CashFlowRE
Sign in Sign up
1701 Dinuba Ave #180
B- Composite 69.17
Why this score? — see what drove the B- 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
  • ARV discount +7.9/15.0
  • Schools +3.3/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,000

1701 Dinuba Ave #180 · Selma, CA 93662
3 bd · 2.0 ba · 1,736 sqft · Manufactured public records · 17 Days on market
Built 1991 $57/sqft · at area comps Est $100k · at est.

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

Listing remarks MLS

Spacious mobile home in senior park. Energy efficient with 6 inch esterior walls fully insulated duel pane windows cooled by air cond or alternate evap cooler fully ducted

Key facts

  • Community pool
  • Built 1991
  • Listed 17 days

Property features AI

Finance

  • HOA & community: Monthly association with pool, clubhouse, green areas, RV/boat storage, gated community

Exterior

  • Parking: Carport (park space rented)
  • Utilities: Electric service on; Public sewer; Public utilities
  • Home design: Manufactured home
  • Construction: Wood subfloor foundation; Other construction materials; Other roof
  • Exterior features: One level; Shed(s); Urban setting; Private in-ground pool (fenced, community access)

Interior

  • Bedrooms: One-level home
  • Bathrooms: 2 bathrooms
  • Heating & cooling: Central heating and cooling
  • Interior features: Laundry inside; Tub/shower and separate shower
  • Laundry & utility: Inside laundry

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 $99k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $99k).
  • Recommended offer: $98k (1.5% below list) — sets the bar for market timing.
  • Cap rate 20.2% vs local median 4.8% in Selma — 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 59/100 on livability (#658 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A-, commute B+; Watch: crime F, amenities F, employment F.
  • Selma Unified (town): math 20% / reading 58% proficiency, ranked #250 of 517 in CA (top 48%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Indianola Elementary (math 24% / reading 24%, grade F, #973 of 1,571 statewide, top 73%, 354 students, 88% FRL); Abraham Lincoln Middle (math 24% / reading 24%, grade F, #277 of 498 statewide, top 73%, 888 students, 91% FRL); Selma High (math 22% / reading 63%, grade F, #466 of 1,170 statewide, top 40%, 1,742 students, 88% FRL) — zoned schools average 89% FRL vs 73% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 60 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 2,426 units permitted in Fresno County in 2024 (296 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($62k/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 $684 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 + 3.0% rent growth), your $28k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($98k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 24y 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 $55k; list at $99k implies a 80% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate 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 $97,515 (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. 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?
  3. 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?
  4. 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.
  5. 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.
  6. 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
2.24%
Cap rate
20.17%
Cash-on-cash
49.55%
DSCR
3.20
GRM
3.7

CMA / ARV

ARV (median comp)
$100,000
List price
$99,000
Delta
-1.00%
Verdict
FAIR
Comps
5 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1701 Dinuba Ave #23 0.09mi 3/2.0 1,716 (-1%) 10mo $130,000 $76 86
1701 Dinuba Ave #55 0.00mi 3/2.0 1,484 (-14%) 4mo $100,000 $67 72
1701 Dinuba Ave #202 0.09mi 2/2.0 (-1) 1,700 (-2%) 22mo $156,000 $92 69
1701 Dinuba Ave #216 0.09mi 2/2.0 (-1) 1,910 (+10%) 6mo $129,000 $68 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
47.2%
Equity multiple
3.05×
Total profit
$56,838
Equity at exit
$14,761
10-year hold
IRR
52.9%
Equity multiple
6.17×
Total profit
$143,302
Equity at exit
$8,560

Cash invested: $27,720 (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 93662

Home prices YoY
-32.6%
Active inventory
60
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$2,219 medium interval (Pro) →
Mortgage (P&I)
$519
Tax from tax record
$48 /mo · $574/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$466
Net cashflow
$1,144

Break-even live

Break-even rent $770
Max offer price $99,000
Occupancy floor 43%

Sensitivity live

Price -10% $1,201 -5% $1,173 +0% $1,144 +5% $1,116 +10% $1,088
Rent -10% $969 -5% $1,057 +0% $1,144 +5% $1,232 +10% $1,320
Rate -1.0pp $1,194 -0.5pp $1,170 base $1,144 +0.5pp $1,119 +1.0pp $1,093

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
$24,750
Closing costs
$2,970
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3069 Thompson Ave Selma, CA 4.0 2.0 1250 $2,175 $1.74 44d 1 0.94mi

Listing history 6 events

  1. 2026-05-16
    status Pending 625-char remark
  2. 2026-04-29
    listed $99,000 Active 625-char remark
  3. 2003-02-28
    soldstatus $55,000 172-char remark
    Show marketing remark (172 chars)

    Spacious mobile home in senior park. Energy efficient with 6 inch esterior walls fully insulated duel pane windows cooled by air cond or alternate evap cooler fully ducted

  4. 2003-01-21
    price $59,000 172-char remark
    Show marketing remark (172 chars)

    Spacious mobile home in senior park. Energy efficient with 6 inch esterior walls fully insulated duel pane windows cooled by air cond or alternate evap cooler fully ducted

  5. 2003-01-21
    historical 172-char remark
    Show marketing remark (172 chars)

    Spacious mobile home in senior park. Energy efficient with 6 inch esterior walls fully insulated duel pane windows cooled by air cond or alternate evap cooler fully ducted

  6. 2002-11-12
    listed $55,000 172-char remark
    Show marketing remark (172 chars)

    Spacious mobile home in senior park. Energy efficient with 6 inch esterior walls fully insulated duel pane windows cooled by air cond or alternate evap cooler fully ducted

ⓘ 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
$574 · $48/mo
Projected year-2 tax
$752 · $63/mo
Expected delta
+$178/yr (+$15/mo · 31.1%)

ⓘ 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 7/10 Severe 6 d/yr ≥105°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 41 unhealthy d/yr today · 45 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
$26,624
− Mortgage interest
−$5,546
− Property taxes
−$574
− Insurance
−$495
− Repairs & maintenance
−$2,130
− Management
−$2,130
− Depreciation
−$2,880
Taxable income
$12,870
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,089
After-tax cash flow
$10,645/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
Selma Unified
NCES district ID
0636270
Math proficiency
20% ▼ -3.00%
Reading proficiency
58% ▲ 14.00%
Median HH income
$42,026
Composite
32.75/100
National rank
#5636
State rank
#250 of 517 in CA

Livability — Selma

Score
59/100
State rank
#658
US rank
#20374

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Selma, CA
County
Fresno County · 834,801 people
City population
29,419
Metro
Fresno, CA
Population (ZIP)
29,419
Household income
$61,564
Rent vs Own
41.2% rent · 58.8% own
Severe rent burden
797.0

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 (79%)
Race & ethnicity
Hispanic / Latino 79% Two or more races 19% White 14% Asian 3% Native American 2%
Hispanic origin (detail)
Mexican 77%
Common ancestry
Russian 1% Iranian 1% Italian 1%
Foreign-born
22% · Canada
Languages at home
50% English-only · Spanish 47% Other Indo-European 3%

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
▼ -178.57%
Current HPI
369.7645
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

+80.0% since first listed
6 events — show timeline
  • 2026-05-16 Pending FRESNOMLS
  • 2026-04-29 Listed $99,000 FRESNOMLS
  • 2003-02-28 Sold (MLS) $55,000 FRESNOMLS
  • 2003-01-21 Delisted FRESNOMLS
  • 2003-01-21 Price Changed $59,000 FRESNOMLS
  • 2002-11-12 Listed $55,000 FRESNOMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…