo $85,000 $80 68
1120 Shawnee Trl 0.44mi 2/2.0 976 (-6%) 5mo $109,500 $112 66
1318 Mountain Shadows Blvd #255 0.24mi 3/2.0 (+1) 1,144 (+11%) 2mo $95,000 $83 64
4717 Hardwood Blvd #242 0.16mi 2/2.0 1,176 (+14%) 9mo $75,000 $64 62
888 Shawnee Trl 0.45mi 2/2.0 1,080 (+4%) 11mo $95,000 $88 62
1269 Mountain Shadows Blvd 0.28mi 2/2.0 896 (-13%) 6mo $52,500 $59 60

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
-9.1%
Equity multiple
0.66×
Total profit
$-15,257
Equity at exit
$23,693
10-year hold
IRR
4.0%
Equity multiple
1.33×
Total profit
$14,584
Equity at exit
$13,739

Cash invested: $44,492 (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
8.8×

Monthly cashflow live

Estimated rent
$1,506 high interval (Pro) →
Mortgage (P&I)
$833
Tax est. 1.5%
$199 /mo · $2,384/yr
Insurance
$66
HOA
$0
Vacancy / Maint / Mgmt
$316
Net cashflow
$91

Break-even live

Break-even rent $1,390
Max offer price $158,900
Occupancy floor 89%

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
$39,725
Closing costs
$4,767
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
701 Redwood Blvd Redding, CA 2.0 1.5–2.5 1163 $1,820 $1.56 13d 1 0.25mi
4490 Alder St Unit C Redding, CA 2.0 1.0 900 $1,150 $1.28 21d 1 0.33mi
4433 White River Dr Redding, CA 2.0 2.0 1100 $1,500 $1.36 43d 1 0.38mi
4296 Clay St Unit 17 Redding, CA 2.0 1.5 900 $1,395 $1.55 21d 1 0.41mi
400 Lake Blvd Redding, CA 2.0 1.5 900 $1,310 $1.46 13d 1 0.44mi
335 Buckeye Ter Unit 2 Redding, CA 2.0 1.5 800 $1,399 $1.75 21d 1 0.52mi
5391 Stonethrow Ct Redding, CA 3.0 2.0 1100 $1,895 $1.72 43d 1 0.58mi
130 Masonic Ave Apt 9 Redding, CA 2.0 1.0 780 $1,200 $1.54 43d 1 0.62mi
150 Masonic Ave Unit 1 Redding, CA 2.0 1.5 924 $1,400 $1.52 13d 1 0.65mi
170 Masonic Ave #4 Redding, CA 2.0 1.5 924 $1,400 $1.52 13d 1 0.66mi
4288 Bradley Dr Redding, CA 3.0 2.0 1008 $1,950 $1.93 21d 1 0.66mi
636 Lake Blvd Redding, CA 2.0–3.0 1.0–2.0 986 $1,295 $1.31 13d 8 0.67mi
333 Boulder Creek Dr Redding, CA 1.0–2.0 1.0 780 $1,000 $1.28 13d 1 0.79mi
5576 Mountain View Dr Redding, CA 2.0 1.0 776 $1,200 $1.55 13d 1 0.82mi
251 Hilltop Dr Redding, CA 1.0–2.0 1.0–2.0 757 $1,475 $1.95 13d 1 0.95mi
3465 Magnums Way Apt 2 Redding, CA 3.0 2.0 1080 $1,775 $1.64 43d 1 1.25mi
1477 Mishka Ct Apt 3 Redding, CA 2.0 1.5 800 $1,225 $1.53 21d 1 1.41mi
500 Hilltop Dr Redding, CA 2.0–3.0 2.0–3.0 1282 $1,700 $1.33 13d 4 1.47mi

Listing history 4 events

  1. 2026-05-15
    status Pending 854-char remark
    Show marketing remark (854 chars)

    Welcome to 740 Sweetgum Trl where you will find this 2020 custom-built, Skyline Manufactured Home with concrete perimeter enclosure, 2x6 sidewall construction, and energy star certification. This home is located in the desirable Los Robles Estates, a 55+ community. Highlighted features include; kitchen quartz countertops, stainless steel kitchen appliances, hardwood cabinets, laminate flooring, vaulted ceilings, custom window blinds, tented blocking UV windows and much more. Step outside to enjoy a covered front porch for morning coffee or unwind in a meticulous designed and kept private backyard. Full extended carport with shade screens allows ample parking. Los Robles community has a clubhouse and swimming pool to enjoy events and leisure activities. This peaceful setting home shows like new with all the work done for move-in ready living.

  2. 2026-05-01
    price $158,900 854-char remark
    Show marketing remark (854 chars)

    Welcome to 740 Sweetgum Trl where you will find this 2020 custom-built, Skyline Manufactured Home with concrete perimeter enclosure, 2x6 sidewall construction, and energy star certification. This home is located in the desirable Los Robles Estates, a 55+ community. Highlighted features include; kitchen quartz countertops, stainless steel kitchen appliances, hardwood cabinets, laminate flooring, vaulted ceilings, custom window blinds, tented blocking UV windows and much more. Step outside to enjoy a covered front porch for morning coffee or unwind in a meticulous designed and kept private backyard. Full extended carport with shade screens allows ample parking. Los Robles community has a clubhouse and swimming pool to enjoy events and leisure activities. This peaceful setting home shows like new with all the work done for move-in ready living.

  3. 2026-04-17
    price $174,900 854-char remark
    Show marketing remark (854 chars)

    Welcome to 740 Sweetgum Trl where you will find this 2020 custom-built, Skyline Manufactured Home with concrete perimeter enclosure, 2x6 sidewall construction, and energy star certification. This home is located in the desirable Los Robles Estates, a 55+ community. Highlighted features include; kitchen quartz countertops, stainless steel kitchen appliances, hardwood cabinets, laminate flooring, vaulted ceilings, custom window blinds, tented blocking UV windows and much more. Step outside to enjoy a covered front porch for morning coffee or unwind in a meticulous designed and kept private backyard. Full extended carport with shade screens allows ample parking. Los Robles community has a clubhouse and swimming pool to enjoy events and leisure activities. This peaceful setting home shows like new with all the work done for move-in ready living.

  4. 2026-04-10
    listed $184,900 Active 854-char remark
    Show marketing remark (854 chars)

    Welcome to 740 Sweetgum Trl where you will find this 2020 custom-built, Skyline Manufactured Home with concrete perimeter enclosure, 2x6 sidewall construction, and energy star certification. This home is located in the desirable Los Robles Estates, a 55+ community. Highlighted features include; kitchen quartz countertops, stainless steel kitchen appliances, hardwood cabinets, laminate flooring, vaulted ceilings, custom window blinds, tented blocking UV windows and much more. Step outside to enjoy a covered front porch for morning coffee or unwind in a meticulous designed and kept private backyard. Full extended carport with shade screens allows ample parking. Los Robles community has a clubhouse and swimming pool to enjoy events and leisure activities. This peaceful setting home shows like new with all the work done for move-in ready living.

ⓘ 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 · 18 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
$18,068
− Mortgage interest
−$8,901
− Property taxes
−$2,384
− Insurance
−$794
− Repairs & maintenance
−$1,445
− Management
−$1,445
− Depreciation
−$4,623
Taxable loss
−$1,524
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$366
After-tax cash flow
$1,462/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

Excellent 95/100 None rehab

This 2020 custom-built Skyline Manufactured Home in Los Robles Estates is in excellent condition with no visible repairs needed. It offers a well-maintained exterior, spacious living areas, and a private backyard. Consider landscaping and painting to further enhance its curb appeal and value.

Value-add opportunities

  • Both Landscaping — Enhances curb appeal and adds value
  • Both Painting exterior — Fresh paint can improve curb appeal and value
  • Both Landscaping around shed — Improves overall curb appeal and adds value

Renovation cost estimate screening

Value-add ROI direction

  • Both Landscaping — Enhances curb appeal and adds value
  • Both Painting exterior — Fresh paint can improve curb appeal and value
  • Both Landscaping around shed — Improves overall curb appeal and adds value

ⓘ 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

-14.1% since first listed
4 events — show timeline
  • 2026-05-15 Pending SAOR
  • 2026-05-01 Price Changed $158,900 SAOR
  • 2026-04-17 Price Changed $174,900 SAOR
  • 2026-04-10 Listed $184,900 SAOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…