CashFlowRE
Sign in Sign up
371 Bethel Ave #7
C+ Composite 61.98
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 +3.7/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.4/15.0
  • Appreciation +0.0/10.0

$150,000

371 Bethel Ave #7 · Sanger, CA 93657
3 bd · 1.0 ba · 1,440 sqft · Manufactured public records · 18 Days on market
Built 1980 Est $130k · 16% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Vista Del Monte Mobile Home Park offering Sanger's finest Senior Living. Enjoy the pool, tennis court and club house. For an additional fee you can store your own RV right there on the premises for your convenience. The interior is lovely and has been beautifully maintained. The kitchen and master bath have been remodeled. Pride of ownership shows throughout home and landscape.

Key facts

  • Tennis court
  • Remodeled kitchen
  • Pool

Tags

POOLTENNIS COURTCLUB HOUSEREMODELED KITCHENREMODELED MASTER BATH

Property features AI

Finance

  • Other: Living area sourced from public records; Located in Fresno County
  • HOA & community: Community pool; Clubhouse

Exterior

  • Parking: Carport; Has carport
  • Utilities: Electric service on; Public sewer; Public utilities
  • Home design: Mobile home
  • Construction: Wood siding; Composition roof; Wood subfloor foundation; Built one story
  • Exterior features: One-level; Covered patio/porch; Shed(s); Urban lot with front sprinklers and automatic sprinklers; Private in-ground community pool

Interior

  • Kitchen: Built-in range/oven; Disposal; Dishwasher
  • Flooring: Other flooring
  • Bathrooms: 2 bathrooms; Tub/shower and separate shower
  • Heating & cooling: Central heating and cooling; Has heating; Has cooling
  • Interior features: Built-in range/oven; Disposal; Dishwasher
  • 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/1.0-bath manufactured listed at $150k.

Deal economics

  • At list price, monthly cash flow is $751 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.
  • Cap rate 12.3% vs local median 3.6% in Sanger — 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 58/100 on livability (#668 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: employment C-, crime D+, amenities F.
  • Sanger Unified (town): math 22% / reading 62% proficiency, ranked #216 of 517 in CA (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Ronald W. Reagan Elementary (552 students, 69% FRL); Washington Academic Middle (math 10% / reading 10%, grade F, #474 of 498 statewide, top 99%, 1,462 students, 75% FRL); Sanger High (math 24% / reading 66%, grade D-, #425 of 1,170 statewide, top 37%, 2,734 students, 67% FRL).
  • Zoned-school proficiency averages 28% at this address vs 42% district-wide (-14 pts) — the specific schools serving this property underperform the Sanger Unified average; the district grade overstates school quality for this exact location.
  • Market conditions: 151 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 10d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 2,426 units permitted in Fresno County in 2024 (296 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($79k/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 $1k 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 + 3.0% rent growth), your $42k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 6→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $147,750 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Crime grade is D 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?
  3. 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.
  4. 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.
  5. 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
1.51%
Cap rate
12.30%
Cash-on-cash
21.47%
DSCR
1.96
GRM
5.5

CMA / ARV

ARV (on-the-fly)
$129,600
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
371 Bethel Ave Unit SP 51 0.00mi 3/2.0 1,440 (0%) 7mo $129,000 $90 90
371 Bethel Ave #59 0.15mi 2/2.0 (-1) 1,440 (0%) 2mo $86,500 $60 82
371 Bethel Ave #101 0.00mi 2/2.0 (-1) 1,440 (0%) 16mo $82,000 $57 78
371 Bethel Ave #99 0.00mi 2/2.0 (-1) 1,344 (-7%) 3mo $109,674 $82 78
371 Bethel Ave #45 0.00mi 2/2.0 (-1) 1,440 (0%) 16mo $85,000 $59 77
371 Bethel #109 0.00mi 2/2.0 (-1) 1,440 (0%) 18mo $116,000 $81 76
371 Bethel Ave #85 0.00mi 2/2.0 (-1) 1,440 (0%) 18mo $147,000 $102 76
371 Bethel Ave #85 0.00mi 2/2.0 (-1) 1,440 (0%) 18mo $147,000 $102 76
371 Bethel Ave #102 0.00mi 3/2.0 1,248 (-13%) 2mo $127,500 $102 72
371 Bethel Ave Ave #86 0.00mi 2/2.0 (-1) 1,344 (-7%) 13mo $160,000 $119 69
371 Bethel Ave Spc 2 0.00mi 2/2.0 (-1) 1,248 (-13%) 9mo $134,000 $107 61
371 N Bethel #81 0.15mi 2/2.0 (-1) 1,604 (+11%) 17mo $145,000 $90 50

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
14.0%
Equity multiple
1.56×
Total profit
$23,587
Equity at exit
$22,365
10-year hold
IRR
22.8%
Equity multiple
2.96×
Total profit
$82,304
Equity at exit
$12,969

Cash invested: $42,000 (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 93657

Active inventory
151
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$2,263 medium interval (Pro) →
Mortgage (P&I)
$787
Tax est. 1.5%
$188 /mo · $2,250/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$475
Net cashflow
$751

Break-even live

Break-even rent $1,312
Max offer price $150,000
Occupancy floor 62%

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
$37,500
Closing costs
$4,500
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
2892 Florence Ave Sanger, CA 3.0 2.0 1731 $2,400 $1.39 10d 1 0.63mi
1415 De Witt Ave Sanger, CA 3.0 1.0 1156 $1,700 $1.47 1d 1 1.19mi
1319 Sanger Ave Sanger, CA 3.0 2.0 1100 $1,695 $1.54 16d 1 1.37mi

Listing history 15 events

  1. 2026-06-18
    days on market $150,000 Active 18 DOM
  2. 2026-06-17
    days on market $150,000 Active 17 DOM
  3. 2026-06-16
    days on market $150,000 Active 16 DOM
  4. 2026-06-15
    days on market $150,000 Active 15 DOM
  5. 2026-06-13
    days on market $150,000 Active 13 DOM
  6. 2026-06-13
    days on market $150,000 Active 12 DOM
  7. 2026-06-10
    days on market $150,000 Active 10 DOM
  8. 2026-06-09
    days on market $150,000 Active 9 DOM
  9. 2026-06-08
    days on market $150,000 Active 8 DOM
  10. 2026-06-07
    days on market $150,000 Active 7 DOM
  11. 2026-06-05
    days on market $150,000 Active 4 DOM
  12. 2026-06-03
    days on market $150,000 Active 3 DOM
  13. 2026-06-02
    days on market $150,000 Active 2 DOM
  14. 2026-06-01
    remarks 380-char remark
  15. 2026-06-01
    listed $150,000 Active 1 DOM

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

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 6 d/yr ≥105°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 52 unhealthy d/yr today · 58 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
$27,160
− Mortgage interest
−$8,402
− Property taxes
−$2,250
− Insurance
−$750
− Repairs & maintenance
−$2,173
− Management
−$2,173
− Depreciation
−$4,364
Taxable income
$7,049
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,692
After-tax cash flow
$7,325/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
Sanger Unified
NCES district ID
0635250
Math proficiency
22% ▼ -21.00%
Reading proficiency
62% ▲ 9.00%
Median HH income
$57,180
Composite
36.67/100
National rank
#4608
State rank
#216 of 517 in CA

Livability — Sanger

Score
58/100
State rank
#668
US rank
#20675

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sanger, CA
County
Fresno County · 834,801 people
City population
36,205
Metro
Fresno, CA
Population (ZIP)
36,205
Household income
$78,904
Rent vs Own
31.5% rent · 68.5% own
Severe rent burden
878.0

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
Predominantly Hispanic (68%)
Race & ethnicity
Hispanic / Latino 68% White 25% Two or more races 17% Asian 5% Native American 2%
Hispanic origin (detail)
Mexican 64%
Common ancestry
Russian 1% Italian 1% Iranian 1%
Foreign-born
19% · Canada, China
Languages at home
52% English-only · Spanish 44% Other Asian/Pacific 2% Other Indo-European 1%

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
▼ -254.86%
Current HPI
366.3783
Rent YoY
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

1 event — show timeline
  • 2026-05-07 Listed $150,000 FRESNOMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…