4 bd · 2.0 ba ·
1,792 sqft ·
Built 1977
· Manufactured
· Active
· 1 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$3,225/mo
Mortgage (P&I)
−$1,547
Tax + insurance
−$183
HOA
−$35
Vac / Maint / Mgmt
−$677
Net cashflow
$783/mo
Annual
$9,398/yr
Cap rate
9.48%
Cash-on-cash
11.38%
DSCR
1.51
1% rule
1.09%
Cash to close
$82,600
Investor read
This is a 4-bed/2.0-bath manufactured listed at $295k.
At list price, monthly cash flow is $783 ($9k/yr) — positive.
The deal already cash-flows at list — no discount required.
Meets the 1% rule at list price ($3k rent vs $295k).
Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
Location reads 78/100 on livability (#4 in NV, #2,370 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A+; Watch: cost of living D, crime F.
Washoe County School District (urban): math 30% / reading 44% proficiency, ranked #6 of 17 in NV (top 35%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
Zoned schools: Pleasant Valley Elementary (math 52% / reading 62%, grade C+, #33 of 402 statewide, top 9%, 358 students, 18% FRL); Marce Herz Middle School (math 44% / reading 65%, grade B-, #4 of 109 statewide, top 3%, 823 students, 13% FRL); Galena High School (math 42% / reading 58%, grade D+, #27 of 131 statewide, top 20%, 1,254 students, 14% FRL) — zoned schools average 15% FRL vs 42% district-wide (27 pts lower); this property's tenant base skews higher-income than the district average.
Zoned-school proficiency averages 54% at this address vs 37% district-wide (+17 pts) — the actual schools serving this property are materially stronger than the Washoe County School District average implies; a family-tenant draw the district grade alone would hide.
Market conditions: Rents rising fast (+5.0%/yr); 295 active listings in the ZIP; 2 comparable units currently listed for rent nearby; high-income renter base; 4,085 units permitted in Washoe County in 2024 (1,634 in 5+ unit buildings).
Washoe County population projected at +19% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
2 sale attempts since 18y 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 $220k; 34% above their basis — modest negotiation headroom, anchor on the comps not their cost.
At projected returns (-3.0% appreciation + 5.0% rent growth), your $83k cash investment doubles in ~9 years — after that, you're playing with house money.
Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Cap rate 9.5% vs local median 2.5% in Reno — 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.
This rent runs 30% of the median local income ($127k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Questions for listing agent
Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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.
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.
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.
CashFlowRE · CFR-XDC0KQC05AJFB0
· Data 3 days agocashflowre.app · 2026-05-29