CashFlowRE
Sign in Sign up
5505 W Tulare Ave #15
B- Composite 69.98
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Livability +3.6/5.0
  • Rent growth +3.3/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$55,000

5505 W Tulare Ave #15 · Visalia, CA 93277
3 bd · 2.0 ba · 1,254 sqft · Land · 99 Days on market
Built 1900 ↓ 38% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Check out this manufactured home! This 2 bed / 2 bath + an office, double wide has been completely redone from top to bottom. New amenities include paint inside and out, flooring, kitchen features, both bathrooms, new heater, and newer HVAC system. The coolest part about this mobile is that right off the front porch is the second unit studio that was recently added and is considered the second bedroom + bathroom. This would be perfect for a blended family that needs some space for each family member. The yard area is low maintenance and includes concrete throughout with a shed in back. Park amenities are a large and attractive club house, community pool, and more. Call today for your private tour of this home!

Key facts

  • Clubhouse
  • Stovetop
  • Community amenities

Tags

BUILT-IN RANGESTOVETOPWALK-IN SHOWERSCOMMUNITY AMENITIESPOOLCLUBHOUSE

Property features AI

Exterior

  • Utilities: Public water; Public sewer; Electricity connected; Natural gas connected; Natural gas available; Water connected
  • Home design: Manufactured in park (double wide manufactured home)
  • Construction: Metal skirting; 12 ft by 45 ft mobile home dimensions
  • Exterior features: Composition roof; Private and community pool access

Interior

  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating; Central air; Ceiling fan(s)
  • Interior features: Central heating; Central air conditioning; Ceiling fans; 2 full bathrooms

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 land listed at $55k.

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 $55k).
  • Recommended offer: $50k (9.0% below list) — sets the bar for market timing.
  • Cap rate 31.9% vs local median 3.3% in Visalia — 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 72/100 on livability (#196 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, employment B; Watch: amenities D, crime D-, cost of living F.
  • Visalia Unified (urban): math 30% / reading 40% proficiency, ranked #273 of 517 in CA (top 53%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.3%/yr); 233 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,447 units permitted in Tulare County in 2024 (307 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $380 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Tulare County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.3% rent growth), your $15k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 99 days — a 9% lower offer ($50k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y ago; this cycle's ask has dropped $5k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: 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 $50,050 (9.0% below list)

Questions for the listing agent

  1. It's been on market 99 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1900 — 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. Crime grade is D 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?
  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
3.57%
Cap rate
31.87%
Cash-on-cash
91.34%
DSCR
5.06
GRM
2.3

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.32% rent growth · sell at horizon

5-year hold
IRR
92.4%
Equity multiple
5.31×
Total profit
$66,411
Equity at exit
$8,201
10-year hold
IRR
95.4%
Equity multiple
11.18×
Total profit
$156,707
Equity at exit
$4,755

Cash invested: $15,400 (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 93277

Rents YoY
3.3%
Active inventory
233
Price-to-rent
2.3×

Monthly cashflow live

Estimated rent
$1,965 high interval (Pro) →
Mortgage (P&I)
$288
Tax est. 1.5%
$69 /mo · $825/yr
Insurance
$23
HOA
$0
Vacancy / Maint / Mgmt
$413
Net cashflow
$1,172

Break-even live

Break-even rent $481
Max offer price $55,000
Occupancy floor 35%

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
$13,750
Closing costs
$1,650
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4928 Westgate Ct Visalia, CA 2.0 1.0 1069 $2,200 $2.06 21d 1 0.34mi
4845 W Cypress Ave Visalia, CA 2.0 2.0 1027 $1,650 $1.61 43d 1 0.49mi
1849 S Noyes St Visalia, CA 3.0 2.0 1497 $2,250 $1.50 43d 1 0.63mi
700 S Linwood St Unit 720 Visalia, CA 2.0 1.0 1054 $1,650 $1.57 43d 1 0.75mi
1927 S Julieann Ct Visalia, CA 3.0 2.0 1671 $2,000 $1.20 21d 1 0.86mi
5948 W Crowley Ave Visalia, CA 3.0 2.0 1566 $2,270 $1.45 21d 1 0.93mi
5936 W Oak Ave Visalia, CA 3.0 2.0 1679 $1,950 $1.16 43d 1 0.97mi
4052 W Meadow Ave Visalia, CA 2.0 1.0 877 $1,340 $1.53 21d 1 0.98mi
3900-4054 W Meadow Ave Unit 4052 Visalia, CA 2.0 1.0 877 $1,340 $1.53 21d 1 1.00mi
3900-4054 W Meadow Ave Unit 3936 Visalia, CA 2.0 1.0 877 $1,365 $1.56 43d 1 1.00mi
3936 W Meadow Ave Visalia, CA 2.0 1.0 877 $1,365 $1.56 43d 1 1.00mi
4731 W School Ave Visalia, CA 3.0 2.0 1280 $1,900 $1.48 43d 1 1.02mi
201 N Bollinger St Visalia, CA 3.0 2.0 1194 $1,995 $1.67 43d 1 1.04mi
5433 W La Vida Ct Visalia, CA 4.0 2.5 1513 $2,095 $1.38 43d 1 1.07mi
537 N Tommy St Visalia, CA 3.0 2.0 1706 $2,995 $1.76 43d 1 1.09mi
1021 W Payson Ave Visalia, CA 4.0 3.0 1758 $2,595 $1.48 43d 1 1.13mi
815 S Demaree St Unit 33 Visalia, CA 2.0 1.5 890 $1,300 $1.46 21d 1 1.13mi
815 S Demaree St Unit 11 Visalia, CA 3.0 1.5 924 $1,400 $1.52 43d 1 1.13mi
815 S Demaree St Apt 40 Visalia, CA 2.0 1.5 890 $1,300 $1.46 43d 1 1.13mi
1212 S Demaree St Visalia, CA 4.0 2.0 1644 $2,500 $1.52 43d 1 1.15mi
4700 W Caldwell Ave Visalia, CA 1.0–3.0 1.0–2.0 889 $2,581 $2.90 13d 5 1.34mi
3417 W Campus Ave Visalia, CA 2.0 2.0 1050 $1,450 $1.38 13d 1 1.37mi
4905 W Hemlock Ave Visalia, CA 3.0 2.0 1563 $1,895 $1.21 21d 1 1.39mi
3618 W Country Ave Visalia, CA 3.0 2.0 1618 $2,095 $1.29 43d 1 1.45mi
4230 W Grove Ct Visalia, CA 3.0 2.0 1734 $2,300 $1.33 21d 1 1.46mi

Listing history 20 events

  1. 2026-06-03
    status $55,000 Pending 99 DOM
  2. 2026-06-02
    days on market $55,000 Active 99 DOM
  3. 2026-06-01
    days on market $55,000 Active 98 DOM
  4. 2026-05-31
    days on market $55,000 Active 97 DOM
  5. 2026-05-30
    days on market $55,000 Active 96 DOM
  6. 2026-05-22
    status Active
  7. 2026-04-08
    historical
  8. 2026-02-23
    price $55,000
  9. 2026-01-09
    listed $60,000 Active
  10. 2025-11-15
    price $65,000
  11. 2025-10-09
    price $70,000
  12. 2025-08-28
    price $75,000
  13. 2023-04-17
    soldstatus $64,000 Closed 719-char remark
    Show marketing remark (719 chars)

    Check out this manufactured home! This 2 bed / 2 bath + an office, double wide has been completely redone from top to bottom. New amenities include paint inside and out, flooring, kitchen features, both bathrooms, new heater, and newer HVAC system. The coolest part about this mobile is that right off the front porch is the second unit studio that was recently added and is considered the second bedroom + bathroom. This would be perfect for a blended family that needs some space for each family member. The yard area is low maintenance and includes concrete throughout with a shed in back. Park amenities are a large and attractive club house, community pool, and more. Call today for your private tour of this home!

  14. 2023-03-14
    status Pending 719-char remark
    Show marketing remark (719 chars)

    Check out this manufactured home! This 2 bed / 2 bath + an office, double wide has been completely redone from top to bottom. New amenities include paint inside and out, flooring, kitchen features, both bathrooms, new heater, and newer HVAC system. The coolest part about this mobile is that right off the front porch is the second unit studio that was recently added and is considered the second bedroom + bathroom. This would be perfect for a blended family that needs some space for each family member. The yard area is low maintenance and includes concrete throughout with a shed in back. Park amenities are a large and attractive club house, community pool, and more. Call today for your private tour of this home!

  15. 2023-03-05
    price $64,000 719-char remark
    Show marketing remark (719 chars)

    Check out this manufactured home! This 2 bed / 2 bath + an office, double wide has been completely redone from top to bottom. New amenities include paint inside and out, flooring, kitchen features, both bathrooms, new heater, and newer HVAC system. The coolest part about this mobile is that right off the front porch is the second unit studio that was recently added and is considered the second bedroom + bathroom. This would be perfect for a blended family that needs some space for each family member. The yard area is low maintenance and includes concrete throughout with a shed in back. Park amenities are a large and attractive club house, community pool, and more. Call today for your private tour of this home!

  16. 2023-02-02
    status Active 719-char remark
    Show marketing remark (719 chars)

    Check out this manufactured home! This 2 bed / 2 bath + an office, double wide has been completely redone from top to bottom. New amenities include paint inside and out, flooring, kitchen features, both bathrooms, new heater, and newer HVAC system. The coolest part about this mobile is that right off the front porch is the second unit studio that was recently added and is considered the second bedroom + bathroom. This would be perfect for a blended family that needs some space for each family member. The yard area is low maintenance and includes concrete throughout with a shed in back. Park amenities are a large and attractive club house, community pool, and more. Call today for your private tour of this home!

  17. 2023-01-14
    status Pending 719-char remark
    Show marketing remark (719 chars)

    Check out this manufactured home! This 2 bed / 2 bath + an office, double wide has been completely redone from top to bottom. New amenities include paint inside and out, flooring, kitchen features, both bathrooms, new heater, and newer HVAC system. The coolest part about this mobile is that right off the front porch is the second unit studio that was recently added and is considered the second bedroom + bathroom. This would be perfect for a blended family that needs some space for each family member. The yard area is low maintenance and includes concrete throughout with a shed in back. Park amenities are a large and attractive club house, community pool, and more. Call today for your private tour of this home!

  18. 2023-01-12
    price $74,000 719-char remark
    Show marketing remark (719 chars)

    Check out this manufactured home! This 2 bed / 2 bath + an office, double wide has been completely redone from top to bottom. New amenities include paint inside and out, flooring, kitchen features, both bathrooms, new heater, and newer HVAC system. The coolest part about this mobile is that right off the front porch is the second unit studio that was recently added and is considered the second bedroom + bathroom. This would be perfect for a blended family that needs some space for each family member. The yard area is low maintenance and includes concrete throughout with a shed in back. Park amenities are a large and attractive club house, community pool, and more. Call today for your private tour of this home!

  19. 2022-12-05
    price $79,000 719-char remark
    Show marketing remark (719 chars)

    Check out this manufactured home! This 2 bed / 2 bath + an office, double wide has been completely redone from top to bottom. New amenities include paint inside and out, flooring, kitchen features, both bathrooms, new heater, and newer HVAC system. The coolest part about this mobile is that right off the front porch is the second unit studio that was recently added and is considered the second bedroom + bathroom. This would be perfect for a blended family that needs some space for each family member. The yard area is low maintenance and includes concrete throughout with a shed in back. Park amenities are a large and attractive club house, community pool, and more. Call today for your private tour of this home!

  20. 2022-11-18
    listed $89,000 Active 719-char remark
    Show marketing remark (719 chars)

    Check out this manufactured home! This 2 bed / 2 bath + an office, double wide has been completely redone from top to bottom. New amenities include paint inside and out, flooring, kitchen features, both bathrooms, new heater, and newer HVAC system. The coolest part about this mobile is that right off the front porch is the second unit studio that was recently added and is considered the second bedroom + bathroom. This would be perfect for a blended family that needs some space for each family member. The yard area is low maintenance and includes concrete throughout with a shed in back. Park amenities are a large and attractive club house, community pool, and more. Call today for your private tour of this home!

ⓘ 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 (shaded) · 0% 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 37 unhealthy d/yr today · 39 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
$23,579
− Mortgage interest
−$3,081
− Property taxes
−$825
− Insurance
−$275
− Repairs & maintenance
−$1,886
− Management
−$1,886
− Depreciation
−$1,600
Taxable income
$14,026
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,366
After-tax cash flow
$10,700/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
Visalia Unified
NCES district ID
0641160
Math proficiency
30% ▼ -3.00%
Reading proficiency
40% ▼ -10.00%
Median HH income
$51,672
Composite
30.47/100
National rank
#6223
State rank
#273 of 517 in CA

Livability — Visalia

Score
72/100
State rank
#196
US rank
#6351

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Visalia, CA
County
Tulare County · 323,826 people
City population
163,333
Metro
Visalia, CA
Population (ZIP)
53,985
Household income
$80,548
Rent vs Own
40.3% rent · 59.7% own
Severe rent burden
1896.0

Population outlook (Tulare County) Hauer SSP2

Today (2025)
484,681 people
By 2030
496,241 · +2.4%
By 2040
518,507 · +7.0%
By 2050
534,920 · +10.4%
By 2075
548,417 · +13.2%
By 2100
513,085 · +5.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
Hispanic / Latino 48% White 40% Two or more races 21% Asian 4% Black 2% Native American 2%
Hispanic origin (detail)
Mexican 44%
Common ancestry
Russian 3% Iranian 2% Italian 2%
Foreign-born
12% · Canada, China
Languages at home
73% English-only · Spanish 22% Chinese 2% Other Asian/Pacific 1%

Political lean MEDSL · Tulare

2024 margin
Strong R (+20.7) · D 38.5% · R 59.2% · Other 2.3%
2008→2024 swing
-5.4pp toward R · 2008: -15.3pp · 2024: -20.7pp
All cycles
2024: R+20.7 2020: R+7.8 2016: R+12.1 2012: R+17.8 2008: R+15.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -371.43%
Current HPI
310.349
Rent YoY
▲ 3.32%
Metro
Visalia, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

-38.2% since first listed
15 events — show timeline
  • 2026-05-22 Relisted TCMLS
  • 2026-04-08 Delisted TCMLS
  • 2026-02-23 Price Changed $55,000 TCMLS
  • 2026-01-09 Listed $60,000 TCMLS
  • 2025-11-15 Price Changed $65,000 TCMLS
  • 2025-10-09 Price Changed $70,000 TCMLS
  • 2025-08-28 Price Changed $75,000 TCMLS
  • 2023-04-17 Sold (MLS) $64,000 TCMLS
  • 2023-03-14 Pending TCMLS
  • 2023-03-05 Price Changed $64,000 TCMLS
  • 2023-02-02 Relisted TCMLS
  • 2023-01-14 Pending TCMLS
  • 2023-01-12 Price Changed $74,000 TCMLS
  • 2022-12-05 Price Changed $79,000 TCMLS
  • 2022-11-18 Listed $89,000 TCMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…