CashFlowRE
Sign in Sign up
8138 S Kenneth Ave
D+ Composite 49.69
Why this score? — see what drove the D+ 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 +11.8/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • Rent growth +5.0/5.0
  • DSCR +3.5/10.0
  • 1% rule +3.4/10.0
  • Livability +3.3/5.0
  • Schools +2.9/10.0
  • Condition / age +2.2/5.0

$950,000

8138 S Kenneth Ave · Fowler, CA 92625
3 bd · 2.0 ba · 1,523 sqft · SingleFamily · 53 Days on market
Built 1910 Fair condition 17 ac lot $624/sqft · 96% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Charming Country Property with Producing Vineyard & Investment Potential in Fowler, CAWelcome to 8139 S Kenneth Ave, Fowler, CA 93625 a rare opportunity to own a charming older farm home paired with a productive agricultural setup and exciting future development potential. The property features a good-producing Thompson vineyard, offering immediate income potential along with the benefits of established farming infrastructure. Supported by double source water, including Consolidated Irrigation District (CID) surface water allocation and delivery, this ranch is well-equipped for reliable and efficient agricultural operations. The home itself carries classic country charm and is ready

Key facts

  • Agricultural setup
  • Large equipment shop
  • Producing vineyard

Tags

PRODUCING VINEYARDAGRICULTURAL SETUPDOUBLE SOURCE WATERLARGE EQUIPMENT SHOPFUTURE DEVELOPMENT POTENTIAL

Property features AI

Exterior

  • Parking: 1-car garage
  • Utilities: Electric service available; Sewer is septic tank; Public utilities available; Propane available
  • Home design: Single family residence
  • Construction: Wood siding; Composition roof; Wood subfloor foundation; No solar panels
  • Exterior features: Rural setting; One level

Interior

  • Bathrooms: 2 bathrooms
  • Heating & cooling: Other heating; Other cooling
  • Interior features: Laundry is inside the home
  • Laundry & utility: In‑home laundry

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 single-family listed at $950k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $-257 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $913k (3.9% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $799k (15.9% below list).
  • Recommended offer: $799k (15.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 66/100 on livability (#350 in CA) — a middle-class / working-renter tenant base. Strengths: housing A+, commute B+; Watch: crime D, amenities F, cost of living F.
  • Fowler Unified (town): math 27% / reading 42% proficiency, ranked #287 of 517 in CA (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Fremont Elementary (math 28% / reading 37%, grade F, #771 of 1,571 statewide, top 49%, 476 students, 83% FRL); John Sutter Middle (math 28% / reading 45%, grade F, #175 of 498 statewide, top 36%, 621 students, 87% FRL); Fowler High (math 27% / reading 52%, grade F, #532 of 1,170 statewide, top 48%, 818 students, 85% FRL) — zoned schools average 85% FRL vs 66% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+12.4%/yr); 91 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 2,426 units permitted in Fresno County in 2024 (296 in 5+ unit buildings).
  • At $7,985/mo this rent would consume 55% of the median local household income ($175k/yr) (locally 767% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $102k of equity ($7k loan paydown + $95k appreciation (10.0% local appreciation)).
  • Fresno County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 2, paydown + projected appreciation supports a ~$163k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($922k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $798,506 (15.9% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 53 days. Have you received any prior offers? Is the seller open to a 16% concession, seller financing, or rate buy-down credit?
  3. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  4. Built in 1910 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.84%
Cap rate
5.97%
Cash-on-cash
-1.16%
DSCR
0.95
GRM
9.9

CMA / ARV

ARV (median comp)
$485,880
List price
$950,000
Delta
95.52%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
906 Philip Ave 0.51mi 3/2.0 1,694 (+11%) 1mo $429,990 $254 56
826 Philip Ave 0.52mi 3/2.0 1,694 (+11%) 8mo $469,990 $277 50
1444 Clara Ave 0.58mi 3/2.0 1,694 (+11%) 8mo $478,240 $282 48
1353 Clara Ave 0.67mi 3/2.0 1,694 (+11%) 12mo $477,990 $282 40
1422 W Marc Ave 0.59mi 3/2.0 1,694 (+11%) 17mo $459,990 $272 40
1442 W Ryan Ct 0.58mi 3/2.0 1,694 (+11%) 23mo $409,990 $242 35

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
25.1%
Equity multiple
3.04×
Total profit
$543,344
Equity at exit
$855,835
10-year hold
IRR
23.5%
Equity multiple
7.46×
Total profit
$1,717,714
Equity at exit
$1,845,641

Cash invested: $266,000 (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 92625

Home prices YoY
3.5%
Rents YoY
12.4%
Active inventory
91
Price-to-rent
9.9×

Monthly cashflow live

Estimated rent
$7,985 medium interval (Pro) →
Mortgage (P&I)
$4,982
Tax est. 1.5%
$1,188 /mo · $14,250/yr
Insurance
$396
HOA
$0
Vacancy / Maint / Mgmt
$1,677
Net cashflow
$-257

Break-even live

Break-even rent $8,310
Max offer price $912,806
Occupancy floor 98%

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
$237,500
Closing costs
$28,500
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1122 Marc Ave Fowler, CA 3.0 2.0 1433 $2,500 $1.74 14d 1 0.89mi

Listing history 16 events

  1. 2026-06-18
    days on market $950,000 Active 53 DOM
  2. 2026-06-17
    days on market $950,000 Active 52 DOM
  3. 2026-06-16
    days on market $950,000 Active 51 DOM
  4. 2026-06-15
    days on market $950,000 Active 50 DOM
  5. 2026-06-13
    days on market $950,000 Active 48 DOM
  6. 2026-06-13
    days on market $950,000 Active 47 DOM
  7. 2026-06-10
    days on market $950,000 Active 45 DOM
  8. 2026-06-09
    days on market $950,000 Active 44 DOM
  9. 2026-06-08
    days on market $950,000 Active 43 DOM
  10. 2026-06-07
    days on market $950,000 Active 42 DOM
  11. 2026-06-05
    days on market $950,000 Active 39 DOM
  12. 2026-06-03
    days on market $950,000 Active 38 DOM
  13. 2026-06-02
    days on market $950,000 Active 37 DOM
  14. 2026-06-01
    days on market $950,000 Active 36 DOM
  15. 2026-05-31
    days on market $950,000 Active 35 DOM
  16. 2026-04-26
    listed $950,000 Active 1289-char remark

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$95,821
− Mortgage interest
−$53,215
− Property taxes
−$14,250
− Insurance
−$4,750
− Repairs & maintenance
−$7,666
− Management
−$7,666
− Depreciation
−$27,636
Taxable loss
−$19,362
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$4,647
After-tax cash flow
$1,562/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 · 11 photos

Fair 45/100 Moderate rehab

This charming older farm home with a producing vineyard presents moderate rehabilitation needs, primarily in the kitchen, bathrooms, and exterior. Upgrading these areas can significantly increase its resale and rental value.

Repairs flagged

  • Minor Kitchen countertops — Worn appearance
  • Minor Bathroom fixtures — Old and worn
  • Moderate Exterior siding — Wear and discoloration
  • Moderate Windows — Old and may need replacement
  • Moderate Flooring — Worn and may need replacement

Value-add opportunities

  • Both Kitchen renovation — Modernizing the kitchen can increase both resale and rental value.
  • Both Bathroom updates — Updating bathrooms can significantly boost both resale and rental appeal.
  • Both Exterior painting and siding repair — Fresh paint and repairs can enhance curb appeal and property value.
  • Both Window replacement — New windows can improve energy efficiency and increase property value.
  • Both Landscaping and curb appeal — A well-maintained yard can attract more buyers and renters, increasing property value.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Kitchen countertops · Worn appearance Minor $500–3,000
Bathroom fixtures · Old and worn Minor $500–3,000
Exterior siding · Wear and discoloration Moderate $3,000–15,000
Windows · Old and may need replacement Moderate $3,000–15,000
Flooring · Worn and may need replacement Moderate $3,000–15,000
Total estimated repair cost · 5 items $10,000–51,000

Value-add ROI direction

  • Both Kitchen renovation — Modernizing the kitchen can increase both resale and rental value.
  • Both Bathroom updates — Updating bathrooms can significantly boost both resale and rental appeal.
  • Both Exterior painting and siding repair — Fresh paint and repairs can enhance curb appeal and property value.
  • Both Window replacement — New windows can improve energy efficiency and increase property value.
  • Both Landscaping and curb appeal — A well-maintained yard can attract more buyers and renters, increasing property value.

ⓘ 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
Fowler Unified
NCES district ID
0614250
Math proficiency
27% ▼ -10.00%
Reading proficiency
42% ▼ -9.00%
Median HH income
$44,280
Composite
29.33/100
National rank
#6545
State rank
#287 of 517 in CA

Livability — Fowler

Score
66/100
State rank
#350
US rank
#11939

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Orange County · 3,096,323 people
City population
8,889
Metro
Los Angeles-Long Beach-Anaheim, CA
Population (ZIP)
12,294
Household income
$174,904
Rent vs Own
39.1% rent · 60.9% own
Severe rent burden
767.0

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
Predominantly White (77%)
Race & ethnicity
White 77% Hispanic / Latino 10% Two or more races 10% Asian 8%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Scotch-Irish 5% Slovak 5% Italian 4%
Foreign-born
15% · Canada, China, Vietnam
Languages at home
82% English-only · Spanish 6% Other Indo-European 5% Chinese 3%

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
▲ 16.70%
Current HPI
494.6724
Rent YoY
▲ 12.39%
Metro
Los Angeles-Long Beach-Anaheim, 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
  • 2026-04-26 Listed $950,000 FRESNOMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…