CashFlowRE
Sign in Sign up
2841 Fowler Rd #99
B Composite 74.89
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 +13.1/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Condition / age +3.8/5.0
  • Schools +2.8/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Appreciation +0.0/10.0

$70,000

2841 Fowler Rd #99 · Ceres, CA 95307
2 bd · 1.0 ba · 784 sqft · Manufactured · 36 Days on market
Built 1985 Good condition $89/sqft · 13% below area Est $80k · 13% under ↓ 3% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Don't miss this clean, well-maintained 2-bedroom, 1-bath home nestled in a welcoming all-age park and offering one of the lowest space rents in the area. Whether you're looking to own without overpaying or simply ready to stop renting, this home checks the boxes that matter most. Enjoy the convenience of in-unit laundry, covered parking, and a yard of your own, perfect for relaxing, entertaining, or making it your own. Inside, the home is move-in ready, with comfortable, functional layout that's been well maintained. Located just minutes from shopping and with easy freeway access, you get the quiet of a tight-knit community without giving up everyday convenience.

Key facts

  • Covered parking
  • Yard of your own
  • Easy freeway access

Tags

IN UNIT LAUNDRYCOVERED PARKINGYARD OF YOUR OWNEASY FREEWAY ACCESS

Property features AI

Finance

  • Other: Located in Las Casitas Mobile Home Park
  • HOA & community: Land lease in place ($825); Rent includes trash, water, and sewer

Exterior

  • Parking: Covered parking space
  • Utilities: Public sewer; District/public water
  • Home design: Single-story mobile home (14' x 56'); Mobile home remains on site
  • Construction: Year built reported by seller
  • Exterior features: Community pool; Street lighting; Lot has rock landscaping; Elevation measured in feet

Interior

  • Bathrooms: 1 full bathroom
  • Interior features: Entry on main level
  • Laundry & utility: Laundry inside the unit

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/1.0-bath manufactured listed at $70k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $869 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $70k).
  • Recommended offer: $68k (3.0% below list) — sets the bar for market timing.
  • Cap rate 21.2% vs local median 3.8% in Ceres — 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 54/100 on livability (#923 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: employment C-, crime D+, schools D-.
  • Ceres Unified (suburban): math 15% / reading 50% proficiency, ranked #303 of 517 in CA (top 59%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 69% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 87 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 923 units permitted in Stanislaus County in 2024 (63 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $484 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Stanislaus County population projected at +14% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 36 days — a 3% lower offer ($68k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→13/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $67,900 (3.0% below list)

Questions for the listing agent

  1. It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  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 D 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
2.45%
Cap rate
21.19%
Cash-on-cash
53.20%
DSCR
3.37
GRM
3.4

CMA / ARV

ARV (median comp)
$80,046
List price
$70,000
Delta
-12.55%
Verdict
UNDERPRICED
Comps
12 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2841 Fowler Rd #99 0.00mi 2/1.0 784 (0%) 0mo $68,000 $87 100
2841 2841 Fowler Rd #94 0.15mi 2/1.0 784 (0%) 22mo $57,500 $73 75
2845 E Hatch Rd #23 0.44mi 3/2.0 (+1) 840 (+7%) 14mo $90,000 $107 47
2845 Hatch Rd Rd #42 0.47mi 2/1.0 720 (-8%) 22mo $60,000 $83 46

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
51.3%
Equity multiple
3.25×
Total profit
$44,030
Equity at exit
$10,437
10-year hold
IRR
56.6%
Equity multiple
6.60×
Total profit
$109,713
Equity at exit
$6,052

Cash invested: $19,600 (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 95307

Active inventory
87
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,712 high interval (Pro) →
Mortgage (P&I)
$367
Tax est. 1.5%
$88 /mo · $1,050/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$360
Net cashflow
$869

Break-even live

Break-even rent $612
Max offer price $70,000
Occupancy floor 44%

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
$17,500
Closing costs
$2,100
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2121 Moffett Rd Ceres, CA 2.0 1.0 900 $1,450 $1.61 44d 1 0.51mi
2250 5th St Unit 11 Ceres, CA 2.0 1.0 700 $1,395 $1.99 23d 1 0.71mi
2714 Pyramid Ave Unit 2714 Ceres, CA 3.0 2.0 1008 $1,895 $1.88 23d 1 1.04mi
2717 Roeding Rd Apt 92 Ceres, CA 2.0 1.0 850 $1,750 $2.06 44d 1 1.10mi
2717 Roeding Rd Unit 34 Ceres, CA 2.0 1.0 850 $1,650 $1.94 14d 1 1.10mi
2717 Roeding Rd Unit 18 Ceres, CA 2.0 1.0 850 $1,600 $1.88 14d 1 1.10mi
2717 Roeding Rd Apt 103 Ceres, CA 2.0 1.0 850 $1,800 $2.12 21d 1 1.10mi
2717 Roeding Rd Unit 96 Ceres, CA 2.0 1.0 850 $1,650 $1.94 44d 1 1.10mi
2717 Roeding Rd Apt 13 Ceres, CA 2.0 1.0 850 $1,850 $2.18 21d 1 1.10mi
1749 Richland Ave Ceres, CA 2.0 1.0 815 $1,745 $2.14 5d 1 1.30mi
2800 Don Pedro Rd Ceres, CA 2.0 1.0 816 $1,695 $2.08 3d 1 1.43mi

Listing history 15 events

  1. 2026-06-16
    days on market $70,000 Active 36 DOM
  2. 2026-06-15
    days on market $70,000 Active 35 DOM
  3. 2026-06-14
    days on market $70,000 Active 33 DOM
  4. 2026-06-13
    days on market $70,000 Active 32 DOM
  5. 2026-06-10
    days on market $70,000 Active 30 DOM
  6. 2026-06-09
    days on market $70,000 Active 29 DOM
  7. 2026-06-08
    days on market $70,000 Active 28 DOM
  8. 2026-06-07
    days on market $70,000 Active 27 DOM
  9. 2026-06-05
    days on market $70,000 Active 24 DOM
  10. 2026-06-03
    days on market $70,000 Active 23 DOM
  11. 2026-06-02
    days on market $70,000 Active 22 DOM
  12. 2026-06-01
    days on market $70,000 Active 21 DOM
  13. 2026-05-31
    days on market $70,000 Active 20 DOM
  14. 2026-05-30
    days on market $70,000 Active 19 DOM
  15. 2026-05-11
    listed $70,000 Active 671-char remark

ⓘ 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 3/10 Moderate
  • 🌡 Heat 6/10 Major 7 d/yr ≥102°F today · 13 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 34 unhealthy d/yr today · 37 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
$20,548
− Mortgage interest
−$3,921
− Property taxes
−$1,050
− Insurance
−$350
− Repairs & maintenance
−$1,644
− Management
−$1,644
− Depreciation
−$2,036
Taxable income
$9,903
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,377
After-tax cash flow
$8,051/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 · 25 photos

Good 75/100 Cosmetic rehab

This well-maintained mobile home is move-in ready and located in a desirable all-age park with easy access to shopping and freeways. It offers a good condition with minimal repairs needed.

Value-add opportunities

  • Both Paint the exterior siding — Painting the exterior siding can improve the curb appeal and increase the home's value.
  • Both Clean the gutters — Cleaning the gutters can improve the home's appearance and prevent water damage to the siding and foundation.

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint the exterior siding — Painting the exterior siding can improve the curb appeal and increase the home's value.
  • Both Clean the gutters — Cleaning the gutters can improve the home's appearance and prevent water damage to the siding and foundation.

ⓘ 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
Ceres Unified
NCES district ID
0608130
Math proficiency
15% ▼ -9.00%
Reading proficiency
50% ▲ 12.00%
Median HH income
$48,178
Composite
27.96/100
National rank
#6858
State rank
#303 of 517 in CA

Livability — Ceres

Score
54/100
State rank
#923
US rank
#24224

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ceres, CA
County
Stanislaus County · 445,786 people
City population
46,310
Metro
Modesto, CA
Population (ZIP)
46,310
Household income
$80,627
Rent vs Own
33.0% rent · 67.0% own
Severe rent burden
1102.0

Population outlook (Stanislaus County) Hauer SSP2

Today (2025)
579,493 people
By 2030
598,000 · +3.2%
By 2040
630,930 · +8.9%
By 2050
658,300 · +13.6%
By 2075
712,363 · +22.9%
By 2100
719,805 · +24.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Hispanic (64%)
Race & ethnicity
Hispanic / Latino 64% Two or more races 34% White 23% Asian 8% Black 1%
Hispanic origin (detail)
Mexican 61%
Common ancestry
Russian 3% Lithuanian 1% Italian 1%
Foreign-born
27% · Canada, China
Languages at home
41% English-only · Spanish 49% Other Indo-European 7% Arabic 1%

Political lean MEDSL · Stanislaus

2024 margin
R (+11.0) · D 43.2% · R 54.2% · Other 2.6%
2008→2024 swing
-12.7pp toward R · 2008: 1.7pp · 2024: -11.0pp
All cycles
2024: R+11.0 2020: D+0.8 2016: D+0.6 2012: D+0.7 2008: D+1.7

Not yet ingested

Civics

Market trends

HPI YoY
▼ -362.75%
Current HPI
307.5192
Rent YoY
Metro
Modesto, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

-2.9% since first listed
2 events — show timeline
  • 2026-06-16 Sold (MLS) $68,000 CRMLS
  • 2026-05-11 Listed $70,000 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…