CashFlowRE
Sign in Sign up
4175 E Washington Ave
B- Composite 66.83
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 +26.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.0/10.0
  • 1% rule +5.9/10.0
  • Livability +3.1/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$195,000

4175 E Washington Ave · Fresno, CA 93702
4 bd · 1.0 ba · 1,688 sqft · SingleFamily public records · 1 Days on market
Built 1924 6,499 sqft lot Est $363k · 46% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

large fixer, some dual pane windows. wrought iron fence, would make a good rental property. sold AS IS NO REPAIRS, condition may limit financing,

Key facts

  • 6,499 sq ft lot
  • Built 1924

Property features AI

Exterior

  • Parking: Open parking; RV access/parking
  • Utilities: Electric: On; Public sewer; Public utilities
  • Home design: Single family residence; Two stories; Roof faces composition
  • Construction: Stucco exterior; Wood subfloor foundation; Composition roof; Built with masonry fireplace
  • Exterior features: Urban lot setting; Lot dimensions approximately 50 x 130

Interior

  • Kitchen: Range/oven (full size)
  • Bedrooms: Two-level home layout
  • Flooring: Laminate flooring; Vinyl flooring
  • Bathrooms: 2 bathrooms (tub/shower and separate shower)
  • Heating & cooling: Floor or wall heating unit; Evaporative cooling; Wall/window cooling unit(s)
  • Interior features: Isolated bedroom; Isolated bathroom; Masonry fireplace
  • Laundry & utility: Inside laundry in utility room

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 4-bed/1.0-bath single-family listed at $195k.

Deal economics

  • At list price, monthly cash flow is $511 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $195k).
  • Cap rate 9.4% 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: Rowell Elementary (594 students, 98% FRL); Yosemite Middle (674 students, 98% FRL); Roosevelt High (math 14% / reading 41%, grade F, #780 of 1,170 statewide, top 67%, 2,228 students, 92% FRL) — zoned schools average 96% FRL vs 77% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents soft (-0.9%/yr); 67 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 60% 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).
  • At $2,117/mo this rent would consume 54% of the median local household income ($47k/yr) (locally 2958% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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.

Negotiation context

  • Only 1 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 27y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1924 — 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 $195,000

Questions for the listing agent

  1. Built in 1924 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.09%
Cap rate
9.44%
Cash-on-cash
11.23%
DSCR
1.50
GRM
7.7

CMA / ARV

ARV (on-the-fly)
$362,920
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4127 E Grant Ave 0.08mi 3/1.8 (-1) 1,551 (-8%) 1mo $335,000 $216 74
4437 E Thomas Ave 0.42mi 4/2.0 1,602 (-5%) 2mo $345,000 $215 66
4136 E Madison Ave 0.11mi 4/2.8 1,468 (-13%) 1mo $305,000 $208 66
4546 E Iowa Ave 0.49mi 4/1.8 1,587 (-6%) 3mo $347,000 $219 61
4429 E Thomas Ave 0.42mi 4/2.0 1,471 (-13%) 3mo $330,000 $224 52
4662 E Illinois Ave 0.72mi 3/1.8 (-1) 1,732 (+3%) 3mo $312,000 $180 51
4005 E Platt Ave 0.42mi 3/1.5 (-1) 1,817 (+8%) 14mo $320,000 $176 49
4182 E Iowa Ave 0.28mi 3/1.0 (-1) 1,446 (-14%) 12mo $270,000 $187 48
4182 E Iowa Ave 0.28mi 3/1.0 (-1) 1,446 (-14%) 12mo $270,000 $187 48
4016 E Kerckhoff Ave 0.54mi 4/2.0 1,574 (-7%) 15mo $381,900 $243 47
3606 E Platt Ave 0.67mi 3/1.0 (-1) 1,561 (-8%) 16mo $325,000 $208 38
4212 E Clay Ave 0.59mi 3/2.0 (-1) 1,506 (-11%) 13mo $329,998 $219 34

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-2.7%
Equity multiple
0.90×
Total profit
$-5,331
Equity at exit
$29,075
10-year hold
IRR
3.7%
Equity multiple
1.24×
Total profit
$12,967
Equity at exit
$16,860

Cash invested: $54,600 (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.

ZIP-level market 93702

Rents YoY
-0.9%
Active inventory
67
Price-to-rent
7.7×

Monthly cashflow live

Estimated rent
$2,117 high interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$57 /mo · $687/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$445
Net cashflow
$511

Break-even live

Break-even rent $1,470
Max offer price $195,000
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
$48,750
Closing costs
$5,850
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4710 E Harvey Ave Fresno, CA 3.0 1.0 1372 $1,675 $1.22 21d 1 0.90mi
3024 E Illinois Ave Fresno, CA 5.0 2.0 2000 $2,500 $1.25 24d 1 1.09mi
508 S Dearing Ave Apt 101 Fresno, CA 4.0 2.0 1375 $2,250 $1.64 44d 1 1.14mi
2890 Huntington Blvd #121 Fresno, CA 3.0 2.5 1623 $2,200 $1.36 44d 1 1.44mi
841 N Fine Ave Fresno, CA 3.0 2.0 1478 $2,500 $1.69 44d 1 1.47mi

Listing history 2 events

  1. 2026-06-19
    remarks 425-char remark
  2. 2026-06-19
    listed $195,000 Active 1 DOM

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

Tax reassessment forecast CA · Resets to sale price

Current annual tax
$687 · $57/mo
Projected year-2 tax
$1,482 · $124/mo
Expected delta
+$795/yr (+$66/mo · 115.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (shaded) · 18% 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 40 unhealthy d/yr today · 44 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
$25,401
− Mortgage interest
−$10,923
− Property taxes
−$687
− Insurance
−$975
− Repairs & maintenance
−$2,032
− Management
−$2,032
− Depreciation
−$5,673
Taxable income
$3,079
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$739
After-tax cash flow
$5,395/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.

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)
43,875
Household income
$47,229
Rent vs Own
64.4% rent · 35.6% own
Severe rent burden
2958.0

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 Hispanic (75%)
Race & ethnicity
Hispanic / Latino 75% Two or more races 26% Asian 10% White 7% Black 4% Native American 2%
Hispanic origin (detail)
Mexican 71%
Foreign-born
27% · Canada
Languages at home
35% English-only · Spanish 54% Other Asian/Pacific 9%

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
▼ -255.81%
Current HPI
467.2799
Rent YoY
▼ -0.94%
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

+1850.0% since first listed
14 events — show timeline
  • 2026-06-18 Listed $195,000 FRESNOMLS
  • 2026-03-24 Sold (Public Records) $6,600,000 Public Records
  • 2010-09-07 Sold (MLS) $40,000 FRESNOMLS
  • 2010-08-13 Delisted FRESNOMLS
  • 2010-08-13 Price Changed $50,000 FRESNOMLS
  • 2010-07-09 Listed $40,000 FRESNOMLS
  • 2001-05-23 Sold (Public Records) $68,500 Public Records
  • 2001-05-23 Sold (MLS) $68,500 FRESNOMLS
  • 2001-01-04 Price Changed $67,500 FRESNOMLS
  • 2001-01-04 Listed $68,500 FRESNOMLS
  • 1999-07-22 Sold (MLS) $10,000 FRESNOMLS
  • 1999-06-14 Delisted FRESNOMLS
  • 1999-06-14 Price Changed $20,000 FRESNOMLS
  • 1999-05-17 Listed $10,000 FRESNOMLS

Property tax history

+2.3%/yr

Latest (2025): $687 · +3.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…