CashFlowRE
Sign in Sign up
336 E Alluvial Ave #86
C+ Composite 64.45
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +5.9/10.0
  • Livability +3.1/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$137,900

336 E Alluvial Ave #86 · Fresno, CA 93720
3 bd · 2.0 ba · 1,416 sqft · Manufactured public records · 9 Days on market
Built 1971 Est $109k · 26% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Updated double wide manufactured home now available in San Joaquin Mobile Home Park. Home is located in a family park across from Kaiser Hospital and walking distance to the River Park shopping center. This 3BR/2BA plus office home sits on a large lot and private cul-de-sac street. The open floor plan features a huge living room, dining room with built-in hutch, large kitchen with new stove & hood, new refrigerator, dishwasher, wood cabinetry, new paint and new flooring. The laundry room is conveniently located inside and has a ton of storage. Master bedroom suite has a huge closet, new carpet, 2 sinks and a large shower. Other features include new flooring throughout, new interior paint, dual pane windows, large deck, 2 sheds and carport for 2 cars. You must see this move-in ready home. You won't be disappointed.

Key facts

  • Brand new ac unit
  • Covered carport
  • Covered patio

Tags

UPDATED VINYL FLOORINGBRAND NEW AC UNITVERSATILE BONUS ROOMTWO STORAGE SHEDSCOVERED PATIOCOVERED CARPORT

Property features AI

Exterior

  • Parking: Carport (attached)
  • Utilities: Electric service on; Public sewer; Public utilities
  • Home design: Mobile home; Park space rented; GUERD make
  • Construction: Composition roof; Wood siding; Wood subfloor foundation; Built as a mobile home
  • Exterior features: One-level home; Covered patio/porch; Shed(s); Located in an urban cul-de-sac; Private pool (in-ground, community access); Community spa

Interior

  • Kitchen: Range/oven (full-size); Gas appliances; Dishwasher; Garbage disposal; Refrigerator
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1.75 bathrooms; Tub/shower and separate shower
  • Heating & cooling: Central heating and air conditioning; 13+ SEER A/C
  • Interior features: Office; Hand rails
  • Laundry & utility: Indoor laundry in utility room

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/2.0-bath manufactured listed at $138k.

Deal economics

  • At list price, monthly cash flow is $891 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $138k).
  • Cap rate 14.1% vs local median 3.7% in Fresno — 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 62/100 on livability (#469 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+; Watch: amenities D+, employment D+, crime F.
  • Clovis Unified (suburban): math 58% / reading 72% proficiency, ranked #152 of 1,400 in CA (top 11%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Lincoln Elementary (654 students, 67% FRL); Kastner Intermediate (1,133 students, 56% FRL); Clovis West High (2,089 students, 44% FRL) — zoned schools average 56% FRL vs 32% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.9%/yr); 176 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,426 units permitted in Fresno County in 2024 (296 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $953 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Fresno County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 1.9% rent growth), your $39k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 12y 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 $95k; 45% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $137,900

Questions for the listing agent

  1. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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?
  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
1.56%
Cap rate
14.05%
Cash-on-cash
27.71%
DSCR
2.23
GRM
5.3

CMA / ARV

ARV (on-the-fly)
$109,032
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
336 E Alluvial Ave #144 0.05mi 3/2.0 1,394 (-2%) 4mo $200,000 $143 92
336 E Alluvial #167 0.05mi 3/2.0 1,440 (+2%) 4mo $90,000 $63 92
336 E Alluvial Ave Spc 4 0.00mi 2/2.0 (-1) 1,440 (+2%) 2mo $110,000 $76 91
336 E Alluvial Ave Spc 4 0.00mi 2/2.0 (-1) 1,440 (+2%) 2mo $110,000 $76 91
336 E Alluvial #166 0.07mi 3/2.0 1,440 (+2%) 4mo $131,500 $91 91
336 E Alluvial Ave #67 0.00mi 3/2.0 1,440 (+2%) 12mo $128,000 $89 88
336 E Alluvial Ave #126 0.00mi 4/2.0 (+1) 1,344 (-5%) 4mo $65,000 $48 84
336 E Alluvial Ave #12 0.05mi 4/2.0 (+1) 1,514 (+7%) 0mo $172,000 $114 81
336 E Alluvial Ave #158 0.00mi 3/2.0 1,536 (+8%) 8mo $100,000 $65 79
336 E Alluvial #79 #79 0.00mi 4/2.0 (+1) 1,344 (-5%) 12mo $103,000 $77 77
336 E Alluvial #79 #79 0.00mi 4/2.0 (+1) 1,344 (-5%) 12mo $103,000 $77 77
336 E Alluvial Ave #161 0.00mi 3/2.0 1,248 (-12%) 13mo $116,000 $93 69

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 · 1.91% rent growth · sell at horizon

5-year hold
IRR
20.6%
Equity multiple
1.83×
Total profit
$32,044
Equity at exit
$20,561
10-year hold
IRR
28.1%
Equity multiple
3.37×
Total profit
$91,421
Equity at exit
$11,923

Cash invested: $38,612 (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 93720

Rents YoY
1.9%
Active inventory
176
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$2,149 high interval (Pro) →
Mortgage (P&I)
$723
Tax from tax record
$25 /mo · $303/yr
Insurance
$57
HOA
$0
Vacancy / Maint / Mgmt
$451
Net cashflow
$891

Break-even live

Break-even rent $1,020
Max offer price $137,900
Occupancy floor 54%

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
$34,475
Closing costs
$4,137
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7579 N Angus St Unit 101 Fresno, CA 2.0 2.0 1245 $1,825 $1.47 23d 1 0.14mi
7580 N Angus St Fresno, CA 2.0 2.0 1350 $1,900 $1.41 43d 1 0.15mi
7722 N Angus St Fresno, CA 1.0–2.0 1.0–2.0 820 $1,575 $1.92 3d 1 0.30mi
7511 N First St Fresno, CA 1.0–3.0 1.0–2.5 1078 $2,350 $2.18 1d 21 0.31mi
7675 N First St Fresno, CA 1.0–2.0 1.0–2.0 989 $1,830 $1.85 43d 1 0.39mi
875 E Cromwell Ave Fresno, CA 3.0 2.0 1472 $2,800 $1.90 14d 1 0.69mi
8109 N 5th St Fresno, CA 3.0 2.0 1750 $2,350 $1.34 3d 1 0.86mi
1050 E Fallbrook Ave Fresno, CA 3.0 2.0 1457 $2,750 $1.89 23d 1 0.92mi
373 W Nees Ave Fresno, CA 1.0–2.0 1.0–2.0 867 $1,855 $2.14 3d 1 0.99mi
6515 N Orchard St Fresno, CA 3.0 2.0 1500 $2,300 $1.53 16d 1 0.99mi
445 W Nees Ave Fresno, CA 1.0–2.0 1.0–2.0 847 $1,820 $2.15 1d 10 1.12mi
8476 N Del Mar Ave Fresno, CA 4.0 2.0 1797 $10,000 $5.56 23d 1 1.13mi
8440 N Millbrook Ave Fresno, CA 1.0–2.0 1.5–2.0 1002 $2,000 $2.00 43d 1 1.28mi
91 W Sierra Ave Fresno, CA 3.0 1.5 1291 $2,500 $1.94 16d 1 1.28mi
8153 N Cedar Ave #212 Fresno, CA 2.0 2.0 1141 $1,750 $1.53 23d 1 1.40mi
7350 N Cedar Ave Fresno, CA 2.0 1.0 915 $1,816 $1.98 1d 2 1.44mi
135 E Stuart Ave Fresno, CA 3.0 1.0 1120 $1,995 $1.78 3d 1 1.46mi

Listing history 8 events

  1. 2026-06-18
    days on market $137,900 Active 9 DOM
  2. 2026-06-17
    days on market $137,900 Active 8 DOM
  3. 2026-06-16
    days on market $137,900 Active 7 DOM
  4. 2026-06-15
    days on market $137,900 Active 6 DOM
  5. 2026-06-13
    days on market $137,900 Active 4 DOM
  6. 2026-06-13
    days on market $137,900 Active 3 DOM
  7. 2026-06-10
    remarks 699-char remark
  8. 2026-06-10
    listed $137,900 Active 1 DOM

ⓘ 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
$303 · $25/mo
Projected year-2 tax
$1,048 · $87/mo
Expected delta
+$745/yr (+$62/mo · 245.9%)

ⓘ 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 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 48 unhealthy d/yr today · 50 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
$25,782
− Mortgage interest
−$7,725
− Property taxes
−$303
− Insurance
−$690
− Repairs & maintenance
−$2,063
− Management
−$2,063
− Depreciation
−$4,012
Taxable income
$8,929
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,143
After-tax cash flow
$8,555/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
Clovis Unified
NCES district ID
0609030
Math proficiency
58% ▲ 1.00%
Reading proficiency
72% ▲ 2.00%
Median HH income
$71,950
Composite
58.7/100
National rank
#2003
State rank
#152 of 1400 in CA

Livability — Fresno

Score
62/100
State rank
#469
US rank
#15907

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fresno, CA
County
Fresno County · 834,801 people
City population
593,114
Metro
Fresno, CA
Population (ZIP)
50,089
Household income
$105,050
Rent vs Own
43.2% rent · 56.8% own
Severe rent burden
1796.0

Population outlook (Fresno County) Hauer SSP2

Today (2025)
1,042,971 people
By 2030
1,072,198 · +2.8%
By 2040
1,122,408 · +7.6%
By 2050
1,157,251 · +11.0%
By 2075
1,182,575 · +13.4%
By 2100
1,105,899 · +6.0%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 48% Hispanic / Latino 28% Two or more races 16% Asian 16% Black 3%
Hispanic origin (detail)
Mexican 24%
Common ancestry
Russian 2% Slovak 1% Italian 1%
Foreign-born
17% · Canada, China, Vietnam
Languages at home
73% English-only · Spanish 10% Other Indo-European 6% Tagalog/Filipino 2%

Political lean MEDSL · Fresno

2024 margin
Toss-up / Even · D 46.5% · R 50.9% · Other 2.6%
2008→2024 swing
-6.5pp toward R · 2008: 2.1pp · 2024: -4.4pp
All cycles
2024: R+4.4 2020: D+7.8 2016: D+3.9 2012: R+2.9 2008: D+2.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -278.23%
Current HPI
332.618
Rent YoY
▲ 1.91%
Metro
Fresno, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+607.2% since first listed
14 events — show timeline
  • 2026-06-05 Listed $137,900 FRESNOMLS
  • 2022-07-20 Sold (MLS) $95,000 FRESNOMLS
  • 2022-06-25 Pending FRESNOMLS
  • 2022-06-13 Relisted FRESNOMLS
  • 2022-05-18 Pending FRESNOMLS
  • 2022-05-07 Relisted FRESNOMLS
  • 2022-03-13 Pending FRESNOMLS
  • 2022-02-02 Relisted FRESNOMLS
  • 2022-01-18 Pending FRESNOMLS
  • 2021-12-10 Listed $99,975 FRESNOMLS
  • 2014-07-11 Sold (MLS) $19,500 FRESNOMLS
  • 2014-06-13 Delisted FRESNOMLS
  • 2014-06-13 Price Changed $23,000 FRESNOMLS
  • 2014-05-09 Listed $19,500 FRESNOMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…