CashFlowRE
Sign in Sign up
41 Almond
D+ Composite 45.54
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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Schools +4.0/10.0
  • Rent growth +3.4/5.0
  • Livability +3.4/5.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$60,000

41 Almond · Hollister, CA 95023
2 bd · 2.0 ba · 720 sqft · Manufactured · 14 Days on market
Built 1975 Fair condition $1550/mo HOA · 62% of rent

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

Listing remarks MLS

Opportunity knocks! Great chance to purchase a single-wide mobile home located in Mission Oaks Mobile Home Park in Hollister. This home is in need of some TLC and offers value-add potential for the right buyer. Situated in an all-age park with a clubhouse, this property provides an affordable housing option. Cash sale only. Mobile home was built in 1975. Buyer to verify space rent, park approval, and park rules. Buyer must be approved By Mission Oaks Mobile home Park!

Key facts

  • 2 parking spots
  • Pool
  • Built 1975

Property features AI

Finance

  • Other: Private pool present; also a common facility pool; No spa
  • HOA & community: Mandatory association with monthly fee; Association fee $1,550 monthly; Association offers additional amenities

Exterior

  • Parking: Covered parking
  • Utilities: Natural gas available; Electric service: other; Shared septic; Water meter on site; No irrigation
  • Home design: Attached mobile home; Single-story; Built in 1976
  • Construction: Other roof type
  • Exterior features: Other lot features; No horse facilities

Interior

  • Kitchen: Laminate counters
  • Bedrooms: 2 bedrooms (includes upper-level bedrooms)
  • Flooring: Other flooring
  • Bathrooms: Other bathroom features
  • Heating & cooling: Other heating; Other cooling
  • Interior features: Laminate countertops in kitchen; Family room on main level; Living, dining and family room features present
  • Laundry & utility: Laundry features listed

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 $60k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $18 ($222/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $60k).
  • Cap rate 6.7% vs local median 3.0% in Hollister — 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 68/100 on livability (#288 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, health & safety A+, employment A-; Watch: commute F, cost of living F.
  • San Benito High (town): math 29% / reading 55% proficiency, ranked #593 of 1,400 in CA (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.4%/yr); 280 active listings in the ZIP; 1 comparable units currently listed for rent nearby; high-income renter base; 281 units permitted in San Benito County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $415 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • San Benito County population projected at +18% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Watch-outs: HOA is 62% of rent.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $60,000

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
4.18%
Cap rate
6.66%
Cash-on-cash
1.32%
DSCR
1.06
GRM
2.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.43% rent growth · sell at horizon

5-year hold
IRR
-10.2%
Equity multiple
0.62×
Total profit
$-6,464
Equity at exit
$8,946
10-year hold
IRR
3.2%
Equity multiple
1.26×
Total profit
$4,426
Equity at exit
$5,188

Cash invested: $16,800 (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 95023

Rents YoY
3.4%
Active inventory
280
Price-to-rent
2.0×

Monthly cashflow live

Estimated rent
$2,510 medium interval (Pro) →
Mortgage (P&I)
$315
Tax est. 1.5%
$75 /mo · $900/yr
Insurance
$25
HOA
$1,550
Vacancy / Maint / Mgmt
$527
Net cashflow
$18

Break-even live

Break-even rent $2,487
Max offer price $60,000
Occupancy floor 94%

Sensitivity live

Price -10% $60 -5% $39 +0% $18 +5% $-2 +10% $-23
Rent -10% $-180 -5% $-81 +0% $18 +5% $118 +10% $217
Rate -1.0pp $49 -0.5pp $34 base $18 +0.5pp $3 +1.0pp $-13

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
$15,000
Closing costs
$1,800
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
1156 San Benito St Unit 12 Hollister, CA 1.0 1.0 494 $1,995 $4.04 12d 1 1.15mi

HOA detail

Monthly dues
$1,550 · $18,600/yr

Listing history 14 events

  1. 2026-06-18
    status $60,000 Pending 14 DOM
  2. 2026-06-18
    days on market $60,000 Active 14 DOM
  3. 2026-06-17
    days on market $60,000 Active 13 DOM
  4. 2026-06-16
    days on market $60,000 Active 12 DOM
  5. 2026-06-15
    days on market $60,000 Active 11 DOM
  6. 2026-06-13
    days on market $60,000 Active 9 DOM
  7. 2026-06-13
    days on market $60,000 Active 8 DOM
  8. 2026-06-09
    days on market $60,000 Active 5 DOM
  9. 2026-06-08
    days on market $60,000 Active 4 DOM
  10. 2026-06-07
    days on market $60,000 Active 3 DOM
  11. 2026-06-05
    remarks 571-char remark
  12. 2026-06-05
    listing id $60,000 Active 1 DOM
  13. 2026-06-03
    remarks 472-char remark
  14. 2026-06-03
    listed $60,000 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 5/10 Major
  • 🌡 Heat 3/10 Moderate 5 d/yr ≥93°F today · 10 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 16 unhealthy d/yr today · 17 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
$30,124
− Mortgage interest
−$3,361
− Property taxes
−$900
− Insurance
−$300
− Repairs & maintenance
−$2,410
− Management
−$2,410
− HOA
−$18,600
− Depreciation
−$1,745
Taxable income
$397
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$95
After-tax cash flow
$127/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 · 2 photos

Fair 45/100 Moderate rehab

This single-wide mobile home requires significant repairs and maintenance to improve its condition and value. Potential buyers should budget for exterior repairs, roof replacement, and patio restoration.

Repairs flagged

  • Major siding — Significant wear and tear
  • Major roof — Exposed structure
  • Major patio — Damaged bricks

Value-add opportunities

  • Both repair and paint exterior — Enhances curb appeal and value
  • Both repair roof — Critical for structural integrity and safety
  • Both replace patio bricks — Improves aesthetics and functionality

Renovation cost estimate screening

Repair itemSeverityEst. cost
siding · Significant wear and tear Major $15,000–50,000
roof · Exposed structure Major $15,000–50,000
patio · Damaged bricks Major $15,000–50,000
Total estimated repair cost · 3 items $45,000–150,000

Value-add ROI direction

  • Both repair and paint exterior — Enhances curb appeal and value
  • Both repair roof — Critical for structural integrity and safety
  • Both replace patio bricks — Improves aesthetics and functionality

ⓘ 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
San Benito High
NCES district ID
0634140
Math proficiency
29% ▼ -3.00%
Reading proficiency
55% ▲ 1.00%
Median HH income
$69,528
Composite
40.31/100
National rank
#7779
State rank
#593 of 1400 in CA

Livability — Hollister

Score
68/100
State rank
#288
US rank
#9766

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hollister, CA
County
San Benito County · 59,889 people
City population
59,889
Metro
San Jose-Sunnyvale-Santa Clara, CA
Population (ZIP)
59,889
Household income
$116,314
Rent vs Own
31.9% rent · 68.1% own
Severe rent burden
1352.0

Population outlook (San Benito County) Hauer SSP2

Today (2025)
65,146 people
By 2030
67,991 · +4.4%
By 2040
72,868 · +11.9%
By 2050
76,832 · +17.9%
By 2075
84,693 · +30.0%
By 2100
85,463 · +31.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Hispanic (65%)
Race & ethnicity
Hispanic / Latino 65% Two or more races 35% White 27% Asian 3% Native American 2%
Hispanic origin (detail)
Mexican 58% Puerto Rican 1%
Common ancestry
Russian 2% Serbian 1% Lithuanian 1%
Foreign-born
20% · Canada
Languages at home
56% English-only · Spanish 41% Tagalog/Filipino 1% Other Indo-European 1%

Political lean MEDSL · San Benito

2024 margin
D (+12.6) · D 54.9% · R 42.3% · Other 2.8%
2008→2024 swing
-10.2pp toward R · 2008: 22.8pp · 2024: 12.6pp
All cycles
2024: D+12.6 2020: D+24.4 2016: D+20.4 2012: D+17.1 2008: D+22.8

Not yet ingested

Civics

Market trends

HPI YoY
▼ -532.32%
Current HPI
198.8561
Rent YoY
▲ 3.43%
Metro
San Jose-Sunnyvale-Santa Clara, 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
  • 2026-06-02 Listed $60,000 FRESNOMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…