CashFlowRE
Sign in Sign up
23 E Strother Ave
C- Composite 53.62
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 +18.5/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.8/10.0
  • 1% rule +3.6/10.0
  • Livability +3.1/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$200,000

23 E Strother Ave · Fresno, CA 93706
3 bd · 1.0 ba · 1,156 sqft · SingleFamily public records · 67 Days on market
Built 1951 7,501 sqft lot $173/sqft · 20% below area Est $251k · 20% under

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

Listing remarks MLS

Ideal project opportunity. Home experienced major fire damage in 2023 and is ready for redevelopment. Home all cleaned up and ready for construction. Permits pulled for building, plumbing, mechanical, electrical.The home will be open to the public on Friday April 3rd 11-2pm only so be sure to stop by!

Key facts

  • 7,501 sq ft lot
  • Garage
  • Built 1951

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 single-family listed at $200k.

Deal economics

  • At list price, monthly cash flow is $189 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $172k (14.2% below list).
  • Recommended offer: $172k (14.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.4% 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.
  • Fresno Unified (urban): math 18% / reading 47% proficiency, ranked #327 of 517 in CA (top 63%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 77% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 81 active listings in the ZIP; 14 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 2,426 units permitted in Fresno County in 2024 (296 in 5+ unit buildings).
  • At $1,716/mo this rent would consume 50% of the median local household income ($41k/yr) (locally 2589% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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.

Negotiation context

  • It's been on market 67 days — a 6% lower offer ($188k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts 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 $123k; list at $200k implies a 63% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1951 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major flood risk; moderate 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 $171,591 (14.2% below list)

Questions for the listing agent

  1. It's been on market 67 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  2. Built in 1951 — 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
0.86%
Cap rate
7.43%
Cash-on-cash
4.05%
DSCR
1.18
GRM
9.7

CMA / ARV

ARV (median comp)
$251,496
List price
$200,000
Delta
-20.48%
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
23 E Strother Ave 0.00mi 3/1.0 1,156 (0%) 6mo $123,000 $106 95
122 E Eden Ave 0.13mi 3/1.0 1,158 (+0%) 4mo $230,000 $199 91
356 W Strother Ave 0.21mi 3/1.0 1,104 (-4%) 0mo $260,000 $236 82
5 E Oleander Ave 0.23mi 3/1.5 1,247 (+8%) 8mo $210,000 $168 68
530 E Oleander Ave 0.46mi 3/2.0 1,120 (-3%) 2mo $255,000 $228 67
51 E Tuolumne St 0.31mi 3/2.0 1,207 (+4%) 10mo $275,000 $228 66
241 E Tuolumne St 0.36mi 3/2.0 1,268 (+10%) 4mo $210,000 $166 60
1015 Jones Ave 0.42mi 3/1.8 1,300 (+12%) 8mo $350,000 $269 50
78 E Geary St 0.57mi 3/2.0 1,264 (+9%) 7mo $325,000 $257 48
90 E Geary St 0.57mi 3/2.0 1,264 (+9%) 7mo $325,000 $257 48
221 W San Joaquin St 0.45mi 4/2.0 (+1) 1,300 (+12%) 6mo $330,000 $254 44
1007 Woodward 0.68mi 3/2.0 992 (-14%) 3mo $280,000 $282 38

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
-10.0%
Equity multiple
0.63×
Total profit
$-20,490
Equity at exit
$29,821
10-year hold
IRR
-0.7%
Equity multiple
0.95×
Total profit
$-2,792
Equity at exit
$17,292

Cash invested: $56,000 (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 93706

Home prices YoY
-28.5%
Active inventory
81
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$1,716 high interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$35 /mo · $415/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$360
Net cashflow
$189

Break-even live

Break-even rent $1,477
Max offer price $200,000
Occupancy floor 84%

Sensitivity live

Price -10% $302 -5% $245 +0% $189 +5% $-96 +10% $-165
Rent -10% $53 -5% $121 +0% $189 +5% $257 +10% $324
Rate -1.0pp $290 -0.5pp $240 base $189 +0.5pp $137 +1.0pp $84

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
$50,000
Closing costs
$6,000
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 14 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
937 S Thorne Ave Fresno, CA 2.0 1.0 700 $1,280 $1.83 24d 1 0.42mi
927 S Thorne Ave Fresno, CA 2.0 1.0 700 $1,280 $1.83 3d 1 0.42mi
137 W Amador St Fresno, CA 3.0 1.0 1264 $1,600 $1.27 3d 1 0.54mi
824 W Valencia Ave Fresno, CA 3.0 1.0 1000 $1,950 $1.95 11d 1 0.54mi
119 E Amador St Apt 103 Fresno, CA 2.0 1.0 800 $1,395 $1.74 16d 1 0.58mi
1540 B St Unit Advertising Unit Fresno, CA 2.0 2.0 1000 $1,650 $1.65 44d 1 0.62mi
1540 B St Unit 206 Fresno, CA 2.0 2.0 1000 $1,500 $1.50 44d 1 0.62mi
2225 S Lee Ave Unit 108 Fresno, CA 3.0 2.0 1200 $1,795 $1.50 2d 1 0.85mi
2167 S Martin Luther King Junior Blvd Unit 102 Fresno, CA 3.0 1.0 980 $1,350 $1.38 2d 1 0.89mi
2155 S Bardell Ave Fresno, CA 3.0 1.0 1140 $1,799 $1.58 2d 1 0.99mi
2358 S Clara Ave Fresno, CA 3.0 2.0 1144 $2,000 $1.75 3d 1 1.25mi
1759 Fulton St Fresno, CA 2.0 1.0–2.5 882 $1,900 $2.15 2d 1 1.26mi
2221 S Poppy Ave #101 Fresno, CA 4.0 1.5 1140 $1,725 $1.51 2d 1 1.42mi
2303 S Poppy Ave Unit 101 Fresno, CA 4.0 2.0 1140 $1,550 $1.36 2d 1 1.46mi

Listing history 8 events

  1. 2026-05-31
    days on market $200,000 Active 67 DOM
  2. 2026-03-25
    listed $200,000 Active 302-char remark
    Show marketing remark (302 chars)

    Ideal project opportunity. Home experienced major fire damage in 2023 and is ready for redevelopment. Home all cleaned up and ready for construction. Permits pulled for building, plumbing, mechanical, electrical.The home will be open to the public on Friday April 3rd 11-2pm only so be sure to stop by!

  3. 2026-01-13
    price $159,000
  4. 2026-01-03
    listed $149,000 Active
  5. 2026-01-02
    soldstatus $123,000 Sold
  6. 2026-01-02
    soldstatus $123,000
  7. 2025-10-02
    historical Pending Accepting Backups
  8. 2025-09-18
    listed $95,000 Active

ⓘ 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
$415 · $35/mo
Projected year-2 tax
$1,520 · $127/mo
Expected delta
+$1,105/yr (+$92/mo · 265.9%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 72% chance over 30 yrs
  • 🔥 Wildfire 5/10 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 40 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
$20,591
− Mortgage interest
−$11,203
− Property taxes
−$415
− Insurance
−$1,000
− Repairs & maintenance
−$1,647
− Management
−$1,647
− Depreciation
−$5,818
Taxable loss
−$1,140
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$274
After-tax cash flow
$2,539/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
Fresno Unified
NCES district ID
0614550
Math proficiency
18% ▼ -12.00%
Reading proficiency
47% ▲ 9.00%
Median HH income
$36,095
Composite
26.83/100
National rank
#7111
State rank
#327 of 517 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)
40,638
Household income
$40,930
Rent vs Own
64.6% rent · 35.4% own
Severe rent burden
2589.0

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
Majority Hispanic (65%)
Race & ethnicity
Hispanic / Latino 65% Two or more races 22% Black 12% White 12% Asian 8% Native American 2%
Hispanic origin (detail)
Mexican 61%
Common ancestry
Russian 1%
Foreign-born
22% · Canada, China
Languages at home
43% English-only · Spanish 51% Other Asian/Pacific 5% Chinese 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
▼ -158.53%
Current HPI
397.904
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

+110.5% since first listed
7 events — show timeline
  • 2026-03-25 Listed $200,000 FRESNOMLS
  • 2026-01-13 Price Changed $159,000 FRESNOMLS
  • 2026-01-03 Listed $149,000 FRESNOMLS
  • 2026-01-02 Sold (Public Records) $123,000 Public Records
  • 2026-01-02 Sold (MLS) $123,000 FRESNOMLS
  • 2025-10-02 Contingent FRESNOMLS
  • 2025-09-18 Listed $95,000 FRESNOMLS

Property tax history

+2.7%/yr

Latest (2025): $415 · +4.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…