CashFlowRE
Sign in Sign up
3356 Rancho Rd
C Composite 58.83
Why this score? — see what drove the C 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 +19.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.1/10.0
  • 1% rule +4.7/10.0
  • Schools +4.6/10.0
  • Livability +3.8/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

3356 Rancho Rd · Redding, CA 96002
3 bd · 1.0 ba · 1,344 sqft · SingleFamily public records · 33 Days on market
Built 1960 1.20 ac lot Est $382k · 35% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Country feel with a property that is just minutes away from shopping and transportation. Over a acre property with charming older home with tons of potential here. Brand new roof. Open floor plan, wood stove in living room and all newer appliances in kitchen to stay. Inside laundry / mud room, shop or storage building, 2 car garage with circular driveway. Walnut and grapevines with fenced in property add to the appeal.

Key facts

  • 1.2 acre lot
  • Garage
  • Built 1960

Property features AI

Exterior

  • Parking: Off-street parking; 1-car garage
  • Utilities: Well water; Septic tank
  • Home design: Single-family residence; One story; Raised foundation
  • Construction: Composition roof
  • Exterior features: Level lot; Asphalt road access

Interior

  • Kitchen: Dishwasher; Refrigerator
  • Flooring: Tile flooring; Wood flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating; Wood stove
  • Interior features: Fireplace in the living room (wood-burning); Dishwasher; Refrigerator

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 $250k.

Deal economics

  • At list price, monthly cash flow is $270 ($3k/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 $242k (3.1% below list).
  • Recommended offer: $242k (3.1% below list) — sets the bar for 1% rule.
  • Cap rate 7.6% 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.
  • 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: Rents rising (+1.9%/yr); 286 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); 246 units permitted in Shasta County in 2024 (0 in 5+ unit buildings).
  • This rent runs 40% of the median local income ($73k/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 $2k of loan paydown is wiped out by about $8k 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 33 days — a 3% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 5y 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; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $242,207 (3.1% below list)

Questions for the listing agent

  1. It's been on market 33 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 1960 — 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 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?
  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
0.97%
Cap rate
7.59%
Cash-on-cash
4.63%
DSCR
1.21
GRM
8.6

CMA / ARV

ARV (on-the-fly)
$381,696
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
20250 Demac Dr 0.36mi 2/2.0 (-1) 1,248 (-7%) 1mo $365,000 $292 61
2901 Hopkins Ave 0.56mi 3/2.0 1,501 (+12%) 2mo $415,000 $276 48
2939 Hopkins Ave 0.53mi 3/2.0 1,501 (+12%) 5mo $433,490 $289 48
3028 Legend Ln 0.57mi 3/2.0 1,501 (+12%) 3mo $426,990 $284 47
3056 Renault Ct 0.52mi 3/2.0 1,501 (+12%) 6mo $440,000 $293 47
3012 Legend Ln 0.59mi 3/2.0 1,501 (+12%) 3mo $400,000 $266 46
5240 Monaco Pkwy 0.52mi 3/1.0 1,501 (+12%) 12mo $438,490 $292 46
3021 Legend Ln 0.60mi 3/2.0 1,501 (+12%) 3mo $400,000 $266 46
3049 Renault Ct 0.54mi 3/2.0 1,501 (+12%) 6mo $440,490 $293 46
3029 Renault Ct 0.56mi 3/2.0 1,501 (+12%) 6mo $425,490 $283 46
3003 Legend Ln 0.62mi 3/2.0 1,501 (+12%) 3mo $415,990 $277 45
3009 Renault Ct 0.58mi 3/2.0 1,501 (+12%) 7mo $420,000 $280 44

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
-10.3%
Equity multiple
0.63×
Total profit
$-26,006
Equity at exit
$37,276
10-year hold
IRR
-2.5%
Equity multiple
0.84×
Total profit
$-11,365
Equity at exit
$21,615

Cash invested: $70,000 (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 96002

Rents YoY
1.9%
Active inventory
286
Price-to-rent
8.6×

Monthly cashflow live

Estimated rent
$2,422 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$228 /mo · $2,734/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$509
Net cashflow
$270

Break-even live

Break-even rent $2,080
Max offer price $250,000
Occupancy floor 84%

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
$62,500
Closing costs
$7,500
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5449 Thumb Rock Rd Redding, CA 4.0 2.0 1809 $2,800 $1.55 13d 1 0.57mi
3491 Carlsbad Ln Redding, CA 3.0 2.0 1830 $2,595 $1.42 13d 1 1.30mi
2326 Corona St Redding, CA 3.0 1.0 950 $1,695 $1.78 21d 1 1.48mi

Listing history 28 events

  1. 2026-06-19
    days on market $250,000 Active 33 DOM
  2. 2026-06-18
    days on market $250,000 Active 32 DOM
  3. 2026-06-17
    days on market $250,000 Active 31 DOM
  4. 2026-06-16
    days on market $250,000 Active 30 DOM
  5. 2026-06-15
    days on market $250,000 Active 29 DOM
  6. 2026-06-14
    days on market $250,000 Active 27 DOM
  7. 2026-06-12
    days on market $250,000 Active 26 DOM
  8. 2026-06-10
    days on market $250,000 Active 24 DOM
  9. 2026-06-09
    days on market $250,000 Active 23 DOM
  10. 2026-06-08
    days on market $250,000 Active 22 DOM
  11. 2026-06-07
    days on market $250,000 Active 21 DOM
  12. 2026-06-05
    days on market $250,000 Active 19 DOM
  13. 2026-06-03
    days on market $250,000 Active 17 DOM
  14. 2026-06-02
    days on market $250,000 Active 16 DOM
  15. 2026-06-01
    days on market $250,000 Active 15 DOM
  16. 2026-05-31
    days on market $250,000 Active 14 DOM
  17. 2026-05-30
    days on market $250,000 Active 13 DOM
  18. 2026-05-23
    status Active
  19. 2026-05-03
    status Pending
  20. 2026-04-27
    listed $250,000 Active
  21. 2025-09-11
    price $285,000
  22. 2025-08-26
    listed $299,900 Active
  23. 2021-06-08
    soldstatus $235,000 423-char remark
    Show marketing remark (423 chars)

    Country feel with a property that is just minutes away from shopping and transportation. Over a acre property with charming older home with tons of potential here. Brand new roof. Open floor plan, wood stove in living room and all newer appliances in kitchen to stay. Inside laundry / mud room, shop or storage building, 2 car garage with circular driveway. Walnut and grapevines with fenced in property add to the appeal.

  24. 2021-06-08
    soldstatus $235,000
    Show marketing remark (423 chars)

    Country feel with a property that is just minutes away from shopping and transportation. Over a acre property with charming older home with tons of potential here. Brand new roof. Open floor plan, wood stove in living room and all newer appliances in kitchen to stay. Inside laundry / mud room, shop or storage building, 2 car garage with circular driveway. Walnut and grapevines with fenced in property add to the appeal.

  25. 2021-01-11
    listed $259,000 423-char remark
    Show marketing remark (423 chars)

    Country feel with a property that is just minutes away from shopping and transportation. Over a acre property with charming older home with tons of potential here. Brand new roof. Open floor plan, wood stove in living room and all newer appliances in kitchen to stay. Inside laundry / mud room, shop or storage building, 2 car garage with circular driveway. Walnut and grapevines with fenced in property add to the appeal.

  26. 2013-10-17
    soldstatus $160,500
  27. 2001-06-08
    soldstatus $119,000
  28. 1992-04-09
    soldstatus $88,500

ⓘ 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
$2,734 · $228/mo
Projected year-2 tax
$2,734 · $228/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 8/10 Severe 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 35 unhealthy d/yr today · 42 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
$29,065
− Mortgage interest
−$14,004
− Property taxes
−$2,734
− Insurance
−$1,250
− Repairs & maintenance
−$2,325
− Management
−$2,325
− Depreciation
−$7,273
Taxable loss
−$847
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$203
After-tax cash flow
$3,448/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 — 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

County
Shasta County · 147,641 people
City population
112,523
Metro
Redding, CA
Population (ZIP)
33,783
Household income
$73,222
Rent vs Own
39.8% rent · 60.2% own
Severe rent burden
1026.0

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 (72%)
Race & ethnicity
White 72% Hispanic / Latino 13% Two or more races 12% Asian 6% Native American 2% Black 1%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Italian 4% Lithuanian 2% Slovak 2%
Foreign-born
5% · Canada
Languages at home
91% English-only · Spanish 4% Other Asian/Pacific 2% Other Indo-European 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
▼ -248.70%
Current HPI
319.713
Rent YoY
▲ 1.88%
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

+182.5% since first listed
11 events — show timeline
  • 2026-05-23 Relisted SAOR
  • 2026-05-03 Pending SAOR
  • 2026-04-27 Listed $250,000 SAOR
  • 2025-09-11 Price Changed $285,000 SAOR
  • 2025-08-26 Listed $299,900 SAOR
  • 2021-06-08 Sold (Public Records) $235,000 Public Records
  • 2021-06-08 Sold (MLS) $235,000 SAOR
  • 2021-01-11 Listed $259,000 SAOR
  • 2013-10-17 Sold (Public Records) $160,500 Public Records
  • 2001-06-08 Sold (Public Records) $119,000 Public Records
  • 1992-04-09 Sold (Public Records) $88,500 Public Records

Property tax history

+4.4%/yr

Latest (2025): $2,734 · +1.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…