CashFlowRE
Sign in Sign up
711 Old Canyon Rd #69
B+ Composite 76.06
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +8.6/15.0
  • Schools +7.3/10.0
  • Livability +4.2/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$188,000

711 Old Canyon Rd #69 · Fremont, CA 94536
2 bd · 2.0 ba · 1,369 sqft · Manufactured · 68 Days on market
Built 1969 $137/sqft · at area comps Est $193k · at est.

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

Listing remarks MLS

Discover this spacious 2-bedroom, 2-bathroom mobile home located in the peaceful Niles Canyon Mobile Estates senior community. This inviting home offers generous living spaces, including a formal dining room with a built-in display cabinet and a bright kitchen featuring modern appliances that are included with the sale. The separate laundry room provides abundant storage and comes complete with a washer and dryer. Additional features include dual-pane windows, central heating and air conditioning, and a comfortable family room with a built-in desk—perfect for a home office or hobby space. Enjoy relaxing on the large covered side porch while taking in beautiful hillside views. Outside, you'll also find a long covered carport and two storage sheds, providing plenty of room for parking and extra storage. The monthly space rent is $1,366. This includes water, sewer and basic cable tv. The park has many amenities for your enjoyment such as Clubhouse, sauna, tv area, car wash, spa, a pool that's heater all year round plus activities and more!

Key facts

  • Bright kitchen
  • Formal dining room
  • Modern appliances

Tags

FORMAL DINING ROOMBUILT-IN DISPLAY CABINETBRIGHT KITCHENMODERN APPLIANCESSEPARATE LAUNDRY ROOMABUNDANT STORAGE

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 $188k.

Deal economics

  • At list price, monthly cash flow is $1k ($17k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $188k).
  • Recommended offer: $177k (6.0% below list) — sets the bar for market timing.
  • Cap rate 15.4% vs local median 1.2% in Fremont — 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 85/100 on livability (#10 in CA, #561 nationally) — a professional / high-income tenant draw. Strengths: schools A+, amenities A+, commute A+; Watch: cost of living F.
  • Fremont Unified (suburban): math 76% / reading 84% proficiency, ranked #23 of 517 in CA (top 4%) — strong family-tenant draw, lease renewals of 3-5y typical; only 15% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+3.8%/yr); 173 active listings in the ZIP; 19 comparable units currently listed for rent nearby; rentals leasing fast (median 11d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 1,742 units permitted in Alameda County in 2024 (856 in 5+ unit buildings).

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.
  • Alameda County population projected at +34% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.8% rent growth), your $53k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 68 days — a 6% lower offer ($177k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 11y 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

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $176,720 (6.0% below list)

Questions for the listing agent

  1. It's been on market 68 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1969 — 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 A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.84%
Cap rate
15.45%
Cash-on-cash
32.70%
DSCR
2.45
GRM
4.5

CMA / ARV

ARV (median comp)
$192,509
List price
$188,000
Delta
-2.34%
Verdict
FAIR
Comps
12 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
711 Old Canyon Rd #81 0.08mi 2/2.0 1,368 (-0%) 1mo $120,000 $88 96
711 Old Canyon Rd #33 0.00mi 2/2.0 1,344 (-2%) 3mo $193,000 $144 94
711 Old Canyon Rd #47 0.00mi 2/2.0 1,344 (-2%) 6mo $195,000 $145 92
711 Old Canyon Rd #103 0.00mi 3/2.0 (+1) 1,308 (-4%) 2mo $300,000 $229 86
711 Old Canyon Rd #97 0.08mi 2/2.0 1,340 (-2%) 9mo $138,500 $103 86
711 Old Canyon Rd #169 0.00mi 2/2.0 1,440 (+5%) 8mo $210,000 $146 85
711 Old Canyon Rd #74 0.00mi 2/2.0 1,344 (-2%) 15mo $300,000 $223 85
711 Old Canyon Rd #26 0.00mi 2/2.0 1,440 (+5%) 13mo $199,000 $138 80
711 Old Canyon Rd #43 0.00mi 3/2.0 (+1) 1,380 (+1%) 16mo $275,000 $199 80
711 Old Canyon Rd #147 0.08mi 2/2.0 1,248 (-9%) 12mo $99,000 $79 72
711 Old Canyon Rd #6 0.00mi 2/2.0 1,272 (-7%) 22mo $184,000 $145 70
711 Old Canyon Rd #8 0.00mi 3/2.0 (+1) 1,248 (-9%) 21mo $220,000 $176 63

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 · 3.83% rent growth · sell at horizon

5-year hold
IRR
28.8%
Equity multiple
2.21×
Total profit
$63,850
Equity at exit
$28,031
10-year hold
IRR
36.6%
Equity multiple
4.53×
Total profit
$185,597
Equity at exit
$16,255

Cash invested: $52,640 (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 94536

Rents YoY
3.8%
Active inventory
173
Price-to-rent
4.5×

Monthly cashflow live

Estimated rent
$3,460 high interval (Pro) →
Mortgage (P&I)
$986
Tax est. 1.5%
$235 /mo · $2,820/yr
Insurance
$78
HOA
$0
Vacancy / Maint / Mgmt
$727
Net cashflow
$1,434

Break-even live

Break-even rent $1,645
Max offer price $188,000
Occupancy floor 54%

Sensitivity live

Price -10% $1,564 -5% $1,499 +0% $1,434 +5% $1,369 +10% $1,304
Rent -10% $1,161 -5% $1,298 +0% $1,434 +5% $1,571 +10% $1,708
Rate -1.0pp $1,529 -0.5pp $1,482 base $1,434 +0.5pp $1,386 +1.0pp $1,336

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
$47,000
Closing costs
$5,640
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 19 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
38352 Timpanogas Cir Fremont, CA 3.0 2.0 1250 $3,350 $2.68 11d 1 0.19mi
38451 Goodrich Way Fremont, CA 3.0 2.0 1170 $3,600 $3.08 44d 1 0.26mi
37847 Niles Blvd Apt 10 Fremont, CA 2.0 1.0 900 $2,400 $2.67 44d 1 0.48mi
38776 Crane Ter Fremont, CA 3.0 2.5 1534 $3,750 $2.44 3d 1 0.63mi
38738 Aurora Ter Fremont, CA 2.0 1.5 1123 $3,296 $2.93 11d 1 0.65mi
37565 2nd St Fremont, CA 3.0 2.0 1704 $4,095 $2.40 6d 1 0.75mi
37565 2nd St Fremont, CA 3.0 2.0 1704 $4,095 $2.40 19d 1 0.75mi
38593 Royal Ann Cmn Fremont, CA 3.0 1.5 1180 $3,609 $3.06 25d 1 0.75mi
38605 Royal Ann Cmn Unit 38605 Fremont, CA 3.0 1.5 1180 $3,250 $2.75 44d 1 0.77mi
562 Lambert Ter Fremont, CA 3.0 2.0 1540 $3,940 $2.56 13d 1 0.91mi
38862 Cherry Glen Cmn Fremont, CA 2.0 2.0 1168 $3,400 $2.91 21d 1 1.08mi
38862 Cherry Glen Cmn Fremont, CA 2.0 2.0 1168 $3,400 $2.91 19d 1 1.08mi
1043 Bonner Ave Fremont, CA 3.0 2.0 1532 $4,500 $2.94 44d 1 1.13mi
1031 Walnut Ave Fremont, CA 1.0–3.0 1.0–2.0 1082 $4,592 $4.24 0d 41 1.22mi
38680 Waterside Cir Fremont, CA 1.0–2.0 1.0–2.0 990 $3,442 $3.48 2d 5 1.30mi
1001 Beethoven Cmn Fremont, CA 1.0–3.0 1.0–3.0 1059 $3,150 $2.97 0d 10 1.36mi
282 Lindero Ter Fremont, CA 3.0 1.5 1440 $3,950 $2.74 4d 1 1.36mi
39451 Gallaudet Dr Fremont, CA 1.0–2.0 1.0–2.0 906 $3,479 $3.84 0d 14 1.45mi
2000 Walnut Ave Fremont, CA 1.0–2.0 1.0–2.0 920 $4,071 $4.42 0d 13 1.46mi

Listing history 22 events

  1. 2026-06-21
    days on market $188,000 Active 68 DOM
  2. 2026-06-18
    days on market $188,000 Active 65 DOM
  3. 2026-06-17
    days on market $188,000 Active 64 DOM
  4. 2026-06-16
    days on market $188,000 Active 63 DOM
  5. 2026-06-15
    days on market $188,000 Active 62 DOM
  6. 2026-06-13
    days on market $188,000 Active 60 DOM
  7. 2026-06-13
    days on market $188,000 Active 59 DOM
  8. 2026-06-09
    days on market $188,000 Active 56 DOM
  9. 2026-06-08
    days on market $188,000 Active 55 DOM
  10. 2026-06-07
    days on market $188,000 Active 54 DOM
  11. 2026-06-04
    days on market $188,000 Active 51 DOM
  12. 2026-06-03
    days on market $188,000 Active 50 DOM
  13. 2026-06-02
    days on market $188,000 Active 49 DOM
  14. 2026-06-01
    days on market $188,000 Active 48 DOM
  15. 2026-05-31
    days on market $188,000 Active 47 DOM
  16. 2026-04-14
    listed $188,000 Active 1060-char remark
    Show marketing remark (1060 chars)

    Discover this spacious 2-bedroom, 2-bathroom mobile home located in the peaceful Niles Canyon Mobile Estates senior community. This inviting home offers generous living spaces, including a formal dining room with a built-in display cabinet and a bright kitchen featuring modern appliances that are included with the sale. The separate laundry room provides abundant storage and comes complete with a washer and dryer. Additional features include dual-pane windows, central heating and air conditioning, and a comfortable family room with a built-in desk—perfect for a home office or hobby space. Enjoy relaxing on the large covered side porch while taking in beautiful hillside views. Outside, you'll also find a long covered carport and two storage sheds, providing plenty of room for parking and extra storage. The monthly space rent is $1,366. This includes water, sewer and basic cable tv. The park has many amenities for your enjoyment such as Clubhouse, sauna, tv area, car wash, spa, a pool that's heater all year round plus activities and more!

  17. 2020-04-23
    soldstatus $168,000 Sold 497-char remark
    Show marketing remark (497 chars)

    This home is located in the beautiful Age Restricted senior community of Niles Canyon. At 1368 sq ft , this home has 2 bedrooms and 2 full baths. The home has been upgraded with double paned windows, laminate floors, newer carpet, and swamp cooler. Also the owners replaced the water heater in 2015. The kitchen features built-in microwave, dish washer, built-in oven, gas stove, and refrigerator. Another feature of the home is the amazing views of the hills and side yard perfect for gardening.

  18. 2020-03-10
    historical Contingent 497-char remark
    Show marketing remark (497 chars)

    This home is located in the beautiful Age Restricted senior community of Niles Canyon. At 1368 sq ft , this home has 2 bedrooms and 2 full baths. The home has been upgraded with double paned windows, laminate floors, newer carpet, and swamp cooler. Also the owners replaced the water heater in 2015. The kitchen features built-in microwave, dish washer, built-in oven, gas stove, and refrigerator. Another feature of the home is the amazing views of the hills and side yard perfect for gardening.

  19. 2020-02-27
    listed $179,000 Active 497-char remark
    Show marketing remark (497 chars)

    This home is located in the beautiful Age Restricted senior community of Niles Canyon. At 1368 sq ft , this home has 2 bedrooms and 2 full baths. The home has been upgraded with double paned windows, laminate floors, newer carpet, and swamp cooler. Also the owners replaced the water heater in 2015. The kitchen features built-in microwave, dish washer, built-in oven, gas stove, and refrigerator. Another feature of the home is the amazing views of the hills and side yard perfect for gardening.

  20. 2015-09-04
    soldstatus $70,000 Sold
  21. 2015-08-01
    status Pending
  22. 2015-07-29
    listed $78,800 New

ⓘ 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 4/10 Moderate 7 d/yr ≥92°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 13 unhealthy d/yr today · 16 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
$41,521
− Mortgage interest
−$10,531
− Property taxes
−$2,820
− Insurance
−$940
− Repairs & maintenance
−$3,322
− Management
−$3,322
− Depreciation
−$5,469
Taxable income
$15,118
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,628
After-tax cash flow
$13,583/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
Fremont Unified
NCES district ID
0614400
Math proficiency
76% ▲ 3.00%
Reading proficiency
84% ▲ 6.00%
Median HH income
$105,489
Composite
72.94/100
National rank
#191
State rank
#23 of 517 in CA

Livability — Fremont

Score
85/100
State rank
#10
US rank
#561

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Fremont, CA
County
Alameda County · 1,614,355 people
City population
228,297
Metro
San Francisco-Oakland-Berkeley, CA
Population (ZIP)
70,619
Household income
$167,662
Rent vs Own
41.4% rent · 58.6% own
Severe rent burden
2414.0

Population outlook (Alameda County) Hauer SSP2

Today (2025)
1,928,884 people
By 2030
2,069,146 · +7.3%
By 2040
2,338,405 · +21.2%
By 2050
2,586,608 · +34.1%
By 2075
3,061,911 · +58.7%
By 2100
3,234,133 · +67.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
Asian 51% White 24% Hispanic / Latino 16% Two or more races 9% Black 4%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Russian 2% Lithuanian 1% Slovak 1%
Foreign-born
44% · China, Canada, Vietnam
Languages at home
45% English-only · Other Indo-European 17% Chinese 11% Spanish 10%

Political lean MEDSL · Alameda

2024 margin
Solid D (+53.6) · D 74.6% · R 21.0% · Other 4.4%
2008→2024 swing
-5.9pp toward R · 2008: 59.5pp · 2024: 53.6pp
All cycles
2024: D+53.6 2020: D+62.5 2016: D+64.4 2012: D+59.8 2008: D+59.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -1370.22%
Current HPI
388.7956
Rent YoY
▲ 3.83%
Metro
San Francisco-Oakland-Berkeley, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+138.6% since first listed
7 events — show timeline
  • 2026-04-14 Listed $188,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2020-04-23 Sold (MLS) $168,000 MLSListings
  • 2020-03-10 Contingent MLSListings
  • 2020-02-27 Listed $179,000 MLSListings
  • 2015-09-04 Sold (MLS) $70,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2015-08-01 Pending bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2015-07-29 Listed $78,800 bridgeMLS, Bay East AOR, or Contra Costa AOR

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…