CashFlowRE
Sign in Sign up
209 Second St
B- Composite 69.08
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 +25.0/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.2/10.0
  • 1% rule +5.6/10.0
  • Appreciation +4.8/10.0
  • Livability +2.8/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$125,000

209 Second St · Bieber, CA 96009
3 bd · 1.0 ba · 1,316 sqft · SingleFamily public records · 148 Days on market
Built 1971 0.32 ac lot $95/sqft · 23% below area Est $162k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This a wonderful opportunity for an investor or for a family willing to put in some sweat equity! This charming property at 209 Second St. Bieber, CA - offers a unique ability to own a home in a peaceful, small-town setting. Nestled in the heart of Bieber, this residence combines rustic charm with comfortable living, perfect for those seeking tranquility and a close-knit community atmosphere. Located conveniently near local amenities, schools, and natural attractions, 209 Second St. is ideal for buyers looking for a serene lifestyle with easy access to essential services. Whether you're looking for a permanent residence or a weekend retreat, this property presents a fantastic opportunity in the scenic surroundings of Bieber, CA.

Key facts

  • Scenic surroundings
  • 0.32 acre lot
  • Garage

Tags

PEACEFUL SMALL-TOWN SETTINGSCENIC SURROUNDINGS

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/1.0-bath single-family listed at $125k.

Deal economics

  • At list price, monthly cash flow is $273 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $125k).
  • Recommended offer: $110k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 56/100 on livability (#813 in CA) — a working-class tenant base; expect higher turnover. Strengths: health & safety A+, crime A; Watch: employment D+, schools F, amenities F.
  • Big Valley Joint Unified (rural): math 20% / reading 35% proficiency, ranked #1,113 of 1,400 in CA (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: 11 active listings in the ZIP; 6 units permitted in Lassen County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $479 of equity ($864 loan paydown + $-385 appreciation (-0.3% local appreciation)).
  • Lassen County population projected at -14% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-0.3% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 148 days — a 12% lower offer ($110k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $45k; list at $125k implies a 178% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $110,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 148 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1971 — 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. 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
1.06%
Cap rate
8.91%
Cash-on-cash
9.35%
DSCR
1.42
GRM
7.9

CMA / ARV

ARV (median comp)
$162,319
List price
$125,000
Delta
-22.99%
Verdict
UNDERPRICED
Comps
11 within 1.0 mi

Projected returns pro-forma

-0.31% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
7.3%
Equity multiple
1.34×
Total profit
$11,878
Equity at exit
$34,382
10-year hold
IRR
12.7%
Equity multiple
2.34×
Total profit
$46,958
Equity at exit
$39,831

Cash invested: $35,000 (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 96009

Home prices YoY
-0.2%
Active inventory
11
Price-to-rent
7.9×

Monthly cashflow live

Estimated rent
$1,324 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$66 /mo · $790/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$278
Net cashflow
$273

Break-even live

Break-even rent $979
Max offer price $125,000
Occupancy floor 74%

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
$31,250
Closing costs
$3,750
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 $125,000 Active 148 DOM
  2. 2026-06-18
    days on market $125,000 Active 147 DOM
  3. 2026-06-17
    days on market $125,000 Active 146 DOM
  4. 2026-06-16
    days on market $125,000 Active 145 DOM
  5. 2026-06-15
    days on market $125,000 Active 144 DOM
  6. 2026-06-14
    days on market $125,000 Active 142 DOM
  7. 2026-06-12
    days on market $125,000 Active 141 DOM
  8. 2026-06-09
    days on market $125,000 Active 138 DOM
  9. 2026-06-08
    days on market $125,000 Active 137 DOM
  10. 2026-06-07
    days on market $125,000 Active 136 DOM
  11. 2026-06-07
    days on market $125,000 Active 135 DOM
  12. 2026-06-04
    days on market $125,000 Active 132 DOM
  13. 2026-06-02
    days on market $125,000 Active 131 DOM
  14. 2026-06-01
    days on market $125,000 Active 130 DOM
  15. 2026-05-31
    days on market $125,000 Active 129 DOM
  16. 2026-05-31
    days on market $125,000 Active 128 DOM
  17. 2026-02-04
    price $125,000 742-char remark
    Show marketing remark (742 chars)

    This a wonderful opportunity for an investor or for a family willing to put in some sweat equity! This charming property at 209 Second St. Bieber, CA - offers a unique ability to own a home in a peaceful, small-town setting. Nestled in the heart of Bieber, this residence combines rustic charm with comfortable living, perfect for those seeking tranquility and a close-knit community atmosphere. Located conveniently near local amenities, schools, and natural attractions, 209 Second St. is ideal for buyers looking for a serene lifestyle with easy access to essential services. Whether you're looking for a permanent residence or a weekend retreat, this property presents a fantastic opportunity in the scenic surroundings of Bieber, CA.

  18. 2026-01-22
    listed $155,000 Active 742-char remark
    Show marketing remark (742 chars)

    This a wonderful opportunity for an investor or for a family willing to put in some sweat equity! This charming property at 209 Second St. Bieber, CA - offers a unique ability to own a home in a peaceful, small-town setting. Nestled in the heart of Bieber, this residence combines rustic charm with comfortable living, perfect for those seeking tranquility and a close-knit community atmosphere. Located conveniently near local amenities, schools, and natural attractions, 209 Second St. is ideal for buyers looking for a serene lifestyle with easy access to essential services. Whether you're looking for a permanent residence or a weekend retreat, this property presents a fantastic opportunity in the scenic surroundings of Bieber, CA.

  19. 1992-06-01
    soldstatus $45,000

ⓘ 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
$790 · $66/mo
Projected year-2 tax
$950 · $79/mo
Expected delta
+$160/yr (+$13/mo · 20.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 17% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥91°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 25 unhealthy d/yr today · 27 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
$15,891
− Mortgage interest
−$7,002
− Property taxes
−$790
− Insurance
−$625
− Repairs & maintenance
−$1,271
− Management
−$1,271
− Depreciation
−$3,636
Taxable income
$1,295
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$311
After-tax cash flow
$2,962/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
Big Valley Joint Unified
NCES district ID
0605010
Math proficiency
20% ▲ 14.00%
Reading proficiency
35% ▲ 15.00%
Median HH income
$45,860
Composite
26.64/100
National rank
#12589
State rank
#1113 of 1400 in CA

Livability — Bieber

Score
56/100
State rank
#813
US rank
#22934

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bieber, CA
Population (ZIP)
380

Population outlook (Lassen County) Hauer SSP2

Today (2025)
27,112 people
By 2030
26,732 · -1.4%
By 2040
25,536 · -5.8%
By 2050
23,262 · -14.2%
By 2075
18,620 · -31.3%
By 2100
14,679 · -45.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Hispanic / Latino 5% Two or more races 3% Asian 3%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 28% Italian 5% Russian 2%
Foreign-born
12% · Canada, Vietnam
Languages at home
90% English-only · Spanish 4% Vietnamese 4% German/W. Germanic 2%

Political lean MEDSL · Lassen

2024 margin
Solid R (+54.0) · D 21.8% · R 75.8% · Other 2.4%
2008→2024 swing
-19.8pp toward R · 2008: -34.2pp · 2024: -54.0pp
All cycles
2024: R+54.0 2020: R+51.5 2016: R+51.3 2012: R+39.8 2008: R+34.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -0.31%
Current HPI
150.8107
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

+177.8% since first listed
3 events — show timeline
  • 2026-02-04 Price Changed $125,000 SAOR
  • 2026-01-22 Listed $155,000 SAOR
  • 1992-06-01 Sold (Public Records) $45,000 Public Records

Property tax history

+2.9%/yr

Latest (2025): $790 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…