CashFlowRE
Sign in Sign up
1551 6th Avenue Dr #157
B Composite 74.98
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
  • ARV discount +13.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +3.7/10.0
  • Livability +3.3/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$79,900

1551 6th Avenue Dr #157 · Kingsburg, CA 93631
3 bd · 2.0 ba · 1,230 sqft · Manufactured public records
Built 1991 Est $91k · 12% under ↓ 20% since listing

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

Listing remarks MLS

Looking for a spacious and move-in ready home? You'll love Space #157! This 1991 model offers 1230 sq ft of comfortable living space, plus a clubhouse and pool for your enjoyment. Vaulted ceilings give the home an open and airy feeling, while the clean, neutral colors make it easy to personalize. Kingsburg's Valkommen Village, a 55+ community, has the features you need! Plus, this home is ready for you to move in - Act fast - this one's sure to go fast!

Key facts

  • 2 parking spots
  • Pool
  • Built 1991

Property features AI

Exterior

  • Parking: Carport; Has carport
  • Utilities: Electric service on; Public sewer; Public utilities
  • Home design: Mobile home
  • Construction: Wood siding exterior; Composition roof; Wood subfloor foundation; Manufactured by 90002 Skyline HM INC; Built as a mobile home
  • Exterior features: One level; Community in-ground pool; Urban lot setting; Park space rented

Interior

  • Bathrooms: 2 bathrooms
  • Heating & cooling: Central heat and central air
  • Interior features: Laundry inside; Central heating and cooling
  • Laundry & utility: Laundry located inside

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 $80k.

Deal economics

  • At list price, monthly cash flow is $1k ($16k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $80k).
  • Cap rate 26.3% vs local median 2.7% in Kingsburg — 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 66/100 on livability (#349 in CA) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A-, employment B; Watch: health & safety D, amenities F, commute F.
  • Kingsburg Elementary Charter (town): math 35% / reading 49% proficiency, ranked #213 of 517 in CA (top 41%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Rafer Johnson Junior High (math 31% / reading 46%, grade F, #159 of 498 statewide, top 32%, 442 students, 70% FRL, charter) — zoned schools average 70% FRL vs 46% district-wide (23 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 72 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 2,426 units permitted in Fresno County in 2024 (296 in 5+ unit buildings).
  • This rent runs 35% 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 $552 of loan paydown is wiped out by about $2k 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 $22k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 0 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 4y ago; this cycle's ask has dropped $16k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $79,900

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 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?
  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
2.86%
Cap rate
26.26%
Cash-on-cash
71.29%
DSCR
4.17
GRM
2.9

CMA / ARV

ARV (on-the-fly)
$91,020
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1551 6th Ave #179 0.00mi 2/2.0 (-1) 1,344 (+9%) 7mo $85,500 $64 74
1551 6th Avenue Dr #161 0.00mi 3/2.0 1,056 (-14%) 3mo $85,000 $80 74
1551 6th Avenue Dr #161 0.00mi 3/2.0 1,056 (-14%) 3mo $85,000 $80 74
1551 6Th Avenue Dr #155 0.11mi 2/2.0 (-1) 1,230 (0%) 20mo $70,000 $57 74
1551 6th Ave Dr Dr Spc 95 0.00mi 2/2.0 (-1) 1,344 (+9%) 9mo $113,000 $84 72
1551 6th Ave Dr #18 0.00mi 2/2.0 (-1) 1,344 (+9%) 10mo $99,000 $74 71
1551 6th Ave Dr #18 0.00mi 2/2.0 (-1) 1,344 (+9%) 10mo $99,000 $74 71
1551 6th Avenue Dr #38 0.14mi 2/2.0 (-1) 1,368 (+11%) 1mo $50,000 $37 70
1551 6th Avenue Dr #134 0.00mi 3/2.0 1,344 (+9%) 18mo $70,000 $52 69
1551 6th #179 Ave 0.11mi 2/2.0 (-1) 1,344 (+9%) 7mo $85,500 $64 69
1551 6th Avenue Dr #77 0.00mi 2/2.0 (-1) 1,314 (+7%) 18mo $103,000 $78 68
1551 6th Avenue Dr #77 0.00mi 2/2.0 (-1) 1,314 (+7%) 18mo $103,000 $78 68

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
70.9%
Equity multiple
4.20×
Total profit
$71,698
Equity at exit
$11,913
10-year hold
IRR
74.9%
Equity multiple
8.66×
Total profit
$171,398
Equity at exit
$6,908

Cash invested: $22,372 (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 93631

Home prices YoY
-35.0%
Active inventory
72
Price-to-rent
2.9×

Monthly cashflow live

Estimated rent
$2,288 medium interval (Pro) →
Mortgage (P&I)
$419
Tax from tax record
$26 /mo · $316/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$481
Net cashflow
$1,329

Break-even live

Break-even rent $606
Max offer price $79,900
Occupancy floor 37%

Sensitivity live

Price -10% $1,374 -5% $1,352 +0% $1,329 +5% $1,307 +10% $1,284
Rent -10% $1,148 -5% $1,239 +0% $1,329 +5% $1,420 +10% $1,510
Rate -1.0pp $1,369 -0.5pp $1,349 base $1,329 +0.5pp $1,308 +1.0pp $1,287

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
$19,975
Closing costs
$2,397
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
197 Nevada St Kingsburg, CA 3.0 2.0 1210 $2,300 $1.90 15d 1 0.26mi
1080 Lewis St Kingsburg, CA 3.0 1.0 900 $2,000 $2.22 4d 1 0.46mi

Listing history 13 events

  1. 2026-06-03
    days on marketlisting id $79,900 Pending
  2. 2026-05-11
    price $79,900
  3. 2026-04-17
    price $89,900
  4. 2026-03-10
    price $95,000
  5. 2026-03-09
    listed $95,900 Active
  6. 2025-11-06
    price $99,900
  7. 2025-09-24
    listed $115,000 Active
  8. 2023-04-27
    soldstatus $84,000 Sold 457-char remark
    Show marketing remark (457 chars)

    Looking for a spacious and move-in ready home? You'll love Space #157! This 1991 model offers 1230 sq ft of comfortable living space, plus a clubhouse and pool for your enjoyment. Vaulted ceilings give the home an open and airy feeling, while the clean, neutral colors make it easy to personalize. Kingsburg's Valkommen Village, a 55+ community, has the features you need! Plus, this home is ready for you to move in - Act fast - this one's sure to go fast!

  9. 2023-04-05
    status Pending 457-char remark
    Show marketing remark (457 chars)

    Looking for a spacious and move-in ready home? You'll love Space #157! This 1991 model offers 1230 sq ft of comfortable living space, plus a clubhouse and pool for your enjoyment. Vaulted ceilings give the home an open and airy feeling, while the clean, neutral colors make it easy to personalize. Kingsburg's Valkommen Village, a 55+ community, has the features you need! Plus, this home is ready for you to move in - Act fast - this one's sure to go fast!

  10. 2023-04-04
    status Active 457-char remark
    Show marketing remark (457 chars)

    Looking for a spacious and move-in ready home? You'll love Space #157! This 1991 model offers 1230 sq ft of comfortable living space, plus a clubhouse and pool for your enjoyment. Vaulted ceilings give the home an open and airy feeling, while the clean, neutral colors make it easy to personalize. Kingsburg's Valkommen Village, a 55+ community, has the features you need! Plus, this home is ready for you to move in - Act fast - this one's sure to go fast!

  11. 2023-02-23
    status Pending 457-char remark
    Show marketing remark (457 chars)

    Looking for a spacious and move-in ready home? You'll love Space #157! This 1991 model offers 1230 sq ft of comfortable living space, plus a clubhouse and pool for your enjoyment. Vaulted ceilings give the home an open and airy feeling, while the clean, neutral colors make it easy to personalize. Kingsburg's Valkommen Village, a 55+ community, has the features you need! Plus, this home is ready for you to move in - Act fast - this one's sure to go fast!

  12. 2022-11-17
    price $89,000 457-char remark
    Show marketing remark (457 chars)

    Looking for a spacious and move-in ready home? You'll love Space #157! This 1991 model offers 1230 sq ft of comfortable living space, plus a clubhouse and pool for your enjoyment. Vaulted ceilings give the home an open and airy feeling, while the clean, neutral colors make it easy to personalize. Kingsburg's Valkommen Village, a 55+ community, has the features you need! Plus, this home is ready for you to move in - Act fast - this one's sure to go fast!

  13. 2022-10-06
    listed $99,500 Active 457-char remark
    Show marketing remark (457 chars)

    Looking for a spacious and move-in ready home? You'll love Space #157! This 1991 model offers 1230 sq ft of comfortable living space, plus a clubhouse and pool for your enjoyment. Vaulted ceilings give the home an open and airy feeling, while the clean, neutral colors make it easy to personalize. Kingsburg's Valkommen Village, a 55+ community, has the features you need! Plus, this home is ready for you to move in - Act fast - this one's sure to go fast!

ⓘ 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
$316 · $26/mo
Projected year-2 tax
$607 · $51/mo
Expected delta
+$291/yr (+$24/mo · 92.2%)

ⓘ 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 7/10 Severe
  • 🌡 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 41 unhealthy d/yr today · 44 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
$27,460
− Mortgage interest
−$4,476
− Property taxes
−$316
− Insurance
−$400
− Repairs & maintenance
−$2,197
− Management
−$2,197
− Depreciation
−$2,324
Taxable income
$15,551
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,732
After-tax cash flow
$12,218/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
Kingsburg Elementary Charter
NCES district ID
0619800
Math proficiency
35% ▼ -9.00%
Reading proficiency
49% ▼ -7.00%
Median HH income
$57,894
Composite
36.85/100
National rank
#4552
State rank
#213 of 517 in CA

Livability — Kingsburg

Score
66/100
State rank
#349
US rank
#11929

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Kingsburg, CA
County
Fresno County · 834,801 people
City population
17,583
Metro
Fresno, CA
Population (ZIP)
17,583
Household income
$79,228
Rent vs Own
31.6% rent · 68.4% own
Severe rent burden
410.0

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 0.58)
Race & ethnicity
White 48% Hispanic / Latino 43% Two or more races 16% Asian 6% Native American 1%
Hispanic origin (detail)
Mexican 41%
Common ancestry
Russian 1% Iranian 1% Italian 1%
Foreign-born
10% · Canada, China, Vietnam
Languages at home
76% English-only · Spanish 19% Chinese 1% 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
▼ -180.16%
Current HPI
335.326
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

-19.7% since first listed
12 events — show timeline
  • 2026-05-11 Price Changed $79,900 FRESNOMLS
  • 2026-04-17 Price Changed $89,900 FRESNOMLS
  • 2026-03-10 Price Changed $95,000 FRESNOMLS
  • 2026-03-09 Listed $95,900 FRESNOMLS
  • 2025-11-06 Price Changed $99,900 FRESNOMLS
  • 2025-09-24 Listed $115,000 FRESNOMLS
  • 2023-04-27 Sold (MLS) $84,000 FRESNOMLS
  • 2023-04-05 Pending FRESNOMLS
  • 2023-04-04 Relisted FRESNOMLS
  • 2023-02-23 Pending FRESNOMLS
  • 2022-11-17 Price Changed $89,000 FRESNOMLS
  • 2022-10-06 Listed $99,500 FRESNOMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…