CashFlowRE
Sign in Sign up
2706 W Ashlan Ave Unit SP115
C Composite 58.28
Why this score? — see what drove the C 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 +27.7/30.0
  • DSCR +9.7/10.0
  • 1% rule +7.6/10.0
  • Rent growth +3.8/5.0
  • Condition / age +3.8/5.0
  • Livability +3.1/5.0
  • Schools +2.7/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$138,000

2706 W Ashlan Ave Unit SP115 · Fresno, CA 93705
2 bd · 2.0 ba · 1,440 sqft · Manufactured · 111 Days on market
Built 1972 Good condition $96/sqft · 44% above area Est $96k · 44% over ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to the gated senior community at Westlake Park. This move-in ready beautiful dual wide mobile home with 2 bedroom and 2 bathrooms has plenty of room with a wonderful kitchen with granite counter tops and lots of counter space a cabinets that accommodate the chef in the house. There is a separate family room and living room with plenty of natural light. The main bedroom is large with a spacious updated bathroom that you will be sure to fall in love with. The porch outside the front door is divided so that you can have a safe space to the yard for a small dog to access. Indoor laundry room, covered patio and small yard area with a storage shed included. You almost never need to leave. The large park has plenty of room to do your daily walks and exercise, 2 community pools, an exercise room, a carwash station RV storage areas and clubhouse are all included. Schedule your showing with your Realtor and make this home your own.

Key facts

  • Natural light
  • Wonderful kitchen
  • Covered patio

Tags

WONDERFUL KITCHENGRANITE COUNTER TOPSNATURAL LIGHTUPDATED BATHROOMINDOOR LAUNDRY ROOMCOVERED PATIO

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 $138k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $415 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $138k).
  • Recommended offer: $126k (9.0% below list) — sets the bar for market timing.
  • Cap rate 9.9% 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+, schools D.
  • Fresno Unified (urban): math 18% / reading 47% proficiency, ranked #327 of 517 in CA (top 63%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 77% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+5.2%/yr); 96 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 2,426 units permitted in Fresno County in 2024 (296 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($57k/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 $954 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 + 5.2% rent growth), your $39k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 111 days — a 9% lower offer ($126k) 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 $125,580 (9.0% below list)

Questions for the listing agent

  1. It's been on market 111 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 1972 — 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 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.26%
Cap rate
9.90%
Cash-on-cash
12.89%
DSCR
1.57
GRM
6.6

CMA / ARV

ARV (median comp)
$96,058
List price
$138,000
Delta
43.66%
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
2706 W Ashlan Ave #86 0.00mi 2/2.0 1,440 (0%) 4mo $50,000 $35 97
2706 W Ashlan Ave #144 0.09mi 2/2.0 1,440 (0%) 0mo $136,000 $94 96
2706 W Ashlan Ave #46 0.09mi 2/2.0 1,440 (0%) 1mo $89,000 $62 95
2706 W Ashlan Ave #156 0.00mi 3/2.0 (+1) 1,440 (0%) 0mo $127,500 $89 95
2706 W Ashlan Ave #266 0.09mi 2/2.0 1,440 (0%) 2mo $124,900 $87 94
2706 W Ashlan Ave #175 0.09mi 2/2.0 1,436 (-0%) 3mo $94,900 $66 93
2706 W Ashlan Ave #11 0.05mi 2/2.0 1,440 (0%) 7mo $98,000 $68 92
2706 W Ashlan Ave #158 0.00mi 2/2.0 1,488 (+3%) 6mo $80,000 $54 89
2706 W Ashlan Ave #200 0.09mi 3/2.0 (+1) 1,440 (0%) 7mo $53,500 $37 85
2706 W Ashlan Ave #281 0.09mi 2/2.0 1,344 (-7%) 1mo $89,000 $66 84
2706 W Ashlan Ave #299 0.16mi 2/2.0 1,310 (-9%) 1mo $165,000 $126 77
3138 W Dakota Ave #210 0.62mi 3/2.0 (+1) 1,344 (-7%) 4mo $42,500 $32 52

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 · 5.19% rent growth · sell at horizon

5-year hold
IRR
5.2%
Equity multiple
1.21×
Total profit
$7,995
Equity at exit
$20,576
10-year hold
IRR
16.6%
Equity multiple
2.50×
Total profit
$57,843
Equity at exit
$11,932

Cash invested: $38,640 (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 93705

Rents YoY
5.2%
Active inventory
96
Price-to-rent
6.6×

Monthly cashflow live

Estimated rent
$1,732 high interval (Pro) →
Mortgage (P&I)
$724
Tax est. 1.5%
$172 /mo · $2,070/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$364
Net cashflow
$415

Break-even live

Break-even rent $1,207
Max offer price $138,000
Occupancy floor 71%

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
$34,500
Closing costs
$4,140
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4184 N Briarwood Ave Fresno, CA 3.0 2.0 1628 $2,195 $1.35 43d 1 0.22mi
3274 W Ashlan Ave Fresno, CA 2.0 1.0 975 $1,535 $1.57 2d 5 0.44mi
3058 W San Gabriel Ave Fresno, CA 3.0 2.0 1284 $2,450 $1.91 43d 1 0.57mi
4144 N Valentine Ave Unit 60-147 Fresno, CA 2.0 1.0 960 $1,695 $1.77 20d 1 0.61mi
4144 N Valentine Ave Unit 60-158 Fresno, CA 2.0 1.0 960 $1,695 $1.77 23d 1 0.61mi
4144 N Valentine Ave Unit 84-118 Fresno, CA 2.0 1.0 960 $1,695 $1.77 43d 1 0.61mi
4144 N Valentine Ave Fresno, CA 2.0 1.0 960 $1,450 $1.51 16d 1 0.61mi
4264 N Bengston Ave Unit 101 Fresno, CA 2.0 1.0 950 $1,450 $1.53 43d 1 0.66mi
1668 W Ashlan Ave Fresno, CA 2.0 1.0 877 $1,185 $1.35 23d 1 0.67mi
4597 N Emerson Ave Apt 103 Fresno, CA 2.0 2.0 1100 $1,700 $1.55 23d 1 0.75mi
4942 N Holt Ave #103 Fresno, CA 2.0 1.0 1000 $1,395 $1.40 23d 1 0.78mi
4467 N Van Dyke Ave Fresno, CA 3.0 2.0 1292 $2,195 $1.70 3d 1 0.93mi
1493 W Fairmont Ave Unit A Fresno, CA 2.0 2.0 1050 $1,595 $1.52 23d 1 1.04mi
941 W Dakota Ave Fresno, CA 3.0 2.0 960 $1,895 $1.97 10d 2 1.26mi
3515 W San Jose Ave Unit 8106 Fresno, CA 3.0 2.5 1215 $1,925 $1.58 23d 1 1.27mi
3515 W San Jose Ave Unit 15-202 Fresno, CA 2.0 2.0 915 $1,550 $1.69 16d 1 1.27mi
3515 W San Jose Ave Unit 9105 Fresno, CA 2.0 2.5 1115 $1,725 $1.55 43d 1 1.27mi
3207 W Shields Ave Fresno, CA 1.0–3.0 1.0–2.0 959 $1,468 $1.53 1d 3 1.28mi
5066-5098 N Marty Ave Fresno, CA 2.0 1.0–2.0 961 $1,750 $1.82 20d 1 1.33mi
1696 W Shaw Ave Unit AVE-104 Fresno, CA 3.0 2.0 1100 $1,700 $1.55 3d 1 1.33mi
3326 N West Ave Fresno, CA 2.0 1.0 950 $1,225 $1.29 21d 1 1.38mi
1212 W Andrews Ave Fresno, CA 2.0 1.0 950 $1,300 $1.37 16d 1 1.41mi
5355 N Valentine Ave Fresno, CA 2.0–3.0 1.5–2.5 1318 $2,021 $1.53 16d 1 1.41mi

Listing history 16 events

  1. 2026-06-18
    days on market $138,000 Active 111 DOM
  2. 2026-06-17
    days on market $138,000 Active 110 DOM
  3. 2026-06-16
    days on market $138,000 Active 109 DOM
  4. 2026-06-15
    days on market $138,000 Active 108 DOM
  5. 2026-06-13
    days on market $138,000 Active 106 DOM
  6. 2026-06-10
    days on market $138,000 Active 103 DOM
  7. 2026-06-09
    days on market $138,000 Active 102 DOM
  8. 2026-06-08
    days on market $138,000 Active 101 DOM
  9. 2026-06-07
    days on market $138,000 Active 100 DOM
  10. 2026-06-05
    pricedays on market $138,000 Active 97 DOM
  11. 2026-06-03
    days on market $140,000 Active 96 DOM
  12. 2026-06-02
    pricedays on market $140,000 Active 95 DOM
  13. 2026-06-01
    days on market $145,000 Active 94 DOM
  14. 2026-05-31
    days on market $145,000 Active 93 DOM
  15. 2026-04-13
    price $145,000 943-char remark
    Show marketing remark (943 chars)

    Welcome to the gated senior community at Westlake Park. This move-in ready beautiful dual wide mobile home with 2 bedroom and 2 bathrooms has plenty of room with a wonderful kitchen with granite counter tops and lots of counter space a cabinets that accommodate the chef in the house. There is a separate family room and living room with plenty of natural light. The main bedroom is large with a spacious updated bathroom that you will be sure to fall in love with. The porch outside the front door is divided so that you can have a safe space to the yard for a small dog to access. Indoor laundry room, covered patio and small yard area with a storage shed included. You almost never need to leave. The large park has plenty of room to do your daily walks and exercise, 2 community pools, an exercise room, a carwash station RV storage areas and clubhouse are all included. Schedule your showing with your Realtor and make this home your own.

  16. 2026-02-27
    listed $150,000 Active 943-char remark
    Show marketing remark (943 chars)

    Welcome to the gated senior community at Westlake Park. This move-in ready beautiful dual wide mobile home with 2 bedroom and 2 bathrooms has plenty of room with a wonderful kitchen with granite counter tops and lots of counter space a cabinets that accommodate the chef in the house. There is a separate family room and living room with plenty of natural light. The main bedroom is large with a spacious updated bathroom that you will be sure to fall in love with. The porch outside the front door is divided so that you can have a safe space to the yard for a small dog to access. Indoor laundry room, covered patio and small yard area with a storage shed included. You almost never need to leave. The large park has plenty of room to do your daily walks and exercise, 2 community pools, an exercise room, a carwash station RV storage areas and clubhouse are all included. Schedule your showing with your Realtor and make this home your own.

ⓘ 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 · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 48 unhealthy d/yr today · 50 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
$20,790
− Mortgage interest
−$7,730
− Property taxes
−$2,070
− Insurance
−$690
− Repairs & maintenance
−$1,663
− Management
−$1,663
− Depreciation
−$4,015
Taxable income
$2,959
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$710
After-tax cash flow
$4,270/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 · 6 photos

Good 75/100 Cosmetic rehab

This move-in ready manufactured home is in good condition with a good condition score of 75. It has a good kitchen, bathrooms, and exterior. The home has a good foundation and structure, and the HVAC/mechanicals appear to be in good condition. The home has a good curb appeal and is ready for a fresh coat of paint and some minor updates to the interior to increase its value.

Value-add opportunities

  • Both Paint exterior siding — Enhances curb appeal and value
  • Resale Replace countertops — Granite countertops are a desirable feature for potential buyers
  • Both Install new flooring — Hardwood floors are durable and add value
  • Both Update paint color — Refreshing the paint can make the home more appealing and increase its value

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior siding — Enhances curb appeal and value
  • Resale Replace countertops — Granite countertops are a desirable feature for potential buyers
  • Both Install new flooring — Hardwood floors are durable and add value
  • Both Update paint color — Refreshing the paint can make the home more appealing and increase its 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
Fresno Unified
NCES district ID
0614550
Math proficiency
18% ▼ -12.00%
Reading proficiency
47% ▲ 9.00%
Median HH income
$36,095
Composite
26.83/100
National rank
#7111
State rank
#327 of 517 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)
38,888
Household income
$57,003
Rent vs Own
52.6% rent · 47.4% own
Severe rent burden
2217.0

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 0.56)
Race & ethnicity
Hispanic / Latino 62% Two or more races 34% White 22% Black 6% Asian 6% Native American 2%
Hispanic origin (detail)
Mexican 60%
Common ancestry
Lithuanian 1% Iranian 1% Russian 1%
Foreign-born
13% · Canada, China
Languages at home
61% English-only · Spanish 34% Other Asian/Pacific 2% Other Indo-European 1%

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
▼ -331.23%
Current HPI
399.0061
Rent YoY
▲ 5.19%
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

-3.3% since first listed
2 events — show timeline
  • 2026-04-13 Price Changed $145,000 FRESNOMLS
  • 2026-02-27 Listed $150,000 FRESNOMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…