CashFlowRE
Sign in Sign up
1001 Sylmar #30
B- Composite 66.32
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
  • DSCR +10.0/10.0
  • 1% rule +9.5/10.0
  • Schools +5.9/10.0
  • Condition / age +4.0/5.0
  • Livability +3.8/5.0
  • Rent growth +3.2/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$129,900

1001 Sylmar #30 · Clovis, CA 93612
3 bd · 2.0 ba · 1,440 sqft · Manufactured · 69 Days on market
Built 1973 Good condition $90/sqft · 31% above area Est $99k · 31% over

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

Listing remarks MLS

This is a hard to find 3 bedroom 2 bath mobile home located in the highly desirable Woods Mobile Home Park. This beautifully refurbished home has been updated from top to bottom, featuring fresh interior and exterior paint, a refurbished roof and HVAC system and a new water heater. Step inside to find brand-new flooring throughout, stunning granite countertops, and a fully updated kitchen complete with all new appliances.The home also features modern can lighting in the kitchen and bathrooms, along with new sinks and faucets for a clean contemporary feel. Residents of this exceptional community enjoy a pool, spa, clubhouse exercise room, library, billiards room and an entirely update kitchen in the clubhouse for gatherings and events. Conveniently located near freeways, shopping, restaurants,hospitals and medical offices. This move in home offers comfort and convenience in one of the best parks in town.

Key facts

  • Community pool
  • Built 1973
  • Listed 69 days

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 $130k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $589 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $130k).
  • Recommended offer: $122k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.7% vs local median 3.0% in Clovis — 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 76/100 on livability (#92 in CA, #3,307 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, employment A; Watch: amenities C-, health & safety D, cost of living 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.
  • Market conditions: Rents rising (+2.6%/yr); 85 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,426 units permitted in Fresno County in 2024 (296 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($67k/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 $898 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 + 2.6% rent growth), your $36k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 69 days — a 6% lower offer ($122k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $122,106 (6.0% below list)

Questions for the listing agent

  1. It's been on market 69 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — 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 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?
  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
1.45%
Cap rate
11.74%
Cash-on-cash
19.44%
DSCR
1.86
GRM
5.8

CMA / ARV

ARV (median comp)
$99,260
List price
$129,900
Delta
30.87%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1001 Sylmar Ave #92 0.01mi 3/2.0 1,456 (+1%) 5mo $170,000 $117 94
1001 Sylmar Ave #218 0.01mi 2/2.0 (-1) 1,440 (0%) 8mo $85,000 $59 88
1001 Sylmar #94 0.01mi 3/2.0 1,536 (+7%) 1mo $149,900 $98 88
1001 Sylmar Ave #131 0.19mi 3/2.0 1,404 (-2%) 1mo $136,500 $97 86
1001 Sylmar Ave #99 0.19mi 3/2.0 1,488 (+3%) 2mo $135,000 $91 84
1001 Sylmar Ave Spc 2 0.19mi 2/2.0 (-1) 1,440 (0%) 6mo $100,000 $69 81
1001 Sylmar Ave #155 0.19mi 2/2.0 (-1) 1,536 (+7%) 2mo $100,000 $65 74
1500 Villa Ave #76 0.45mi 2/1.8 (-1) 1,440 (0%) 7mo $59,000 $41 67
1500 Villa Ave #94 0.45mi 2/2.0 (-1) 1,440 (0%) 8mo $45,000 $31 67
1500 Villa Ave #117 0.45mi 2/2.0 (-1) 1,440 (0%) 8mo $60,000 $42 67
1001 Sylmar Ave. #198 0.19mi 2/2.0 (-1) 1,248 (-13%) 6mo $129,000 $103 59
1500 W Villa #32 0.45mi 2/2.0 (-1) 1,248 (-13%) 1mo $98,500 $79 51

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 · 2.65% rent growth · sell at horizon

5-year hold
IRR
11.0%
Equity multiple
1.44×
Total profit
$15,844
Equity at exit
$19,369
10-year hold
IRR
19.8%
Equity multiple
2.64×
Total profit
$59,540
Equity at exit
$11,231

Cash invested: $36,372 (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 93612

Rents YoY
2.6%
Active inventory
85
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$1,882 high interval (Pro) →
Mortgage (P&I)
$681
Tax est. 1.5%
$162 /mo · $1,948/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$395
Net cashflow
$589

Break-even live

Break-even rent $1,136
Max offer price $129,900
Occupancy floor 64%

Sensitivity live

Price -10% $679 -5% $634 +0% $589 +5% $544 +10% $499
Rent -10% $440 -5% $515 +0% $589 +5% $664 +10% $738
Rate -1.0pp $655 -0.5pp $622 base $589 +0.5pp $556 +1.0pp $521

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
$32,475
Closing costs
$3,897
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1099 Sylmar Ave Clovis, CA 2.0 1.0 965 $1,750 $1.81 24d 3 0.14mi
707 Bush Ave Clovis, CA 2.0 1.0 950 $1,575 $1.66 44d 1 0.24mi
1108 Villa Ave Clovis, CA 2.0 1.5 900 $1,500 $1.67 44d 1 0.31mi
322 W Barstow Ave Unit 101 Clovis, CA 2.0 2.0 1100 $2,150 $1.95 44d 1 0.31mi
740 Villa Ave Clovis, CA 2.0 2.0 922 $1,950 $2.11 22d 1 0.35mi
1038 Tollhouse Rd Unit 1038 Clovis, CA 2.0 1.5 1100 $1,800 $1.64 3d 1 0.35mi
1042 Adler Dr Clovis, CA 2.0 1.5 1200 $1,895 $1.58 44d 1 0.39mi
139 W Portals Ave Clovis, CA 2.0 1.0 1014 $1,600 $1.58 44d 1 0.41mi
50 W 9th St Clovis, CA 2.0 2.0 1100 $1,500 $1.36 24d 1 0.50mi
55 W Bullard Ave Clovis, CA 1.0–2.0 1.0 800 $1,771 $2.21 2d 13 0.58mi
537 W Escalon Ave Apt 101 Clovis, CA 2.0 2.0 1000 $1,600 $1.60 44d 1 0.58mi
608 W Scott Ave Clovis, CA 3.0 2.0 1398 $2,100 $1.50 2d 1 0.60mi
251 Minnewawa Ave Clovis, CA 2.0 1.5 1100 $2,100 $1.91 15d 1 0.82mi
2243 Helm Ave Unit 102 Clovis, CA 2.0 2.0 1100 $1,925 $1.75 22d 1 0.92mi
5082 Primitivo Way Fresno, CA 1.0–2.0 1.0 847 $1,945 $2.30 12d 2 0.93mi
445 W San Gabriel Ave Clovis, CA 4.0 2.0 1448 $2,400 $1.66 24d 1 1.01mi
3143 Matoian Way Fresno, CA 1.0–2.0 1.0–2.0 971 $1,960 $2.02 44d 1 1.02mi
535 W Polson Ave Clovis, CA 3.0 2.0 1724 $2,300 $1.33 44d 1 1.02mi
33 W Santa Ana Ave Apt A Clovis, CA 2.0 1.5 900 $1,450 $1.61 3d 1 1.08mi
841 W San Gabriel Ave Clovis, CA 3.0 2.0 1288 $1,995 $1.55 44d 1 1.13mi
145 Rall Ave Clovis, CA 3.0 2.0 1200 $1,900 $1.58 16d 1 1.21mi
835 W Pico Ave Clovis, CA 1.0–2.0 1.0 761 $1,595 $2.10 2d 3 1.21mi
2777 Willow Ave Clovis, CA 1.0–2.0 1.0 812 $1,769 $2.18 2d 8 1.22mi
955 Brookside Dr Clovis, CA 4.0 2.0 1221 $2,200 $1.80 24d 1 1.24mi
400 W Gettysburg Ave Unit 101A Clovis, CA 2.0 1.0 904 $1,580 $1.75 24d 1 1.26mi
400 W Gettysburg Ave Unit 206B Clovis, CA 2.0 1.0 904 $1,500 $1.66 24d 1 1.26mi
400 W Gettysburg Ave Unit 116B Clovis, CA 2.0 2.0 994 $1,795 $1.81 44d 1 1.26mi
400 W Gettysburg Ave Unit 143A Clovis, CA 2.0 1.0 904 $1,650 $1.83 22d 1 1.26mi
400 W Gettysburg Ave Apt 208A Clovis, CA 2.0 1.0 904 $1,500 $1.66 44d 1 1.26mi
400 W Gettysburg Ave Unit 215B Clovis, CA 2.0 2.0 994 $1,780 $1.79 44d 1 1.26mi
400 W Gettysburg Ave Apt 223A Clovis, CA 2.0 2.0 994 $1,700 $1.71 44d 1 1.26mi
400 W Gettysburg Ave Apt 204A Clovis, CA 2.0 1.0 904 $1,600 $1.77 44d 1 1.26mi
400 W Gettysburg Ave Unit 243A Clovis, CA 2.0 1.0 904 $1,500 $1.66 3d 1 1.26mi
2810 Willow Ave Clovis, CA 2.0 2.0 928 $1,623 $1.75 24d 1 1.29mi
2810 Willow Ave Clovis, CA 2.0 2.0 890 $1,572 $1.77 11d 1 1.29mi
2800 Willow Ave Clovis, CA 1.0–2.0 1.0–2.0 774 $1,633 $2.11 2d 7 1.33mi
4885 N Chestnut Ave Fresno, CA 2.0 1.5 1125 $1,565 $1.39 44d 1 1.34mi
68 W Norwich Ave Clovis, CA 4.0 2.0 1312 $2,500 $1.91 44d 1 1.37mi
360 Cole Ave Clovis, CA 2.0 2.0 1224 $1,600 $1.31 44d 1 1.38mi
2967 Terry Ave Clovis, CA 3.0 1.5 1099 $2,095 $1.91 24d 1 1.40mi

Listing history 18 events

  1. 2026-06-18
    days on market $129,900 Active 69 DOM
  2. 2026-06-17
    days on market $129,900 Active 68 DOM
  3. 2026-06-16
    days on market $129,900 Active 67 DOM
  4. 2026-06-15
    days on market $129,900 Active 66 DOM
  5. 2026-06-13
    days on market $129,900 Active 64 DOM
  6. 2026-06-13
    days on market $129,900 Active 63 DOM
  7. 2026-06-10
    days on market $129,900 Active 61 DOM
  8. 2026-06-09
    days on market $129,900 Active 60 DOM
  9. 2026-06-08
    days on market $129,900 Active 59 DOM
  10. 2026-06-07
    days on market $129,900 Active 58 DOM
  11. 2026-06-05
    days on market $129,900 Active 55 DOM
  12. 2026-06-03
    days on market $129,900 Active 54 DOM
  13. 2026-06-02
    days on market $129,900 Active 53 DOM
  14. 2026-06-01
    days on market $129,900 Active 52 DOM
  15. 2026-05-31
    days on market $129,900 Active 51 DOM
  16. 2026-05-15
    price $129,900 919-char remark
    Show marketing remark (919 chars)

    This is a hard to find 3 bedroom 2 bath mobile home located in the highly desirable Woods Mobile Home Park. This beautifully refurbished home has been updated from top to bottom, featuring fresh interior and exterior paint, a refurbished roof and HVAC system and a new water heater. Step inside to find brand-new flooring throughout, stunning granite countertops, and a fully updated kitchen complete with all new appliances.The home also features modern can lighting in the kitchen and bathrooms, along with new sinks and faucets for a clean contemporary feel. Residents of this exceptional community enjoy a pool, spa, clubhouse exercise room, library, billiards room and an entirely update kitchen in the clubhouse for gatherings and events. Conveniently located near freeways, shopping, restaurants,hospitals and medical offices. This move in home offers comfort and convenience in one of the best parks in town.

  17. 2026-04-08
    listed $139,900 Active 919-char remark
    Show marketing remark (919 chars)

    This is a hard to find 3 bedroom 2 bath mobile home located in the highly desirable Woods Mobile Home Park. This beautifully refurbished home has been updated from top to bottom, featuring fresh interior and exterior paint, a refurbished roof and HVAC system and a new water heater. Step inside to find brand-new flooring throughout, stunning granite countertops, and a fully updated kitchen complete with all new appliances.The home also features modern can lighting in the kitchen and bathrooms, along with new sinks and faucets for a clean contemporary feel. Residents of this exceptional community enjoy a pool, spa, clubhouse exercise room, library, billiards room and an entirely update kitchen in the clubhouse for gatherings and events. Conveniently located near freeways, shopping, restaurants,hospitals and medical offices. This move in home offers comfort and convenience in one of the best parks in town.

  18. 2025-09-08
    price $89,900

ⓘ 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 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥105°F today · 15 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
$22,586
− Mortgage interest
−$7,276
− Property taxes
−$1,948
− Insurance
−$650
− Repairs & maintenance
−$1,807
− Management
−$1,807
− Depreciation
−$3,779
Taxable income
$5,319
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,276
After-tax cash flow
$5,794/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.

Condition & rehab AI · 12 photos

Good 80/100 Cosmetic rehab

This beautifully refurbished mobile home in the Woods Mobile Home Park is in good condition with fresh paint, new flooring, and updated appliances. It offers a good investment opportunity with potential for further value enhancement through landscaping and interior painting.

Value-add opportunities

  • Both landscaping — enhances curb appeal and adds value
  • Both painting — fresh exterior and interior paint improves curb appeal and interior aesthetics
  • Resale upgrading appliances — new appliances in the kitchen and bathrooms enhance functionality and appeal

Renovation cost estimate screening

Value-add ROI direction

  • Both landscaping — enhances curb appeal and adds value
  • Both painting — fresh exterior and interior paint improves curb appeal and interior aesthetics
  • Resale upgrading appliances — new appliances in the kitchen and bathrooms enhance functionality and appeal

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

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 — Clovis

Score
76/100
State rank
#92
US rank
#3307

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clovis, CA
County
Fresno County · 834,801 people
City population
139,989
Metro
Fresno, CA
Population (ZIP)
37,755
Household income
$66,683
Rent vs Own
61.6% rent · 38.4% own
Severe rent burden
2487.0

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 0.65)
Race & ethnicity
Hispanic / Latino 41% White 41% Two or more races 18% Asian 12% Black 2% Native American 2%
Hispanic origin (detail)
Mexican 37%
Common ancestry
Slovak 2% Lithuanian 1% Italian 1%
Foreign-born
12% · Canada, China, Vietnam
Languages at home
73% English-only · Spanish 18% Other Asian/Pacific 4% Tagalog/Filipino 2%

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
▼ -352.97%
Current HPI
357.6089
Rent YoY
▲ 2.65%
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

+44.5% since first listed
3 events — show timeline
  • 2026-05-15 Price Changed $129,900 FRESNOMLS
  • 2026-04-08 Listed $139,900 FRESNOMLS
  • 2025-09-08 Price Changed $89,900 FRESNOMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…