CashFlowRE
Sign in Sign up
3289 State Highway 70 Spc 6A
B- Composite 67.9
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
  • Rent growth +3.0/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Livability +2.4/5.0
  • Appreciation +0.0/10.0

$75,000

3289 State Highway 70 Spc 6A · Palermo, CA 95965
3 bd · 2.0 ba · 1,065 sqft · Manufactured · 135 Days on market
Built 2019 ↓ 17% since listing

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

Listing remarks

Beautiful 2019 mobile home that's freshly painted and truly move-in ready. This home offers 3 bedrooms and 2 bathrooms that's comfortable, modern feel with relatively updated features throughout. Enjoy being close to the river and surrounded by nature, while still having the convenience of quick access out of town and just minutes from grocery shopping and everyday essentials. The perfect balance of peaceful living and in town convenience. This property is ideal for anyone looking for a low maintenance & ready to go home.

Key facts

  • Parking
  • Built 2019
  • Listed 134 days

Property features AI

Finance

  • Other: Rent includes gas, water and sewer (for rentals); Park name: GOLDEN OAKS MOBILE HOME PARK
  • Financial info: Land lease in park (monthly) — park-managed fee
  • HOA & community: Located in Golden Oaks Mobile Home Park; Park amenities include fishing and hunting; Manager approval required for tenancy; Pets allowed (per park rules)

Exterior

  • Parking: One designated parking space; One carport space
  • Utilities: Propane available; Septic (type unknown); Shared well water; Sewer connected; Electricity connected; Cable available
  • Home design: Single-story mobile home (Double wide model FAIRPOINT); Mobile home remains on site; Entry at main level
  • Construction: Mobile home dimensions approximately 11' x 46'; Total of one story
  • Exterior features: No pool

Interior

  • Kitchen: Kitchen island; Laminate countertops; 220V outlet in kitchen
  • Bedrooms: All bedrooms located on the ground floor
  • Flooring: Vinyl flooring; Concrete flooring
  • Bathrooms: Two full bathrooms; Bathrooms feature shower-in-tub
  • Heating & cooling: Central furnace heating (propane); Whole house fan; Evaporative cooling
  • Interior features: All bedrooms on one level; Entry at main level
  • Laundry & utility: Laundry in a dedicated room; Washer included; Washer hookup; Gas and electric dryer hookup; 220V outlet 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 3-bed/2.0-bath manufactured listed at $75k.

Deal economics

  • At list price, monthly cash flow is $833 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $75k).
  • Recommended offer: $66k (12.0% below list) — sets the bar for market timing.
  • Cap rate 19.6% 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: Rents rising (+1.9%/yr); 167 active listings in the ZIP; 946 units permitted in Butte County in 2024 (254 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($53k/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 $519 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 + 1.9% rent growth), your $21k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 135 days — a 12% lower offer ($66k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 6→12/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $66,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 135 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
2.25%
Cap rate
19.63%
Cash-on-cash
47.62%
DSCR
3.12
GRM
3.7

CMA / ARV

ARV (on-the-fly)
$239,625
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3289 State Highway 70 Unit 16B 0.04mi 3/2.0 960 (-10%) 22mo $79,500 $83 63
12 Grover Ln 0.27mi 3/2.0 1,222 (+15%) 12mo $275,000 $225 53

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 · 1.88% rent growth · sell at horizon

5-year hold
IRR
43.8%
Equity multiple
2.86×
Total profit
$39,058
Equity at exit
$11,183
10-year hold
IRR
49.3%
Equity multiple
5.52×
Total profit
$94,873
Equity at exit
$6,485

Cash invested: $21,000 (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 95965

Home prices YoY
-31.6%
Rents YoY
1.9%
Active inventory
167
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,685 medium interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$73 /mo · $877/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$354
Net cashflow
$833

Break-even live

Break-even rent $630
Max offer price $75,000
Occupancy floor 46%

Sensitivity live

Price -10% $876 -5% $855 +0% $833 +5% $812 +10% $791
Rent -10% $700 -5% $767 +0% $833 +5% $900 +10% $966
Rate -1.0pp $871 -0.5pp $852 base $833 +0.5pp $814 +1.0pp $794

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
$18,750
Closing costs
$2,250
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.

Listing history 19 events

  1. 2026-06-19
    days on market $75,000 Active 135 DOM
  2. 2026-06-18
    days on market $75,000 Active 134 DOM
  3. 2026-06-17
    days on market $75,000 Active 133 DOM
  4. 2026-06-16
    days on market $75,000 Active 132 DOM
  5. 2026-06-15
    days on market $75,000 Active 131 DOM
  6. 2026-06-14
    days on market $75,000 Active 129 DOM
  7. 2026-06-13
    days on market $75,000 Active 128 DOM
  8. 2026-06-10
    days on market $75,000 Active 126 DOM
  9. 2026-06-09
    days on market $75,000 Active 125 DOM
  10. 2026-06-08
    days on market $75,000 Active 124 DOM
  11. 2026-06-07
    days on market $75,000 Active 123 DOM
  12. 2026-06-05
    days on market $75,000 Active 120 DOM
  13. 2026-06-02
    days on market $75,000 Active 118 DOM
  14. 2026-06-01
    days on market $75,000 Active 117 DOM
  15. 2026-05-31
    days on market $75,000 Active 116 DOM
  16. 2026-05-30
    days on market $75,000 Active 115 DOM
  17. 2026-05-01
    price $75,000
  18. 2026-03-10
    price $85,500
  19. 2026-02-04
    listed $90,000 Active

ⓘ 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
$877 · $73/mo
Projected year-2 tax
$877 · $73/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 7/10 Severe 6 d/yr ≥104°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 31 unhealthy d/yr today · 35 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
$20,217
− Mortgage interest
−$4,201
− Property taxes
−$877
− Insurance
−$375
− Repairs & maintenance
−$1,617
− Management
−$1,617
− Depreciation
−$2,182
Taxable income
$9,348
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,243
After-tax cash flow
$7,757/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

County
Butte County · 175,030 people
City population
1,346
Metro
Chico, CA
Population (ZIP)
21,181
Household income
$53,198
Rent vs Own
37.1% rent · 62.9% own
Severe rent burden
892.0

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
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
White 50% Hispanic / Latino 20% Asian 16% Two or more races 13% Black 3% Native American 3%
Hispanic origin (detail)
Mexican 19%
Common ancestry
Lithuanian 2% Iranian 2% Russian 1%
Foreign-born
12% · Canada
Languages at home
75% English-only · Spanish 13% Other Asian/Pacific 10% Tagalog/Filipino 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
▼ -146.76%
Current HPI
317.0277
Rent YoY
▲ 1.88%
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

-16.7% since first listed
3 events — show timeline
  • 2026-05-01 Price Changed $75,000 CRMLS
  • 2026-03-10 Price Changed $85,500 CRMLS
  • 2026-02-04 Listed $90,000 CRMLS

Property tax history

+1.7%/yr

Latest (2025): $877 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…