CashFlowRE
Sign in Sign up
33433 Plateau Pines Rd
B Composite 70.05
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
  • Schools +4.6/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$90,000

33433 Plateau Pines Rd · Shingletown, CA 96088
2 bd · 2.0 ba · 1,040 sqft · Manufactured public records · 35 Days on market
Built 1971 0.61 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Well maintained mobile with large living room addition. Several sheds and 2 car detached garage sits on property. Fenced property that is well kept and waiting for new owners to enjoy the quietness of country living. OWC with right terms.

Key facts

  • Small garden pond
  • Patio decking
  • Inside laundry

Tags

INSIDE LAUNDRYPATIO DECKINGSMALL GARDEN PONDDETACHED 2 CAR GARAGEMULTIPLE OUT BUILDINGSFULLY FENCED BACK YARD

Property features AI

Exterior

  • Parking: Detached garage (1 space); Off-street parking; RV access/parking
  • Utilities: Private water source; 220-volt electric service
  • Home design: Manufactured in park (mobile home); United States model; Aluminum skirt
  • Construction: Aluminum siding; Wood siding; Metal/other roof; Other foundation; Built as a mobile home
  • Exterior features: Deck; Partial fencing; Wooded, corner lot; Gentle, level topography; County road frontage; Dirt and gravel road surface; Has view

Interior

  • Kitchen: Dishwasher; Range; Cooktop; Oven
  • Flooring: Vinyl; Carpet; Laminate
  • Heating & cooling: Forced air heating; Evaporative cooling
  • Interior features: Dishwasher; Range / Cooktop / Oven; Wood-burning stove in the living room; Fireplace; Has cooling (evaporative); Has heating (forced air)

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 $90k.

Deal economics

  • At list price, monthly cash flow is $815 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $90k).
  • Recommended offer: $87k (3.0% below list) — sets the bar for market timing.
  • Cap rate 17.2% vs local median 4.7% in Shingletown — 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 59/100 on livability (#663 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+, crime B+, health & safety B; Watch: schools F, amenities F, commute F.
  • Shasta Union High (urban): math 41% / reading 67% proficiency, ranked #122 of 517 in CA (top 24%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 16% free/reduced lunch — higher-income household profile.
  • Market conditions: 122 active listings in the ZIP; 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 $622 of loan paydown is wiped out by about $3k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $25k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 35 days — a 3% lower offer ($87k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 7y 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 — expect insurance premiums to compound above CPI over the hold.
Recommended offer $87,300 (3.0% below list)

Questions for the listing agent

  1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% 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. 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. 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.
  6. 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.
  7. 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
2.00%
Cap rate
17.16%
Cash-on-cash
38.82%
DSCR
2.73
GRM
4.2

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
35.0%
Equity multiple
2.48×
Total profit
$37,353
Equity at exit
$13,419
10-year hold
IRR
41.8%
Equity multiple
4.95×
Total profit
$99,447
Equity at exit
$7,782

Cash invested: $25,200 (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 96088

Active inventory
122
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$1,796 medium interval (Pro) →
Mortgage (P&I)
$472
Tax from tax record
$94 /mo · $1,133/yr
Insurance
$38
HOA
$0
Vacancy / Maint / Mgmt
$377
Net cashflow
$815

Break-even live

Break-even rent $764
Max offer price $90,000
Occupancy floor 50%

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
$22,500
Closing costs
$2,700
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 22 events

  1. 2026-06-19
    days on market $90,000 Active 35 DOM
  2. 2026-06-18
    days on market $90,000 Active 34 DOM
  3. 2026-06-17
    days on market $90,000 Active 33 DOM
  4. 2026-06-16
    days on market $90,000 Active 32 DOM
  5. 2026-06-15
    days on market $90,000 Active 31 DOM
  6. 2026-06-14
    days on market $90,000 Active 29 DOM
  7. 2026-06-12
    days on market $90,000 Active 28 DOM
  8. 2026-06-10
    days on market $90,000 Active 26 DOM
  9. 2026-06-09
    days on market $90,000 Active 25 DOM
  10. 2026-06-08
    days on market $90,000 Active 24 DOM
  11. 2026-06-07
    days on market $90,000 Active 23 DOM
  12. 2026-06-03
    days on market $90,000 Active 19 DOM
  13. 2026-06-02
    days on market $90,000 Active 18 DOM
  14. 2026-06-01
    days on market $90,000 Active 17 DOM
  15. 2026-05-31
    days on market $90,000 Active 16 DOM
  16. 2026-05-30
    days on market $90,000 Active 15 DOM
  17. 2026-05-15
    listed $90,000 Active
  18. 2026-04-06
    price $90,000
  19. 2026-03-24
    listed $60,000 Active
  20. 2019-10-10
    soldstatus $89,000 238-char remark
    Show marketing remark (238 chars)

    Well maintained mobile with large living room addition. Several sheds and 2 car detached garage sits on property. Fenced property that is well kept and waiting for new owners to enjoy the quietness of country living. OWC with right terms.

  21. 2019-10-09
    soldstatus $90,000
  22. 2019-07-11
    listed $89,900 238-char remark
    Show marketing remark (238 chars)

    Well maintained mobile with large living room addition. Several sheds and 2 car detached garage sits on property. Fenced property that is well kept and waiting for new owners to enjoy the quietness of country living. OWC with right terms.

ⓘ 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
$1,133 · $94/mo
Projected year-2 tax
$1,133 · $94/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 8/10 Severe
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥92°F today · 16 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
$21,556
− Mortgage interest
−$5,041
− Property taxes
−$1,133
− Insurance
−$450
− Repairs & maintenance
−$1,724
− Management
−$1,724
− Depreciation
−$2,618
Taxable income
$8,864
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,127
After-tax cash flow
$7,655/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
Shasta Union High
NCES district ID
0636600
Math proficiency
41% ▲ 3.00%
Reading proficiency
67% ▲ 9.00%
Median HH income
$50,080
Composite
46.01/100
National rank
#2532
State rank
#122 of 517 in CA

Livability — Shingletown

Score
59/100
State rank
#663
US rank
#20514

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Shingletown, CA
City population
4,552
Population (ZIP)
4,552

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 (82%)
Race & ethnicity
White 82% Two or more races 11% Hispanic / Latino 8% Native American 2%
Hispanic origin (detail)
Mexican 6% Cuban 1%
Common ancestry
Lithuanian 5% Serbian 3% Portuguese 3%
Foreign-born
3% · Canada, China
Languages at home
94% English-only · Spanish 5%

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
▼ -127.35%
Current HPI
141.2725
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

+0.1% since first listed
6 events — show timeline
  • 2026-05-15 Listed $90,000 SAOR
  • 2026-04-06 Price Changed $90,000 SAOR
  • 2026-03-24 Listed $60,000 SAOR
  • 2019-10-10 Sold (MLS) $89,000 SAOR
  • 2019-10-09 Sold (Public Records) $90,000 Public Records
  • 2019-07-11 Listed $89,900 SAOR

Property tax history

+8.3%/yr

Latest (2025): $1,133 · +32.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…