CashFlowRE
Sign in Sign up
3550 Duke Ave #24
B+ Composite 77.49
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 +12.8/15.0
  • 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
  • Appreciation +0.0/10.0

$94,900

3550 Duke Ave #24 · Fresno, CA 93727
2 bd · 2.0 ba · 1,344 sqft · Manufactured public records · 16 Days on market
Built 1971 3,659 sqft lot Est $108k · 12% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

2 Bedroom 2 Bath Mobile home in the Country Living Mobile Home Park. Clovis schools. Large front porch, , Large living room with a Dinning room, open kitchen with a den. Home also has fenced backyard with a big storage shed with concrete floor. This is a must see!!

Key facts

  • Large front porch
  • Big storage shed
  • Fenced backyard

Tags

LARGE FRONT PORCHFENCED BACKYARDBIG STORAGE SHEDCONCRETE FLOOR

Property features AI

Finance

  • Other: Living area per public records; Located in Fresno County; Directions: From Shields and Duke go north on Duke to property.
  • HOA & community: Monthly association fee

Exterior

  • Parking: Carport
  • Utilities: Electric service on; Public sewer; Public utilities
  • Home design: Mobile home (Festival); Park space rented; Other roof
  • Construction: Metal siding; Wood subfloor foundation
  • Exterior features: One level; Urban setting; Private pool (community in-ground pool and community spa available)

Interior

  • Kitchen: Range/oven
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 bathrooms
  • Heating & cooling: Central heating and cooling; Has heating; Has cooling
  • Interior features: Gas appliances; Range/oven included
  • Laundry & utility: Indoor laundry; Gas dryer hookup

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 2-bed/2.0-bath manufactured listed at $95k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $95k).
  • Recommended offer: $93k (1.5% below list) — sets the bar for market timing.
  • Cap rate 20.4% 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+, crime F.
  • 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.
  • Zoned schools: Miramonte Elementary (567 students, 80% FRL); Clark Intermediate (1,462 students, 61% FRL); Clovis High (2,905 students, 48% FRL) — zoned schools average 63% FRL vs 32% district-wide (31 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.0%/yr); 327 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); 40% 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 31% 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 $656 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 $27k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 16 days — a 2% lower offer ($93k) 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 $93,476 (1.5% below list)

Questions for the listing agent

  1. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
2.37%
Cap rate
20.45%
Cash-on-cash
50.55%
DSCR
3.25
GRM
3.5

CMA / ARV

ARV (on-the-fly)
$107,520
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3556 N Duke #165 0.14mi 2/2.0 1,440 (+7%) 2mo $95,000 $66 80
3556 N Duke #175 0.11mi 2/2.0 1,440 (+7%) 6mo $115,000 $80 78
3550 N Duke #5 0.00mi 3/2.0 (+1) 1,152 (-14%) 2mo $128,000 $111 70

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
48.3%
Equity multiple
3.10×
Total profit
$55,841
Equity at exit
$14,150
10-year hold
IRR
53.9%
Equity multiple
6.27×
Total profit
$140,108
Equity at exit
$8,205

Cash invested: $26,572 (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
327
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$2,247 high interval (Pro) →
Mortgage (P&I)
$498
Tax est. 1.5%
$119 /mo · $1,424/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$472
Net cashflow
$1,119

Break-even live

Break-even rent $830
Max offer price $94,900
Occupancy floor 45%

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
$23,725
Closing costs
$2,847
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5910 E Robinson Ave Fresno, CA 3.0 1.0 1100 $2,050 $1.86 3d 1 0.13mi
3675 Sunnyside Ave Clovis, CA 3.0 2.0 1455 $2,195 $1.51 43d 1 0.22mi
5965 E Shields Ave #177 Fresno, CA 2.0 2.0 1104 $1,550 $1.40 14d 1 0.41mi
973 Garland Ave Clovis, CA 3.0 2.0 1380 $2,485 $1.80 3d 1 0.53mi
1477 Hampton Way Clovis, CA 3.0 1.5 1428 $2,400 $1.68 19d 1 0.60mi
6050 E Princeton Ave Fresno, CA 2.0 2.0 1091 $2,195 $2.01 2d 1 0.67mi
6085 E Hampton Way Fresno, CA 1.0 1.0 1824 $850 $0.47 11d 1 0.74mi
4442 N Manila Ave Fresno, CA 3.0 1.5 1033 $2,150 $2.08 19d 1 1.05mi
6102 E Giavanna Ave Fresno, CA 3.0 2.0 1343 $2,600 $1.94 43d 1 1.24mi
2400 N Armstrong Ave Fresno, CA 3.0 3.0 1400 $900 $0.64 43d 1 1.26mi
6446 E Meritage Dr Fresno, CA 3.0 2.5 1652 $4,195 $2.54 43d 1 1.30mi
3462 N Clover Ave Fresno, CA 3.0 2.0 1787 $2,400 $1.34 23d 1 1.31mi
2519 Ezie Ave Clovis, CA 3.0 2.0 1428 $2,280 $1.60 43d 1 1.36mi
2534 Mustang Dr Clovis, CA 3.0 2.5 1512 $2,350 $1.55 3d 1 1.38mi
5477 E Indianapolis Ave Fresno, CA 3.0 1.0 1403 $2,295 $1.64 43d 1 1.47mi

Listing history 13 events

  1. 2026-06-18
    days on market $94,900 Active 16 DOM
  2. 2026-06-17
    days on market $94,900 Active 15 DOM
  3. 2026-06-16
    days on market $94,900 Active 14 DOM
  4. 2026-06-15
    days on market $94,900 Active 13 DOM
  5. 2026-06-13
    days on market $94,900 Active 11 DOM
  6. 2026-06-13
    days on market $94,900 Active 10 DOM
  7. 2026-06-10
    days on market $94,900 Active 8 DOM
  8. 2026-06-09
    days on market $94,900 Active 7 DOM
  9. 2026-06-08
    days on market $94,900 Active 6 DOM
  10. 2026-06-07
    days on market $94,900 Active 5 DOM
  11. 2026-06-05
    days on market $94,900 Active 2 DOM
  12. 2026-06-02
    remarks 265-char remark
  13. 2026-06-02
    listed $94,900 Active 1 DOM

ⓘ 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
$26,966
− Mortgage interest
−$5,316
− Property taxes
−$1,424
− Insurance
−$474
− Repairs & maintenance
−$2,157
− Management
−$2,157
− Depreciation
−$2,761
Taxable income
$12,677
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,042
After-tax cash flow
$10,391/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

1 event — show timeline
  • 2026-06-01 Listed $94,900 FRESNOMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…