CashFlowRE
Sign in Sign up
1001 Sylmar Ave #126
A- Composite 80.33
Why this score? — see what drove the A- 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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +5.9/10.0
  • Livability +3.8/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$93,000

1001 Sylmar Ave #126 · Clovis, CA 93612
3 bd · 1.0 ba · 1,248 sqft · Manufactured public records · 239 Days on market
Built 1973 $75/sqft · 23% below area Est $121k · 23% under

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

Listing remarks MLS

located in THE WOODS 55+ Senior Mobile Park - 1001 Sylmar Avenue #126. This Home is ABSOLUTELY THE MOST REASONABLY PRICED HOME IN CLOVIS IN EVERY WAY! Compare and Save. This spacious home provides 1348 sq.ft. living area with many extra amenities: inside laundry, plus includes the 100 sq.ft. air conditioned Tuff Shed Bonus Studio with windows and skylight, Beautiful Clubhouse, pool, spa, weight room, pool tables, and great community neighbors. Must see this one

Key facts

  • Community pool
  • Built 1973
  • Listed 239 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 3-bed/1.0-bath manufactured listed at $93k.

Deal economics

  • At list price, monthly cash flow is $924 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $93k).
  • Recommended offer: $82k (12.0% below list) — sets the bar for market timing.
  • Cap rate 18.2% vs local median 3.0% in Clovis — 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 76/100 on livability (#92 in CA, #3,307 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, employment A; Watch: amenities C-, health & safety D, cost of living 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.
  • Market conditions: Rents rising (+2.6%/yr); 85 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,426 units permitted in Fresno County in 2024 (296 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($67k/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 $643 of loan paydown is wiped out by about $3k 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 + 2.6% rent growth), your $26k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 239 days — a 12% lower offer ($82k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 24y ago; this cycle's ask has dropped $6k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $32k; list at $93k implies a 186% gain — meaningful room to come down on a strong offer.
Recommended offer $81,840 (12.0% below list)

Questions for the listing agent

  1. It's been on market 239 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
2.00%
Cap rate
18.22%
Cash-on-cash
42.59%
DSCR
2.89
GRM
4.2

CMA / ARV

ARV (median comp)
$121,419
List price
$93,000
Delta
-23.41%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1001 Sylmar Ave. #198 0.00mi 2/2.0 (-1) 1,248 (0%) 6mo $129,000 $103 86
1001 Sylmar Ave #121 0.00mi 2/2.0 (-1) 1,248 (0%) 8mo $128,500 $103 84
1001 Sylmar Ave #142 0.00mi 2/2.0 (-1) 1,248 (0%) 11mo $79,000 $63 82
1001 Sylmar Ave #131 0.00mi 3/2.0 1,404 (+12%) 1mo $136,500 $97 74
1001 Sylmar Ave #4 0.00mi 2/2.0 (-1) 1,322 (+6%) 11mo $135,000 $102 72
1500 W Villa #32 0.43mi 2/2.0 (-1) 1,248 (0%) 1mo $98,500 $79 70
1001 Sylmar Ave #82 0.18mi 2/2.0 (-1) 1,152 (-8%) 12mo $95,000 $82 59
1001 Sylmar Ave #82 0.18mi 2/2.0 (-1) 1,152 (-8%) 12mo $95,000 $82 59
1500 Villa Ave #37 0.43mi 3/2.0 1,344 (+8%) 9mo $72,500 $54 56
1500 Villa Ave #53 0.43mi 2/1.8 (-1) 1,128 (-10%) 10mo $69,950 $62 47
2110 Helm Ave #59 0.70mi 2/2.0 (-1) 1,344 (+8%) 11mo $85,000 $63 37
1724 Minnewawa Ave 0.69mi 2/2.0 (-1) 1,100 (-12%) 10mo $65,000 $59 30

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 · 2.65% rent growth · sell at horizon

5-year hold
IRR
38.9%
Equity multiple
2.66×
Total profit
$43,103
Equity at exit
$13,867
10-year hold
IRR
45.2%
Equity multiple
5.24×
Total profit
$110,533
Equity at exit
$8,041

Cash invested: $26,040 (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 93612

Rents YoY
2.6%
Active inventory
85
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$1,863 high interval (Pro) →
Mortgage (P&I)
$488
Tax from tax record
$21 /mo · $250/yr
Insurance
$39
HOA
$0
Vacancy / Maint / Mgmt
$391
Net cashflow
$924

Break-even live

Break-even rent $693
Max offer price $93,000
Occupancy floor 45%

Sensitivity live

Price -10% $977 -5% $950 +0% $924 +5% $898 +10% $871
Rent -10% $777 -5% $851 +0% $924 +5% $998 +10% $1,071
Rate -1.0pp $971 -0.5pp $948 base $924 +0.5pp $900 +1.0pp $875

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
$23,250
Closing costs
$2,790
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1099 Sylmar Ave Clovis, CA 2.0 1.0 965 $1,750 $1.81 24d 3 0.10mi
1038 Tollhouse Rd Unit 1038 Clovis, CA 2.0 1.5 1100 $1,800 $1.64 3d 1 0.22mi
1042 Adler Dr Clovis, CA 2.0 1.5 1200 $1,895 $1.58 44d 1 0.27mi
322 W Barstow Ave Unit 101 Clovis, CA 2.0 2.0 1100 $2,150 $1.95 44d 1 0.33mi
707 Bush Ave Clovis, CA 2.0 1.0 950 $1,575 $1.66 44d 1 0.36mi
1108 Villa Ave Clovis, CA 2.0 1.5 900 $1,500 $1.67 44d 1 0.37mi
434 W Stuart Ave Unit 2 Clovis, CA 2.0 1.0 860 $1,575 $1.83 3d 1 0.47mi
740 Villa Ave Clovis, CA 2.0 2.0 922 $1,950 $2.11 21d 1 0.48mi
139 W Portals Ave Clovis, CA 2.0 1.0 1014 $1,600 $1.58 44d 1 0.50mi
608 W Scott Ave Clovis, CA 3.0 2.0 1398 $2,100 $1.50 2d 1 0.50mi
50 W 9th St Clovis, CA 2.0 2.0 1100 $1,500 $1.36 24d 1 0.61mi
537 W Escalon Ave Apt 101 Clovis, CA 2.0 2.0 1000 $1,600 $1.60 44d 1 0.64mi
69 W Beverly Ave Unit Advertising Unit Clovis, CA 2.0 1.0 850 $1,650 $1.94 44d 1 0.67mi
55 W Bullard Ave Clovis, CA 1.0–2.0 1.0 800 $1,771 $2.21 2d 13 0.71mi
5082 Primitivo Way Fresno, CA 1.0–2.0 1.0 847 $1,945 $2.30 12d 2 0.80mi
2243 Helm Ave Unit 102 Clovis, CA 2.0 2.0 1100 $1,925 $1.75 21d 1 0.84mi
3143 Matoian Way Fresno, CA 1.0–2.0 1.0–2.0 971 $1,960 $2.02 44d 1 0.89mi
445 W San Gabriel Ave Clovis, CA 4.0 2.0 1448 $2,400 $1.66 24d 1 0.95mi
251 Minnewawa Ave Clovis, CA 2.0 1.5 1100 $2,100 $1.91 15d 1 0.95mi
189 W Santa Ana Ave Apt F Clovis, CA 2.0 1.0 800 $1,450 $1.81 3d 1 0.99mi
841 W San Gabriel Ave Clovis, CA 3.0 2.0 1288 $1,995 $1.55 44d 1 1.02mi
33 W Santa Ana Ave Apt A Clovis, CA 2.0 1.5 900 $1,450 $1.61 3d 1 1.08mi
835 W Pico Ave Clovis, CA 1.0–2.0 1.0 761 $1,595 $2.10 2d 3 1.11mi
2777 Willow Ave Clovis, CA 1.0–2.0 1.0 812 $1,769 $2.18 2d 8 1.12mi
2810 Willow Ave Clovis, CA 2.0 2.0 890 $1,572 $1.77 11d 1 1.19mi
2810 Willow Ave Clovis, CA 2.0 2.0 928 $1,623 $1.75 24d 1 1.19mi
400 W Gettysburg Ave Apt 204A Clovis, CA 2.0 1.0 904 $1,600 $1.77 44d 1 1.20mi
400 W Gettysburg Ave Unit 206B Clovis, CA 2.0 1.0 904 $1,500 $1.66 24d 1 1.20mi
400 W Gettysburg Ave Unit 101A Clovis, CA 2.0 1.0 904 $1,580 $1.75 24d 1 1.20mi
400 W Gettysburg Ave Unit 243A Clovis, CA 2.0 1.0 904 $1,500 $1.66 3d 1 1.20mi
400 W Gettysburg Ave Unit 143A Clovis, CA 2.0 1.0 904 $1,650 $1.83 21d 1 1.20mi
400 W Gettysburg Ave Unit 116B Clovis, CA 2.0 2.0 994 $1,795 $1.81 44d 1 1.20mi
400 W Gettysburg Ave Apt 208A Clovis, CA 2.0 1.0 904 $1,500 $1.66 44d 1 1.20mi
400 W Gettysburg Ave Unit 215B Clovis, CA 2.0 2.0 994 $1,780 $1.79 44d 1 1.20mi
400 W Gettysburg Ave Apt 223A Clovis, CA 2.0 2.0 994 $1,700 $1.71 44d 1 1.20mi
4885 N Chestnut Ave Fresno, CA 2.0 1.5 1125 $1,565 $1.39 44d 1 1.21mi
145 Rall Ave Clovis, CA 3.0 2.0 1200 $1,900 $1.58 16d 1 1.22mi
2800 Willow Ave Clovis, CA 1.0–2.0 1.0–2.0 774 $1,633 $2.11 2d 7 1.23mi
2967 Terry Ave Clovis, CA 3.0 1.5 1099 $2,095 $1.91 24d 1 1.33mi
68 W Norwich Ave Clovis, CA 4.0 2.0 1312 $2,500 $1.91 44d 1 1.35mi

Listing history 21 events

  1. 2026-06-18
    days on market $93,000 Active 239 DOM
  2. 2026-06-17
    days on market $93,000 Active 238 DOM
  3. 2026-06-16
    days on market $93,000 Active 237 DOM
  4. 2026-06-15
    days on market $93,000 Active 236 DOM
  5. 2026-06-13
    days on market $93,000 Active 234 DOM
  6. 2026-06-13
    days on market $93,000 Active 233 DOM
  7. 2026-06-10
    days on market $93,000 Active 231 DOM
  8. 2026-06-09
    days on market $93,000 Active 230 DOM
  9. 2026-06-08
    days on market $93,000 Active 229 DOM
  10. 2026-06-07
    days on market $93,000 Active 228 DOM
  11. 2026-06-05
    days on market $93,000 Active 225 DOM
  12. 2026-06-03
    days on market $93,000 Active 224 DOM
  13. 2026-06-02
    days on market $93,000 Active 223 DOM
  14. 2026-06-01
    days on market $93,000 Active 222 DOM
  15. 2026-05-31
    days on market $93,000 Active 221 DOM
  16. 2026-03-28
    price $93,000 465-char remark
    Show marketing remark (465 chars)

    located in THE WOODS 55+ Senior Mobile Park - 1001 Sylmar Avenue #126. This Home is ABSOLUTELY THE MOST REASONABLY PRICED HOME IN CLOVIS IN EVERY WAY! Compare and Save. This spacious home provides 1348 sq.ft. living area with many extra amenities: inside laundry, plus includes the 100 sq.ft. air conditioned Tuff Shed Bonus Studio with windows and skylight, Beautiful Clubhouse, pool, spa, weight room, pool tables, and great community neighbors. Must see this one

  17. 2025-10-22
    listed $98,500 Active 465-char remark
    Show marketing remark (465 chars)

    located in THE WOODS 55+ Senior Mobile Park - 1001 Sylmar Avenue #126. This Home is ABSOLUTELY THE MOST REASONABLY PRICED HOME IN CLOVIS IN EVERY WAY! Compare and Save. This spacious home provides 1348 sq.ft. living area with many extra amenities: inside laundry, plus includes the 100 sq.ft. air conditioned Tuff Shed Bonus Studio with windows and skylight, Beautiful Clubhouse, pool, spa, weight room, pool tables, and great community neighbors. Must see this one

  18. 2002-07-14
    soldstatus $32,500 194-char remark
    Show marketing remark (194 chars)

    Well built manufactured home built in 1993. Awnings on both sides. Central Heat & AC for year round comfort. Storage shed included. Nice gated Community for seniors over 55 years of age.

  19. 2002-06-14
    price $32,900 194-char remark
    Show marketing remark (194 chars)

    Well built manufactured home built in 1993. Awnings on both sides. Central Heat & AC for year round comfort. Storage shed included. Nice gated Community for seniors over 55 years of age.

  20. 2002-06-14
    historical 194-char remark
    Show marketing remark (194 chars)

    Well built manufactured home built in 1993. Awnings on both sides. Central Heat & AC for year round comfort. Storage shed included. Nice gated Community for seniors over 55 years of age.

  21. 2002-06-01
    listed $32,500 194-char remark
    Show marketing remark (194 chars)

    Well built manufactured home built in 1993. Awnings on both sides. Central Heat & AC for year round comfort. Storage shed included. Nice gated Community for seniors over 55 years of age.

ⓘ 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
$250 · $21/mo
Projected year-2 tax
$707 · $59/mo
Expected delta
+$457/yr (+$38/mo · 182.7%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,350
− Mortgage interest
−$5,209
− Property taxes
−$250
− Insurance
−$465
− Repairs & maintenance
−$1,788
− Management
−$1,788
− Depreciation
−$2,705
Taxable income
$10,144
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,435
After-tax cash flow
$8,655/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 — Clovis

Score
76/100
State rank
#92
US rank
#3307

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clovis, CA
County
Fresno County · 834,801 people
City population
139,989
Metro
Fresno, CA
Population (ZIP)
37,755
Household income
$66,683
Rent vs Own
61.6% rent · 38.4% own
Severe rent burden
2487.0

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 0.65)
Race & ethnicity
Hispanic / Latino 41% White 41% Two or more races 18% Asian 12% Black 2% Native American 2%
Hispanic origin (detail)
Mexican 37%
Common ancestry
Slovak 2% Lithuanian 1% Italian 1%
Foreign-born
12% · Canada, China, Vietnam
Languages at home
73% English-only · Spanish 18% Other Asian/Pacific 4% 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
▼ -352.97%
Current HPI
357.6089
Rent YoY
▲ 2.65%
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

+186.2% since first listed
6 events — show timeline
  • 2026-03-28 Price Changed $93,000 FRESNOMLS
  • 2025-10-22 Listed $98,500 FRESNOMLS
  • 2002-07-14 Sold (MLS) $32,500 FRESNOMLS
  • 2002-06-14 Delisted FRESNOMLS
  • 2002-06-14 Price Changed $32,900 FRESNOMLS
  • 2002-06-01 Listed $32,500 FRESNOMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…