CashFlowRE
Sign in Sign up
3550 N Duke Ave Unit SP 10
B- Composite 65.77
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
  • Schools +5.9/10.0
  • Rent growth +3.2/5.0
  • Livability +3.1/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.1/15.0
  • Appreciation +0.0/10.0

$129,450

3550 N Duke Ave Unit SP 10 · Fresno, CA 93727
3 bd · 2.0 ba · 1,152 sqft · Manufactured public records · 216 Days on market
Built 1974 $112/sqft · 39% above area Est $113k · 14% over

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

Listing remarks MLS

Step into this beautifully updated 3 bed/2 bath mobile home, freshly painted and enhanced with sleek, modern laminate flooring. With its impressively spacious layout, this home welcomes you with a warm, inviting atmosphere that truly feels like a single-family residence.Nestled in a calm and peaceful community, it's the perfect place for Seniors or families to grow and make memories. Children will love having safe spaces to play, while the whole family can enjoy the clubhouse and the refreshing community pool on warm, sunny days.A home that brings comfort, tranquility, and a sense of belonging for everyone

Key facts

  • Updated mobile home
  • Clubhouse
  • Community pool

Tags

UPDATED MOBILE HOMEMODERN LAMINATE FLOORINGSPACIOUS LAYOUTCLUBHOUSECOMMUNITY POOL

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 $129k.

Deal economics

  • At list price, monthly cash flow is $923 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $129k).
  • Recommended offer: $114k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.9% 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 (+3.0%/yr); 329 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 45% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 2,426 units permitted in Fresno County in 2024 (296 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($87k/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 $894 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 $36k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 216 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $113,916 (12.0% below list)

Questions for the listing agent

  1. It's been on market 216 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 1974 — 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 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.78%
Cap rate
14.85%
Cash-on-cash
30.56%
DSCR
2.36
GRM
4.7

CMA / ARV

ARV (median comp)
$113,241
List price
$129,450
Delta
19.17%
Verdict
OVERPRICED
Comps
3 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3550 N Duke #5 0.00mi 3/2.0 1,152 (0%) 2mo $128,000 $111 99

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 · 2.95% rent growth · sell at horizon

5-year hold
IRR
25.2%
Equity multiple
2.04×
Total profit
$37,739
Equity at exit
$19,301
10-year hold
IRR
32.9%
Equity multiple
3.99×
Total profit
$108,239
Equity at exit
$11,192

Cash invested: $36,246 (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 93727

Rents YoY
3.0%
Active inventory
329
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$2,301 high interval (Pro) →
Mortgage (P&I)
$679
Tax est. 1.5%
$162 /mo · $1,942/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$483
Net cashflow
$923

Break-even live

Break-even rent $1,132
Max offer price $129,450
Occupancy floor 55%

Sensitivity live

Price -10% $1,013 -5% $968 +0% $923 +5% $878 +10% $834
Rent -10% $741 -5% $832 +0% $923 +5% $1,014 +10% $1,105
Rate -1.0pp $988 -0.5pp $956 base $923 +0.5pp $890 +1.0pp $855

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
$32,362
Closing costs
$3,884
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5910 E Robinson Ave Fresno, CA 3.0 1.0 1100 $2,050 $1.86 4d 1 0.13mi
3675 Sunnyside Ave Clovis, CA 3.0 2.0 1455 $2,195 $1.51 44d 1 0.22mi
5965 E Shields Ave #177 Fresno, CA 2.0 2.0 1104 $1,550 $1.40 15d 1 0.41mi
973 Garland Ave Clovis, CA 3.0 2.0 1380 $2,485 $1.80 4d 1 0.53mi
1477 Hampton Way Clovis, CA 3.0 1.5 1428 $2,400 $1.68 21d 1 0.60mi
6050 E Princeton Ave Fresno, CA 2.0 2.0 1091 $2,195 $2.01 3d 1 0.67mi
4442 N Manila Ave Fresno, CA 3.0 1.5 1033 $2,150 $2.08 21d 1 1.05mi
6102 E Giavanna Ave Fresno, CA 3.0 2.0 1343 $2,600 $1.94 44d 1 1.24mi
2400 N Armstrong Ave Fresno, CA 3.0 3.0 1400 $900 $0.64 44d 1 1.26mi
2519 Ezie Ave Clovis, CA 3.0 2.0 1428 $2,280 $1.60 44d 1 1.36mi
5477 E Indianapolis Ave Fresno, CA 3.0 1.0 1403 $2,295 $1.64 44d 1 1.47mi

Listing history 20 events

  1. 2026-06-21
    pricedays on market $129,450 Active 216 DOM
  2. 2026-06-18
    days on market $134,950 Active 213 DOM
  3. 2026-06-17
    days on market $134,950 Active 212 DOM
  4. 2026-06-16
    days on market $134,950 Active 211 DOM
  5. 2026-06-15
    days on market $134,950 Active 210 DOM
  6. 2026-06-13
    days on market $134,950 Active 208 DOM
  7. 2026-06-13
    days on market $134,950 Active 207 DOM
  8. 2026-06-10
    days on market $134,950 Active 205 DOM
  9. 2026-06-09
    days on market $134,950 Active 204 DOM
  10. 2026-06-08
    days on market $134,950 Active 203 DOM
  11. 2026-06-07
    remarks 680-char remark
  12. 2026-06-07
    pricedays on market $134,950 Active 202 DOM
  13. 2026-06-05
    days on market $137,000 Active 199 DOM
  14. 2026-06-03
    days on market $137,000 Active 198 DOM
  15. 2026-06-02
    days on market $137,000 Active 197 DOM
  16. 2026-06-01
    days on market $137,000 Active 196 DOM
  17. 2026-05-31
    days on market $137,000 Active 195 DOM
  18. 2026-03-06
    price $137,000 613-char remark
    Show marketing remark (613 chars)

    Step into this beautifully updated 3 bed/2 bath mobile home, freshly painted and enhanced with sleek, modern laminate flooring. With its impressively spacious layout, this home welcomes you with a warm, inviting atmosphere that truly feels like a single-family residence.Nestled in a calm and peaceful community, it's the perfect place for Seniors or families to grow and make memories. Children will love having safe spaces to play, while the whole family can enjoy the clubhouse and the refreshing community pool on warm, sunny days.A home that brings comfort, tranquility, and a sense of belonging for everyone

  19. 2025-11-17
    listed $145,000 Active 613-char remark
    Show marketing remark (613 chars)

    Step into this beautifully updated 3 bed/2 bath mobile home, freshly painted and enhanced with sleek, modern laminate flooring. With its impressively spacious layout, this home welcomes you with a warm, inviting atmosphere that truly feels like a single-family residence.Nestled in a calm and peaceful community, it's the perfect place for Seniors or families to grow and make memories. Children will love having safe spaces to play, while the whole family can enjoy the clubhouse and the refreshing community pool on warm, sunny days.A home that brings comfort, tranquility, and a sense of belonging for everyone

  20. 2023-12-14
    price $118,000

ⓘ 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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 57 unhealthy d/yr today · 60 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
$27,612
− Mortgage interest
−$7,251
− Property taxes
−$1,942
− Insurance
−$647
− Repairs & maintenance
−$2,209
− Management
−$2,209
− Depreciation
−$3,766
Taxable income
$9,588
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,301
After-tax cash flow
$8,777/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 — 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)
84,107
Household income
$87,466
Rent vs Own
36.2% rent · 63.8% own
Severe rent burden
2745.0

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 0.68)
Race & ethnicity
Hispanic / Latino 46% Asian 27% Two or more races 22% White 18% Black 5% Native American 2%
Hispanic origin (detail)
Mexican 42%
Common ancestry
Russian 1% Slovak 1% Portuguese 1%
Foreign-born
22% · Canada, China, Vietnam
Languages at home
54% English-only · Spanish 25% Other Asian/Pacific 13% Other Indo-European 6%

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
▼ -317.54%
Current HPI
379.1959
Rent YoY
▲ 2.95%
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

+16.1% since first listed
3 events — show timeline
  • 2026-03-06 Price Changed $137,000 FRESNOMLS
  • 2025-11-17 Listed $145,000 FRESNOMLS
  • 2023-12-14 Price Changed $118,000 FRESNOMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…