CashFlowRE
Sign in Sign up
336 E Alluvial Ave #98
C+ Composite 62.31
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 +28.5/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.9/10.0
  • Schools +5.9/10.0
  • Condition / age +4.0/5.0
  • Livability +3.1/5.0
  • Rent growth +3.0/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$166,000

336 E Alluvial Ave #98 · Fresno, CA 93720
3 bd · 2.0 ba · 1,288 sqft · Manufactured · 122 Days on market
Built 2017 Good condition $129/sqft · 41% above area Est $118k · 41% over ↓ 9% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Located in the desirable San Joaquin Village Mobile Home Park across from Kaiser Permanente and minutes from River Park Shopping Center, this 2017-built manufactured home offers 1,288 sq. ft. of well-designed living space with 3 bedrooms and 2 full baths.The open layout features a spacious kitchen with island, extra storage, and pantry cabinet, plus a welcoming family room with a large electric freestanding fireplace (remote controlled) and space for a big-screen TV. Ceiling fans throughout, indoor laundry with storage, interior blinds with exterior privacy screens, and security doors on both entries add comfort and peace of mind.Enjoy low-maintenance landscaping with synthetic grass and rock, plus a 10x10 Tuff Shed for added storage. Move-in ready in a prime Fresno location!--

Key facts

  • Dryer
  • Lg washer
  • Community pool

Tags

LG WASHERDRYERFREE STANDING FIREPLACETALL KITCHEN PANTRY STORAGE

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 $166k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $541 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $166k).
  • Recommended offer: $146k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.2% 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+, schools D.
  • 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.
  • 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 $1k of loan paydown is wiped out by about $5k 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 $46k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 122 days — a 12% lower offer ($146k) is reasonable based on typical stale-listing flexibility.

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 $146,080 (12.0% below list)

Questions for the listing agent

  1. It's been on market 122 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.29%
Cap rate
10.21%
Cash-on-cash
13.98%
DSCR
1.62
GRM
6.5

CMA / ARV

ARV (median comp)
$117,500
List price
$166,000
Delta
41.28%
Verdict
OVERPRICED
Comps
14 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
336 E Alluvial Ave #126 0.00mi 4/2.0 (+1) 1,344 (+4%) 4mo $65,000 $48 85
336 E Alluvial Ave #161 0.00mi 3/2.0 1,248 (-3%) 13mo $116,000 $93 84
336 E Alluvial Ave #144 0.05mi 3/2.0 1,394 (+8%) 4mo $200,000 $143 80
336 E Alluvial #79 #79 0.00mi 4/2.0 (+1) 1,344 (+4%) 12mo $103,000 $77 78
336 E Alluvial #79 #79 0.00mi 4/2.0 (+1) 1,344 (+4%) 12mo $103,000 $77 78
336 E Alluvial #167 0.05mi 3/2.0 1,440 (+12%) 4mo $90,000 $63 75
336 E Alluvial Ave Spc 4 0.00mi 2/2.0 (-1) 1,440 (+12%) 2mo $110,000 $76 74
336 E Alluvial Ave Spc 4 0.00mi 2/2.0 (-1) 1,440 (+12%) 2mo $110,000 $76 74
336 E Alluvial #166 0.07mi 3/2.0 1,440 (+12%) 4mo $131,500 $91 74
336 E Alluvial Ave #67 0.00mi 3/2.0 1,440 (+12%) 12mo $128,000 $89 71
7676 N Fresno St #111 0.23mi 2/2.0 (-1) 1,248 (-3%) 14mo $116,000 $93 67
7676 N Fresno St #75 0.23mi 2/2.0 (-1) 1,392 (+8%) 19mo $121,000 $87 55

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
3.0%
Equity multiple
1.11×
Total profit
$5,294
Equity at exit
$24,751
10-year hold
IRR
11.5%
Equity multiple
1.86×
Total profit
$39,830
Equity at exit
$14,353

Cash invested: $46,480 (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
6.5×

Monthly cashflow live

Estimated rent
$2,137 high interval (Pro) →
Mortgage (P&I)
$871
Tax est. 1.5%
$208 /mo · $2,490/yr
Insurance
$69
HOA
$0
Vacancy / Maint / Mgmt
$449
Net cashflow
$541

Break-even live

Break-even rent $1,452
Max offer price $166,000
Occupancy floor 70%

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
$41,500
Closing costs
$4,980
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 2d 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 2d 1 0.99mi
6515 N Orchard St Fresno, CA 3.0 2.0 1500 $2,300 $1.53 15d 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 15d 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 18 events

  1. 2026-06-18
    days on market $166,000 Active 122 DOM
  2. 2026-06-17
    days on market $166,000 Active 121 DOM
  3. 2026-06-16
    days on market $166,000 Active 120 DOM
  4. 2026-06-15
    price $166,000 Active 119 DOM
  5. 2026-06-15
    days on market $175,000 Active 119 DOM
  6. 2026-06-13
    days on market $175,000 Active 117 DOM
  7. 2026-06-13
    days on market $175,000 Active 116 DOM
  8. 2026-06-10
    days on market $175,000 Active 114 DOM
  9. 2026-06-09
    days on market $175,000 Active 113 DOM
  10. 2026-06-08
    days on market $175,000 Active 112 DOM
  11. 2026-06-07
    pricedays on market $175,000 Active 111 DOM
  12. 2026-06-05
    days on market $182,500 Active 108 DOM
  13. 2026-06-03
    days on market $182,500 Active 107 DOM
  14. 2026-06-02
    days on market $182,500 Active 106 DOM
  15. 2026-06-01
    days on market $182,500 Active 105 DOM
  16. 2026-05-31
    days on market $182,500 Active 104 DOM
  17. 2026-04-10
    price $182,500 788-char remark
    Show marketing remark (788 chars)

    Located in the desirable San Joaquin Village Mobile Home Park across from Kaiser Permanente and minutes from River Park Shopping Center, this 2017-built manufactured home offers 1,288 sq. ft. of well-designed living space with 3 bedrooms and 2 full baths.The open layout features a spacious kitchen with island, extra storage, and pantry cabinet, plus a welcoming family room with a large electric freestanding fireplace (remote controlled) and space for a big-screen TV. Ceiling fans throughout, indoor laundry with storage, interior blinds with exterior privacy screens, and security doors on both entries add comfort and peace of mind.Enjoy low-maintenance landscaping with synthetic grass and rock, plus a 10x10 Tuff Shed for added storage. Move-in ready in a prime Fresno location!--

  18. 2026-02-16
    listed $200,000 Active 788-char remark
    Show marketing remark (788 chars)

    Located in the desirable San Joaquin Village Mobile Home Park across from Kaiser Permanente and minutes from River Park Shopping Center, this 2017-built manufactured home offers 1,288 sq. ft. of well-designed living space with 3 bedrooms and 2 full baths.The open layout features a spacious kitchen with island, extra storage, and pantry cabinet, plus a welcoming family room with a large electric freestanding fireplace (remote controlled) and space for a big-screen TV. Ceiling fans throughout, indoor laundry with storage, interior blinds with exterior privacy screens, and security doors on both entries add comfort and peace of mind.Enjoy low-maintenance landscaping with synthetic grass and rock, plus a 10x10 Tuff Shed for added storage. Move-in ready in a prime Fresno location!--

ⓘ 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 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
$25,649
− Mortgage interest
−$9,299
− Property taxes
−$2,490
− Insurance
−$830
− Repairs & maintenance
−$2,052
− Management
−$2,052
− Depreciation
−$4,829
Taxable income
$4,097
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$983
After-tax cash flow
$5,513/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This 2017-built manufactured home in San Joaquin Village Mobile Home Park is in good condition with a good condition score of 80. It has a good kitchen, bathrooms, exterior, flooring, and systems. The home is move-in ready with minor maintenance items to address. The highest-ROI updates would be painting the interior walls, replacing outdoor light fixtures, and replacing the blinds.

Value-add opportunities

  • Both Paint interior walls — Fresh paint can enhance the home's curb appeal and interior aesthetics.
  • Both Replace outdoor light fixtures — Upgrading the outdoor lighting can improve the home's curb appeal and safety.
  • Both Replace blinds — Clean and updated blinds can improve the home's curb appeal and interior aesthetics.

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint interior walls — Fresh paint can enhance the home's curb appeal and interior aesthetics.
  • Both Replace outdoor light fixtures — Upgrading the outdoor lighting can improve the home's curb appeal and safety.
  • Both Replace blinds — Clean and updated blinds can improve the home's curb appeal and interior aesthetics.

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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

-8.8% since first listed
2 events — show timeline
  • 2026-04-10 Price Changed $182,500 FRESNOMLS
  • 2026-02-16 Listed $200,000 FRESNOMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…