CashFlowRE
Sign in Sign up
1941 N Golden State Blvd #50
B+ Composite 75.21
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 +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +5.1/10.0
  • Rent growth +3.8/5.0
  • Livability +3.1/5.0
  • Appreciation +2.5/10.0
  • Condition / age +2.2/5.0
  • Manufactured-home adj. -6.5

$44,999

1941 N Golden State Blvd #50 · Fresno, CA 93705
1 bd · 1.0 ba · 500 sqft · Manufactured · 88 Days on market
Manufactured home Built 1958 Fair condition $90/sqft · 45% below area Est $81k · 45% under ↓ 17% since listing

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

Listing remarks MLS

Come and see this beautifully remodeled mobile home located at the Three Palms Mobile home park. This home has brand new windows, floors, cabinets, appliances, shower, mini-split A/C, and more. This home is conveniently located near shopping, schools, and dining. The mobile home park is for all ages. The seller will include a new stackable washer and dryer with the sale. Schedule your appointment to see this home now!

Key facts

  • Split ac system
  • Remodeled bathroom
  • Remodeled kitchen

Tags

REMODELED KITCHENREMODELED BATHROOMSPLIT AC SYSTEMWASHER AND DRYER INCLUDEDCONVENIENT PARKINGSPACIOUS OUTDOOR AREA

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 1-bed/1.0-bath manufactured listed at $45k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $445 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($957 rent vs $45k).
  • Recommended offer: $42k (6.0% below list) — sets the bar for market timing.
  • Cap rate 18.2% 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.
  • 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.
  • Zoned schools: Addams Elementary (800 students, 97% FRL); Rutherford B. Gaston Sr. Middle (821 students, 98% FRL); Edison High (math 35% / reading 67%, grade D+, #319 of 1,170 statewide, top 28%, 2,466 students, 81% FRL) — zoned schools average 92% FRL vs 77% district-wide (15 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Zoned-school proficiency averages 51% at this address vs 32% district-wide (+18 pts) — the actual schools serving this property are materially stronger than the Fresno Unified average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents rising fast (+5.2%/yr); 131 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 17d 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $311 of loan paydown is wiped out by about $1k 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 $13k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 88 days — a 6% lower offer ($42k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y ago; this cycle's ask has dropped $10k (18%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $42,299 (6.0% below list)

Questions for the listing agent

  1. It's been on market 88 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  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
2.13%
Cap rate
18.16%
Cash-on-cash
42.39%
DSCR
2.89
GRM
3.9

CMA / ARV

ARV (median comp)
$81,180
List price
$44,999
Delta
-44.57%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1941 N Golden State Blvd #50 0.00mi 1/1.0 500 (0%) 28mo $57,500 $115 80
1520 N Delno Ave 0.88mi 1/1.0 576 (+15%) 8mo $234,000 $406 33
1719 W Olive Ave W #31 0.78mi 2/1.0 (+1) 607 (+21%) 12mo $82,000 $135 25
1529 N Palm Ave 1.43mi 1/1.0 611 (+22%) 27mo $235,000 $385 20
1529 N Palm Ave 1.43mi 1/1.0 611 (+22%) 27mo $235,000 $385 20

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
41.6%
Equity multiple
2.84×
Total profit
$23,225
Equity at exit
$6,709
10-year hold
IRR
48.8%
Equity multiple
6.24×
Total profit
$66,031
Equity at exit
$3,891

Cash invested: $12,600 (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.

Active competition Active MLS

For sale now
1 active
Median asking
$28,000 ($56/sqft)
Median days on market
128 d
This list price
100% of active listings are priced below it
ARV vs active asking
+189.9% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 93705

Rents YoY
5.2%
Active inventory
131
Price-to-rent
3.9×

Monthly cashflow live

Estimated rent
$957 high interval (Pro) →
Mortgage (P&I)
$236
Tax est. 1.5%
$56 /mo · $675/yr
Insurance
$19
HOA
$0
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$201
Net cashflow
$445

Break-even live

Break-even rent $394
Max offer price $44,999
Occupancy floor 48%

Sensitivity live

Price -10% $476 -5% $461 +0% $445 +5% $430 +10% $414
Rent -10% $369 -5% $407 +0% $445 +5% $483 +10% $521
Rate -1.0pp $468 -0.5pp $457 base $445 +0.5pp $433 +1.0pp $422

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
$11,250
Closing costs
$1,350
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2130 N Marks Ave Fresno, CA 2.0–4.0 1.0–2.0 900 $1,595 $1.77 15d 6 0.49mi
2212 N Marks Ave Fresno, CA 1.0–2.0 1.0 671 $1,265 $1.89 15d 2 0.52mi
2087 N Marks Ave Fresno, CA 1.0 1.0 700 $1,295 $1.85 17d 1 0.60mi
849 W Cambridge Ave Fresno, CA 1.0 1.0 700 $1,150 $1.64 73d 1 0.69mi
1584 N Carruth Ave Unit B Fresno, CA 1.0 1.0 520 $1,250 $2.40 93d 1 0.89mi
3166 W Princeton Ave Fresno, CA 2.0 1.0 565 $1,148 $2.03 15d 3 0.98mi
534 W Hedges Ave Unit 534 Fresno, CA 1.0 1.0 660 $1,200 $1.82 51d 1 1.04mi
610 W Hammond Ave Unit 614 Fresno, CA 2.0 1.0 750 $1,295 $1.73 38d 1 1.04mi
610 W Hammond Ave Unit 612 Fresno, CA 1.0 1.0 700 $1,250 $1.79 15d 1 1.04mi
3165 W Shields Ave Fresno, CA 2.0 1.0 565 $1,175 $2.08 15d 1 1.06mi
3207 W Shields Ave Fresno, CA 1.0–3.0 1.0–2.0 959 $1,210 $1.26 15d 2 1.11mi
1324 N Farris Ave Unit C Fresno, CA 1.0 500 $895 $1.79 41d 1 1.35mi

Property features AI

Finance

HOA & community
Monthly association fee

Exterior

Utilities
Electric service onPublic sewerPublic utilities
Home design
Mobile homePark space rentedANGELUS make
Construction
Metal sidingRolled/hot mop roofWood subfloor foundationBuilt as a mobile home
Exterior features
One levelFencedCorner lotShed(s)Private in-ground pool (fenced, community)

Interior

Flooring
Laminate flooring
Bathrooms
Shower
Heating & cooling
Ductless (split) heatingDuctless (split) cooling
Interior features
Double-pane windows
Laundry & utility
Inside laundryCommon area laundry

Listing history 50 events

  1. 2026-08-08
    days on market $44,999 Active 88 DOM
  2. 2026-08-07
    days on market $44,999 Active 87 DOM
  3. 2026-08-06
    days on market $44,999 Active 86 DOM
  4. 2026-08-05
    days on market $44,999 Active 85 DOM
  5. 2026-08-04
    days on market $44,999 Active 84 DOM
  6. 2026-08-03
    days on market $44,999 Active 83 DOM
  7. 2026-07-31
    days on market $44,999 Active 80 DOM
  8. 2026-07-30
    days on market $44,999 Active 79 DOM
  9. 2026-07-30
    days on market $44,999 Active 78 DOM
  10. 2026-07-28
    days on market $44,999 Active 77 DOM
  11. 2026-07-26
    days on market $44,999 Active 75 DOM
  12. 2026-07-24
    days on market $44,999 Active 73 DOM
  13. 2026-07-23
    days on market $44,999 Active 72 DOM
  14. 2026-07-22
    days on market $44,999 Active 71 DOM
  15. 2026-07-21
    days on market $44,999 Active 70 DOM
  16. 2026-07-20
    days on market $44,999 Active 69 DOM
  17. 2026-07-18
    days on market $44,999 Active 67 DOM
  18. 2026-07-18
    days on market $44,999 Active 66 DOM
  19. 2026-07-16
    days on market $44,999 Active 65 DOM
  20. 2026-07-15
    days on market $44,999 Active 64 DOM
  21. 2026-07-14
    days on market $44,999 Active 63 DOM
  22. 2026-07-13
    days on market $44,999 Active 62 DOM
  23. 2026-07-13
    days on market $44,999 Active 61 DOM
  24. 2026-07-11
    pricedays on market $44,999 Active 60 DOM
  25. 2026-07-10
    days on market $49,999 Active 59 DOM
  26. 2026-07-09
    days on market $49,999 Active 58 DOM
  27. 2026-07-07
    days on market $49,999 Active 56 DOM
  28. 2026-07-06
    days on market $49,999 Active 55 DOM
  29. 2026-07-05
    days on market $49,999 Active 54 DOM
  30. 2026-07-03
    days on market $49,999 Active 52 DOM
  31. 2026-07-02
    days on market $49,999 Active 51 DOM
  32. 2026-07-01
    days on market $49,999 Active 50 DOM
  33. 2026-06-30
    days on market $49,999 Active 49 DOM
  34. 2026-06-29
    days on market $49,999 Active 48 DOM
  35. 2026-06-28
    days on market $49,999 Active 47 DOM
  36. 2026-06-27
    days on market $49,999 Active 46 DOM
  37. 2026-06-27
    days on market $49,999 Active 45 DOM
  38. 2026-06-25
    days on market $49,999 Active 43 DOM
  39. 2026-06-22
    days on market $49,999 Active 41 DOM
  40. 2026-06-21
    days on market $49,999 Active 40 DOM
  41. 2026-06-18
    days on market $49,999 Active 37 DOM
  42. 2026-06-17
    days on market $49,999 Active 36 DOM
  43. 2026-06-16
    days on market $49,999 Active 35 DOM
  44. 2026-06-15
    days on market $49,999 Active 34 DOM
  45. 2026-06-13
    days on market $49,999 Active 32 DOM
  46. 2026-06-10
    days on market $49,999 Active 29 DOM
  47. 2026-06-09
    days on market $49,999 Active 28 DOM
  48. 2026-06-08
    pricedays on market $49,999 Active 27 DOM
  49. 2026-06-07
    days on market $55,000 Active 26 DOM
  50. 2026-06-05
    days on market $55,000 Active 23 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 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥105°F today · 17 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
$11,484
− Mortgage interest
−$2,521
− Property taxes
−$675
− Insurance
−$225
− Repairs & maintenance
−$919
− Management
−$919
− Depreciation
−$1,309
Taxable income
$4,917
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,180
After-tax cash flow
$4,161/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 · 13 photos

Fair 45/100 Cosmetic rehab Est. rehab $2,500–$7,500 screening

This move-in ready mobile home has been updated with a fully remodeled kitchen and bathroom, but shows signs of wear in the exterior and interior. A fresh coat of paint and minor repairs to the siding would significantly enhance its curb appeal and value.

Repairs flagged

  • Minor wood siding — slight weathering
  • Minor interior walls — faded paint

Value-add opportunities

  • Both paint interior walls — fresh paint enhances curb appeal and interior aesthetics
  • Both repair wood siding — new siding improves curb appeal and structural integrity

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

D Composite school gradezoned avg 51/100

Zoned Schools

Elementary Addams Elementary Middle Rutherford B. Gaston Sr. Middle High Edison High D+ CA #319/1,170 Nat'l #5,320/17,239

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
C Composite livability gradescore 62/100

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 · 1,042,971 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
10% of renters

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

Price history

-16.7% since first listed
8 events — show timeline
  • 2026-06-08 Price Changed $49,999 FRESNOMLS
  • 2026-05-12 Listed $55,000 FRESNOMLS
  • 2026-04-15 Price Changed $60,000 FRESNOMLS
  • 2026-02-13 Price Changed $65,000 FRESNOMLS
  • 2024-04-18 Sold (MLS) $57,500 FRESNOMLS
  • 2024-03-28 Pending FRESNOMLS
  • 2024-03-21 Price Changed $57,500 FRESNOMLS
  • 2024-02-07 Listed $60,000 FRESNOMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…