CashFlowRE
Sign in Sign up
1228 Jefferson Ave 16-Plex
D+ Composite 49.75
Why this score? — see what drove the D+ 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 +17.7/30.0
  • ARV discount +7.5/15.0
  • Schools +5.9/10.0
  • DSCR +5.5/10.0
  • Livability +3.8/5.0
  • 1% rule +3.7/10.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$2,995,000

1228 Jefferson Ave · Clovis, CA 93612
32 bd · 16.0 ba · 12,000 sqft · MultiFamily public records · 151 Days on market
Built 1965 0.62 ac lot

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 16 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

This well-maintained 16-unit multifamily property, located in the highly sought-after city of Clovis, presents an exceptional investment opportunity with both strong in-place income and future upside. The property is currently generating approximately $16,572 per month in gross rents, with clear potential to increase income by aligning rents with current market rates.Comprised of sixteen spacious 2-bedroom, 1-bathroom unitseach approximately 750 square feetthe property is in turnkey condition, offering minimal maintenance needs and a smooth transition for new ownership. An on-site laundry facility provides added convenience for tenants and an additional income stream for the owner.Set in a prime location with high rental demand, this asset offers investors immediate cash flow along with the opportunity for long-term appreciation and value growth. Don't miss the chance to acquire a consistent, high-performing asset in one of the Central Valley's most desirable rental markets.

Key facts

  • Multifamily property
  • Turnkey condition
  • High rental demand

Tags

MULTIFAMILY PROPERTYON-SITE LAUNDRY FACILITYHIGH RENTAL DEMANDTURNKEY CONDITION

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 16 × 2-bed/1.0-bath units multifamily listed at $3.00M.

Deal economics

  • At list price, monthly cash flow is $2k ($29k/yr) — positive. Per door: $151/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $2.60M (13.2% below list).
  • Recommended offer: $2.60M (13.2% below list) — sets the bar for 1% rule.
  • Cap rate 7.3% vs local median 3.0% in Clovis — 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 76/100 on livability (#92 in CA, #3,307 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, employment A; Watch: amenities C-, health & safety D, cost of living F.
  • Clovis Unified (suburban): math 58% / reading 72% proficiency, ranked #152 of 1,400 in CA (top 11%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Jefferson Elementary (582 students, 73% FRL); Clark Intermediate (1,462 students, 61% FRL); Clovis High (2,905 students, 48% FRL) — zoned schools average 61% FRL vs 32% district-wide (29 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.6%/yr); 86 active listings in the ZIP; 2,426 units permitted in Fresno County in 2024 (296 in 5+ unit buildings).
  • At $26,010/mo this rent would consume 468% of the median local household income ($67k/yr) (locally 2487% 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 $21k of loan paydown is wiped out by about $90k 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

  • It's been on market 151 days — a 12% lower offer ($2.64M) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $1.02M; list at $3.00M implies a 192% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $2,601,000 (13.2% below list)

Questions for the listing agent

  1. It's been on market 151 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. Schools are B-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?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.87%
Cap rate
7.26%
Cash-on-cash
3.45%
DSCR
1.15
GRM
9.6

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.65% rent growth · sell at horizon

5-year hold
IRR
-11.3%
Equity multiple
0.59×
Total profit
$-342,125
Equity at exit
$446,564
10-year hold
IRR
-2.6%
Equity multiple
0.83×
Total profit
$-142,246
Equity at exit
$258,953

Cash invested: $838,600 (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 93612

Rents YoY
2.6%
Active inventory
86
Price-to-rent
153.5×

Monthly cashflow live

Estimated rent
$26,010 high interval (Pro) →
Mortgage (P&I)
$15,706
Tax from tax record
$1,184 /mo · $14,205/yr
Insurance
$1,248
HOA
$0
Vacancy / Maint / Mgmt
$5,462
Net cashflow
$2,410

Break-even live

Break-even rent $22,959
Max offer price $2,995,000
Occupancy floor 86%

Sensitivity live

Price -10% $4,106 -5% $3,258 +0% $2,410 +5% $1,562 +10% $715
Rent -10% $355 -5% $1,383 +0% $2,410 +5% $3,438 +10% $4,465
Rate -1.0pp $3,918 -0.5pp $3,172 base $2,410 +0.5pp $1,634 +1.0pp $845

16-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (16 units) $26,010

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
$748,750
Closing costs
$89,850
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.

Listing history 19 events

  1. 2026-06-21
    days on market $2,995,000 Active 151 DOM
  2. 2026-06-18
    days on market $2,995,000 Active 148 DOM
  3. 2026-06-17
    days on market $2,995,000 Active 147 DOM
  4. 2026-06-16
    days on market $2,995,000 Active 146 DOM
  5. 2026-06-15
    days on market $2,995,000 Active 145 DOM
  6. 2026-06-13
    days on market $2,995,000 Active 143 DOM
  7. 2026-06-13
    days on market $2,995,000 Active 142 DOM
  8. 2026-06-10
    days on market $2,995,000 Active 140 DOM
  9. 2026-06-09
    days on market $2,995,000 Active 139 DOM
  10. 2026-06-08
    days on market $2,995,000 Active 138 DOM
  11. 2026-06-07
    days on market $2,995,000 Active 137 DOM
  12. 2026-06-05
    days on market $2,995,000 Active 134 DOM
  13. 2026-06-03
    days on market $2,995,000 Active 133 DOM
  14. 2026-06-02
    days on market $2,995,000 Active 132 DOM
  15. 2026-06-01
    days on market $2,995,000 Active 131 DOM
  16. 2026-05-31
    days on market $2,995,000 Active 130 DOM
  17. 2026-01-21
    listed $2,995,000 Active 989-char remark
    Show marketing remark (989 chars)

    This well-maintained 16-unit multifamily property, located in the highly sought-after city of Clovis, presents an exceptional investment opportunity with both strong in-place income and future upside. The property is currently generating approximately $16,572 per month in gross rents, with clear potential to increase income by aligning rents with current market rates.Comprised of sixteen spacious 2-bedroom, 1-bathroom unitseach approximately 750 square feetthe property is in turnkey condition, offering minimal maintenance needs and a smooth transition for new ownership. An on-site laundry facility provides added convenience for tenants and an additional income stream for the owner.Set in a prime location with high rental demand, this asset offers investors immediate cash flow along with the opportunity for long-term appreciation and value growth. Don't miss the chance to acquire a consistent, high-performing asset in one of the Central Valley's most desirable rental markets.

  18. 2017-02-03
    soldstatus $1,025,000
  19. 1999-01-15
    soldstatus $409,250

ⓘ 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
$14,205 · $1,184/mo
Projected year-2 tax
$22,762 · $1,897/mo
Expected delta
+$8,557/yr (+$713/mo · 60.2%)

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

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 57 unhealthy d/yr today · 60 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
$312,120
− Mortgage interest
−$167,767
− Property taxes
−$14,205
− Insurance
−$14,975
− Repairs & maintenance
−$24,970
− Management
−$24,970
− Depreciation
−$87,127
Taxable loss
−$21,893
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$5,254
After-tax cash flow
$34,176/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
Clovis Unified
NCES district ID
0609030
Math proficiency
58% ▲ 1.00%
Reading proficiency
72% ▲ 2.00%
Median HH income
$71,950
Composite
58.7/100
National rank
#2003
State rank
#152 of 1400 in CA

Livability — Clovis

Score
76/100
State rank
#92
US rank
#3307

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clovis, CA
County
Fresno County · 834,801 people
City population
139,989
Metro
Fresno, CA
Population (ZIP)
37,755
Household income
$66,683
Rent vs Own
61.6% rent · 38.4% own
Severe rent burden
2487.0

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 0.65)
Race & ethnicity
Hispanic / Latino 41% White 41% Two or more races 18% Asian 12% Black 2% Native American 2%
Hispanic origin (detail)
Mexican 37%
Common ancestry
Slovak 2% Lithuanian 1% Italian 1%
Foreign-born
12% · Canada, China, Vietnam
Languages at home
73% English-only · Spanish 18% Other Asian/Pacific 4% Tagalog/Filipino 2%

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
▼ -352.97%
Current HPI
357.6089
Rent YoY
▲ 2.65%
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

+631.8% since first listed
3 events — show timeline
  • 2026-01-21 Listed $2,995,000 FRESNOMLS
  • 2017-02-03 Sold (Public Records) $1,025,000 Public Records
  • 1999-01-15 Sold (Public Records) $409,250 Public Records

Property tax history

+7.5%/yr

Latest (2025): $14,205 · +1.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…