CashFlowRE
Sign in Sign up
1120 E Joanne Ave
C Composite 58.3
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 +20.9/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.7/10.0
  • 1% rule +5.1/10.0
  • Schools +3.0/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$169,999

1120 E Joanne Ave · Pixley, CA 93225
2 bd · 1.0 ba · 884 sqft · SingleFamily public records · 57 Days on market
Built 1962 7,920 sqft lot Est $259k · 34% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Perfect opportunity for first time home buyers! This amazing 2 bedroom and 1 bathroom is ready for you and your family. This cozy home is well maintained. With plenty of backyard space for entertainment, gardening or a furry friend. The highlight of the home has to be the amazing large backyard with 2 mature trees for the sunny days. As well as a large deck patio for entertaining. Call Listing Agent for a schedule for a showing today! This home will not last long!

Key facts

  • 7,920 sq ft lot
  • Built 1962
  • Listed 57 days

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/1.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $238 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Recommended offer: $165k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 52/100 on livability (#989 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing B+; Watch: schools F, crime F, amenities F.
  • Tulare Joint Union High (suburban): math 18% / reading 52% proficiency, ranked #280 of 517 in CA (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 122 active listings in the ZIP; 1,447 units permitted in Tulare County in 2024 (307 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Tulare County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 57 days — a 3% lower offer ($165k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y 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: moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $164,899 (3.0% below list)

Questions for the listing agent

  1. It's been on market 57 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 1962 — 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. 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
1.01%
Cap rate
7.97%
Cash-on-cash
6.00%
DSCR
1.27
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$259,012
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
316 S Maple St 0.29mi 2/1.0 920 (+4%) 23mo $137,000 $149 61
561 W Bradbury Ave 0.74mi 3/1.8 (+1) 1,008 (+14%) 21mo $295,000 $293 16

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-7.0%
Equity multiple
0.74×
Total profit
$-12,397
Equity at exit
$25,347
10-year hold
IRR
2.5%
Equity multiple
1.18×
Total profit
$8,685
Equity at exit
$14,698

Cash invested: $47,600 (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 93225

Home prices YoY
-5.5%
Active inventory
122
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$1,715 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$154 /mo · $1,853/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$360
Net cashflow
$238

Break-even live

Break-even rent $1,414
Max offer price $169,999
Occupancy floor 81%

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
$42,500
Closing costs
$5,100
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 12 events

  1. 2023-02-02
    soldstatus $175,000 Closed 468-char remark
    Show marketing remark (468 chars)

    Perfect opportunity for first time home buyers! This amazing 2 bedroom and 1 bathroom is ready for you and your family. This cozy home is well maintained. With plenty of backyard space for entertainment, gardening or a furry friend. The highlight of the home has to be the amazing large backyard with 2 mature trees for the sunny days. As well as a large deck patio for entertaining. Call Listing Agent for a schedule for a showing today! This home will not last long!

  2. 2023-02-02
    soldstatus $160,000
    Show marketing remark (468 chars)

    Perfect opportunity for first time home buyers! This amazing 2 bedroom and 1 bathroom is ready for you and your family. This cozy home is well maintained. With plenty of backyard space for entertainment, gardening or a furry friend. The highlight of the home has to be the amazing large backyard with 2 mature trees for the sunny days. As well as a large deck patio for entertaining. Call Listing Agent for a schedule for a showing today! This home will not last long!

  3. 2023-01-30
    status Pending
  4. 2022-12-13
    status Active
    Show marketing remark (468 chars)

    Perfect opportunity for first time home buyers! This amazing 2 bedroom and 1 bathroom is ready for you and your family. This cozy home is well maintained. With plenty of backyard space for entertainment, gardening or a furry friend. The highlight of the home has to be the amazing large backyard with 2 mature trees for the sunny days. As well as a large deck patio for entertaining. Call Listing Agent for a schedule for a showing today! This home will not last long!

  5. 2022-12-13
    status Active 468-char remark
    Show marketing remark (468 chars)

    Perfect opportunity for first time home buyers! This amazing 2 bedroom and 1 bathroom is ready for you and your family. This cozy home is well maintained. With plenty of backyard space for entertainment, gardening or a furry friend. The highlight of the home has to be the amazing large backyard with 2 mature trees for the sunny days. As well as a large deck patio for entertaining. Call Listing Agent for a schedule for a showing today! This home will not last long!

  6. 2022-11-09
    status Pending 468-char remark
    Show marketing remark (468 chars)

    Perfect opportunity for first time home buyers! This amazing 2 bedroom and 1 bathroom is ready for you and your family. This cozy home is well maintained. With plenty of backyard space for entertainment, gardening or a furry friend. The highlight of the home has to be the amazing large backyard with 2 mature trees for the sunny days. As well as a large deck patio for entertaining. Call Listing Agent for a schedule for a showing today! This home will not last long!

  7. 2022-11-09
    status Pending
    Show marketing remark (468 chars)

    Perfect opportunity for first time home buyers! This amazing 2 bedroom and 1 bathroom is ready for you and your family. This cozy home is well maintained. With plenty of backyard space for entertainment, gardening or a furry friend. The highlight of the home has to be the amazing large backyard with 2 mature trees for the sunny days. As well as a large deck patio for entertaining. Call Listing Agent for a schedule for a showing today! This home will not last long!

  8. 2022-10-24
    listed $169,999 Active 468-char remark
    Show marketing remark (468 chars)

    Perfect opportunity for first time home buyers! This amazing 2 bedroom and 1 bathroom is ready for you and your family. This cozy home is well maintained. With plenty of backyard space for entertainment, gardening or a furry friend. The highlight of the home has to be the amazing large backyard with 2 mature trees for the sunny days. As well as a large deck patio for entertaining. Call Listing Agent for a schedule for a showing today! This home will not last long!

  9. 2022-10-24
    listed $169,999 Active
    Show marketing remark (468 chars)

    Perfect opportunity for first time home buyers! This amazing 2 bedroom and 1 bathroom is ready for you and your family. This cozy home is well maintained. With plenty of backyard space for entertainment, gardening or a furry friend. The highlight of the home has to be the amazing large backyard with 2 mature trees for the sunny days. As well as a large deck patio for entertaining. Call Listing Agent for a schedule for a showing today! This home will not last long!

  10. 2007-09-07
    soldstatus $100,000
  11. 2004-08-02
    soldstatus $44,000
  12. 1988-06-13
    soldstatus $34,000

ⓘ 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
$1,853 · $154/mo
Projected year-2 tax
$1,853 · $154/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 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥106°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 30 unhealthy d/yr today · 34 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
$20,578
− Mortgage interest
−$9,523
− Property taxes
−$1,853
− Insurance
−$850
− Repairs & maintenance
−$1,646
− Management
−$1,646
− Depreciation
−$4,945
Taxable income
$115
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$28
After-tax cash flow
$2,829/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
Tulare Joint Union High
NCES district ID
0639930
Math proficiency
18% ▼ -6.00%
Reading proficiency
52% ▼ -1.00%
Median HH income
$46,858
Composite
29.91/100
National rank
#6384
State rank
#280 of 517 in CA

Livability — Pixley

Score
52/100
State rank
#989
US rank
#24708

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Pixley, CA
Population (ZIP)
4,532

Population outlook (Tulare County) Hauer SSP2

Today (2025)
484,681 people
By 2030
496,241 · +2.4%
By 2040
518,507 · +7.0%
By 2050
534,920 · +10.4%
By 2075
548,417 · +13.2%
By 2100
513,085 · +5.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 14% Two or more races 8%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Slovak 5% Serbian 3% Portuguese 3%
Foreign-born
9% · Canada, South Korea
Languages at home
90% English-only · Spanish 8% Arabic 1%

Political lean MEDSL · Tulare

2024 margin
Strong R (+20.7) · D 38.5% · R 59.2% · Other 2.3%
2008→2024 swing
-5.4pp toward R · 2008: -15.3pp · 2024: -20.7pp
All cycles
2024: R+20.7 2020: R+7.8 2016: R+12.1 2012: R+17.8 2008: R+15.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -20.47%
Current HPI
354.6398
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

+370.6% since first listed
12 events — show timeline
  • 2023-02-02 Sold (Public Records) $160,000 Public Records
  • 2023-02-02 Sold (MLS) $175,000 TCMLS
  • 2023-01-30 Pending GEMLS
  • 2022-12-13 Relisted GEMLS
  • 2022-12-13 Relisted TCMLS
  • 2022-11-09 Pending TCMLS
  • 2022-11-09 Pending GEMLS
  • 2022-10-24 Listed $169,999 GEMLS
  • 2022-10-24 Listed $169,999 TCMLS
  • 2007-09-07 Sold (Public Records) $100,000 Public Records
  • 2004-08-02 Sold (Public Records) $44,000 Public Records
  • 1988-06-13 Sold (Public Records) $34,000 Public Records

Property tax history

+8.2%/yr

Latest (2025): $1,853 · +0.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…