CashFlowRE
Sign in Sign up
3550 Ava Way
B- Composite 67.22
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
  • DSCR +10.0/10.0
  • 1% rule +8.8/10.0
  • ARV discount +4.7/15.0
  • Schools +4.6/10.0
  • Livability +3.6/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$130,000

3550 Ava Way · Chico, CA 95973
2 bd · 2.0 ba · 1,440 sqft · Manufactured public records · 29 Days on market
Built 1979 Est $122k · 6% over

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

Listing remarks

Welcome to 3550 Ava Way, located in the desirable all-ages Rancho Chico Mobile Home Park in Chico! This beautifully renovated double-wide home offers a spacious split floor plan with the private primary suite and full bath on one side of the home, while two additional bedrooms and a second full bathroom are located on the opposite side—perfect for added privacy and functionality. Completely updated from top to bottom, this move-in ready home features a brand-new roof, new windows, stylish new flooring throughout, and a fully remodeled kitchen with stainless steel appliances included. Both bathrooms have been tastefully renovated with modern finishes, including tub/shower combinations

Key facts

  • Covered carport
  • Indoor laundry nook
  • Storage shed

Tags

PRIVATE PRIMARY SUITEFULLY REMODELED KITCHENSTAINLESS STEEL APPLIANCESINDOOR LAUNDRY NOOKCOVERED CARPORTSTORAGE SHED

Property features AI

Finance

  • Other: Located in the Rancho Chico mobile home park
  • Financial info: Land lease amount $798 per month (seller-provided)
  • HOA & community: Land lease in community (monthly fee); Community offers biking and park amenities; Manager approval required for residency; Pets allowed

Exterior

  • Parking: Covered parking; Carport (1 space); 1 uncovered space; Driveway (concrete) with off-street parking — total 2 parking spaces
  • Security: Smoke detector
  • Utilities: Natural gas connected; Electricity connected; Public/district water; Community septic
  • Home design: Single-story (one level); Mobile home remains (model 3403B, approx. 24' x 40'); Turnkey, updated/remodeled condition; Has a view; Entry at main level
  • Construction: Composition roof; One shed structure
  • Exterior features: In-ground community spa; In-ground community pool; Patio; Shed on property; Wood fencing (partial, fair condition); Level/rectangular lot with backyard and lawn; Paved road access; Park within community

Interior

  • Kitchen: Remodeled kitchen open to family room; Granite/stone counters; Gas range; Dishwasher
  • Bedrooms: Primary bedroom on the main floor; Walk-in closet
  • Flooring: Vinyl flooring
  • Bathrooms: Two full bathrooms; Remodeled baths with shower and bathtub; Main-floor full bath; Quartz counters in bathrooms
  • Heating & cooling: Electric heating; Ductless heating; Electric cooling; Ductless cooling; Wall/window units
  • Interior features: High (9+ ft) ceilings; Ceiling fan(s); Open floor plan; Stone/granite counters; Double-pane windows; Smoke detector; No interior steps (accessible); Swing-in doors (accessible)
  • Laundry & utility: Laundry inside; Washer included; Dryer included

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 $130k.

Deal economics

  • At list price, monthly cash flow is $583 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Recommended offer: $128k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.3% vs local median 2.6% in Chico — 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 72/100 on livability (#195 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A-; Watch: employment C-, crime F, cost of living F.
  • Chico Unified (urban): math 40% / reading 70% proficiency, ranked #117 of 517 in CA (top 23%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+1.7%/yr); 151 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 14d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 946 units permitted in Butte County in 2024 (254 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $899 of loan paydown is wiped out by about $4k 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 + 1.7% rent growth), your $36k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($128k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; major 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 $128,050 (1.5% below list)

Questions for the listing agent

  1. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
1.38%
Cap rate
12.28%
Cash-on-cash
21.40%
DSCR
1.95
GRM
6.0

CMA / ARV

ARV (on-the-fly)
$122,400
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3555 Calle Principal #87 0.03mi 2/2.0 1,344 (-7%) 8mo $25,000 $19 81
293 Camino Sur St #10 0.11mi 2/2.0 1,344 (-7%) 13mo $159,900 $119 73
267 Camino Sur St 0.16mi 3/2.0 (+1) 1,334 (-7%) 6mo $169,000 $127 70
3156 Esplanade #304 0.56mi 2/2.0 1,440 (0%) 5mo $50,000 $35 70
3156 Esplanade #253 0.57mi 2/2.0 1,440 (0%) 5mo $16,500 $11 69
3543 Cisco 0.09mi 3/2.0 (+1) 1,296 (-10%) 6mo $110,000 $85 68
184 Camino Sur #45 0.18mi 3/2.0 (+1) 1,560 (+8%) 6mo $58,000 $37 68
3548 Calle Principal #84 0.04mi 2/2.0 1,252 (-13%) 11mo $43,000 $34 67
586 Troy Ln 0.56mi 2/2.0 1,440 (0%) 9mo $85,000 $59 66
3545 Ebano Way #201 0.15mi 3/2.0 (+1) 1,560 (+8%) 15mo $200,000 $128 62
3555 Cisco Way 0.09mi 3/2.0 (+1) 1,288 (-11%) 20mo $125,000 $97 57
567 Troy Ln 0.57mi 2/2.0 1,248 (-13%) 14mo $179,050 $143 39

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 · 1.7% rent growth · sell at horizon

5-year hold
IRR
9.7%
Equity multiple
1.38×
Total profit
$13,706
Equity at exit
$19,383
10-year hold
IRR
17.8%
Equity multiple
2.38×
Total profit
$50,385
Equity at exit
$11,240

Cash invested: $36,400 (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 95973

Rents YoY
1.7%
Active inventory
151
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,800 high interval (Pro) →
Mortgage (P&I)
$682
Tax from tax record
$37 /mo · $442/yr
Insurance
$54
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$378
Net cashflow
$583

Break-even live

Break-even rent $1,062
Max offer price $130,000
Occupancy floor 63%

Sensitivity live

Price -10% $656 -5% $619 +0% $583 +5% $546 +10% $509
Rent -10% $440 -5% $511 +0% $583 +5% $654 +10% $725
Rate -1.0pp $648 -0.5pp $616 base $583 +0.5pp $549 +1.0pp $515

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
$32,500
Closing costs
$3,900
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3365 Bodero Ln #1 Chico, CA 3.0 2.5 1576 $1,950 $1.24 44d 4 0.55mi
3365 Bodero Ln Chico, CA 3.0 2.5 1576 $2,025 $1.28 14d 1 0.55mi
101 Risa Way Chico, CA 1.0–3.0 1.0–2.0 1013 $1,718 $1.69 14d 1 0.60mi
100 Penzance Ave Chico, CA 1.0–2.0 1.0–2.0 890 $1,710 $1.92 14d 26 0.95mi
490 Posada Way Chico, CA 3.0 2.0 1200 $2,000 $1.67 14d 1 0.98mi
194 E Shasta Ave Unit 3B Chico, CA 2.0 1.0 875 $1,900 $2.17 44d 1 0.98mi
4200 Nord Hwy Chico, CA 2.0 2.0 939 $1,675 $1.78 14d 13 1.03mi
2909 Godman Ave Unit 2909-2 Chico, CA 3.0 2.0 1170 $1,725 $1.47 44d 1 1.06mi
583 Morgan Dr #2 Chico, CA 3.0 2.0 1100 $1,750 $1.59 21d 1 1.10mi
1 Mayfair Dr Chico, CA 2.0 1.0 900 $1,325 $1.47 44d 1 1.22mi
1080 E Lassen Ave Chico, CA 1.0–2.0 1.0–2.0 802 $1,650 $2.06 14d 10 1.41mi

Listing history 16 events

  1. 2026-06-19
    days on market $130,000 Active 29 DOM
  2. 2026-06-18
    days on market $130,000 Active 28 DOM
  3. 2026-06-17
    days on market $130,000 Active 27 DOM
  4. 2026-06-16
    days on market $130,000 Active 26 DOM
  5. 2026-06-15
    days on market $130,000 Active 25 DOM
  6. 2026-06-14
    days on market $130,000 Active 23 DOM
  7. 2026-06-13
    days on market $130,000 Active 22 DOM
  8. 2026-06-10
    days on market $130,000 Active 20 DOM
  9. 2026-06-08
    days on market $130,000 Active 18 DOM
  10. 2026-06-07
    days on market $130,000 Active 17 DOM
  11. 2026-06-05
    days on market $130,000 Active 14 DOM
  12. 2026-06-02
    days on market $130,000 Active 12 DOM
  13. 2026-06-01
    days on market $130,000 Active 11 DOM
  14. 2026-05-31
    days on market $130,000 Active 10 DOM
  15. 2026-05-30
    days on market $130,000 Active 9 DOM
  16. 2026-05-21
    listed $130,000 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
$442 · $37/mo
Projected year-2 tax
$988 · $82/mo
Expected delta
+$546/yr (+$46/mo · 123.6%)

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

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (shaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 7/10 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 · 40 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
$21,596
− Mortgage interest
−$7,282
− Property taxes
−$442
− Insurance
−$1,448
− Repairs & maintenance
−$1,728
− Management
−$1,728
− Depreciation
−$3,782
Taxable income
$5,188
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,245
After-tax cash flow
$5,746/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
Chico Unified
NCES district ID
0608370
Math proficiency
40% ▼ -2.00%
Reading proficiency
70% ▲ 14.00%
Median HH income
$46,223
Composite
46.45/100
National rank
#2443
State rank
#117 of 517 in CA

Livability — Chico

Score
72/100
State rank
#195
US rank
#6332

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Chico, CA
County
Butte County · 175,030 people
City population
117,007
Metro
Chico, CA
Population (ZIP)
39,031
Household income
$92,813
Rent vs Own
37.9% rent · 62.1% own
Severe rent burden
1230.0

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
Predominantly White (71%)
Race & ethnicity
White 71% Hispanic / Latino 19% Two or more races 10% Asian 5% Native American 1%
Hispanic origin (detail)
Mexican 15%
Common ancestry
Slovak 4% Italian 4% Russian 3%
Foreign-born
8% · Canada, China
Languages at home
84% English-only · Spanish 11% Other Asian/Pacific 2% Chinese 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
▼ -182.94%
Current HPI
259.9774
Rent YoY
▲ 1.70%
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

1 event — show timeline
  • 2026-05-21 Listed $130,000 CRMLS

Property tax history

+5.2%/yr

Latest (2025): $442 · +6.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…