CashFlowRE
Sign in Sign up
1361 Almond St
F Composite 34.84
Why this score? — see what drove the F 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 +13.7/30.0
  • DSCR +4.2/10.0
  • 1% rule +3.3/10.0
  • Schools +3.3/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +2.4/15.0
  • Appreciation +0.0/10.0

$365,000

1361 Almond St · Selma, CA 93662
3 bd · 2.0 ba · 1,224 sqft · SingleFamily public records · 51 Days on market
Built 1979 7,701 sqft lot Est $328k · 11% over

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

Listing remarks MLS

Adorable home, 3/2 Established neighborhood. Move in ready.

Key facts

  • Large front yard
  • Ample parking
  • Solar energy

Tags

LARGE FRONT YARDAMPLE PARKINGBACKYARD SPACESOLAR ENERGYQUIET NEIGHBORHOODEASY ACCESS TO SCHOOLS

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 3-bed/2.0-bath single-family listed at $365k.

Deal economics

  • At list price, monthly cash flow is $29 ($350/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $303k (17.0% below list).
  • Recommended offer: $303k (17.0% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 4.8% in Selma — 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 59/100 on livability (#658 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A-, commute B+; Watch: crime F, amenities F, employment F.
  • Selma Unified (town): math 20% / reading 58% proficiency, ranked #250 of 517 in CA (top 48%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Theodore Roosevelt Elementary (636 students, 91% FRL); Abraham Lincoln Middle (math 24% / reading 24%, grade F, #277 of 498 statewide, top 73%, 888 students, 91% FRL); Selma High (math 22% / reading 63%, grade F, #466 of 1,170 statewide, top 40%, 1,742 students, 88% FRL) — zoned schools average 90% FRL vs 73% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 60 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 2,426 units permitted in Fresno County in 2024 (296 in 5+ unit buildings).
  • At $3,030/mo this rent would consume 59% of the median local household income ($62k/yr) (locally 797% 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 $3k of loan paydown is wiped out by about $11k 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 51 days — a 3% lower offer ($354k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 9y 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: major wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $302,959 (17.0% below list)

Questions for the listing agent

  1. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 17% concession, seller financing, or rate buy-down credit?
  2. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
0.83%
Cap rate
6.39%
Cash-on-cash
0.34%
DSCR
1.02
GRM
10.0

CMA / ARV

ARV (on-the-fly)
$328,032
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1361 Almond St 0.00mi 3/2.0 1,224 (0%) 2mo $360,000 $294 98
1358 Peach St 0.14mi 3/1.8 1,141 (-7%) 18mo $329,900 $289 67
2530 B St 0.60mi 3/2.0 1,252 (+2%) 6mo $336,000 $268 63
1441 Tucker St 0.25mi 3/2.0 1,104 (-10%) 12mo $315,000 $285 62
1834 Young 0.58mi 3/2.0 1,122 (-8%) 5mo $320,000 $285 55
1330 Merced St 0.70mi 3/2.0 1,260 (+3%) 10mo $335,000 $266 54
2147 Nebraska Ave 0.61mi 4/1.8 (+1) 1,200 (-2%) 12mo $340,000 $283 53
2055 Orange Ave 0.35mi 2/1.0 (-1) 1,120 (-8%) 15mo $110,000 $98 48
2055 Orange Ave 0.35mi 2/1.0 (-1) 1,120 (-8%) 15mo $110,000 $98 48
2710 C St 0.69mi 3/1.0 1,125 (-8%) 5mo $300,000 $267 46
2710 C St 0.69mi 3/1.0 1,125 (-8%) 5mo $300,000 $267 46
2131 Yerba St 0.66mi 4/1.8 (+1) 1,296 (+6%) 19mo $305,000 $235 38

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
-15.8%
Equity multiple
0.44×
Total profit
$-57,342
Equity at exit
$54,423
10-year hold
IRR
-7.4%
Equity multiple
0.53×
Total profit
$-47,752
Equity at exit
$31,559

Cash invested: $102,200 (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 93662

Home prices YoY
-32.6%
Active inventory
60
Price-to-rent
10.0×

Monthly cashflow live

Estimated rent
$3,030 medium interval (Pro) →
Mortgage (P&I)
$1,914
Tax from tax record
$298 /mo · $3,577/yr
Insurance
$152
HOA
$0
Vacancy / Maint / Mgmt
$636
Net cashflow
$29

Break-even live

Break-even rent $2,993
Max offer price $365,000
Occupancy floor 94%

Sensitivity live

Price -10% $236 -5% $132 +0% $29 +5% $-74 +10% $-177
Rent -10% $-210 -5% $-91 +0% $29 +5% $149 +10% $268
Rate -1.0pp $213 -0.5pp $122 base $29 +0.5pp $-65 +1.0pp $-162

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
$91,250
Closing costs
$10,950
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1250 Rorden Ave Unit 802 Selma, CA 2.0 2.0 1210 $3,750 $3.10 2d 1 0.26mi
1650 Floral Ave Selma, CA 1.0–2.0 1.0 800 $1,799 $2.25 2d 2 0.99mi
3069 Thompson Ave Selma, CA 4.0 2.0 1250 $2,175 $1.74 44d 1 1.48mi

Listing history 8 events

  1. 2026-04-15
    soldstatus $360,000
  2. 2026-03-19
    status Pending
  3. 2026-01-27
    listed $365,000 Active
  4. 2017-11-08
    soldstatus $191,000 59-char remark
    Show marketing remark (59 chars)

    Adorable home, 3/2 Established neighborhood. Move in ready.

  5. 2017-11-08
    soldstatus $191,000
    Show marketing remark (59 chars)

    Adorable home, 3/2 Established neighborhood. Move in ready.

  6. 2017-08-22
    listed $200,000 59-char remark
    Show marketing remark (59 chars)

    Adorable home, 3/2 Established neighborhood. Move in ready.

  7. 2017-05-09
    soldstatus $130,000
  8. 1980-01-26
    soldstatus $59,500

ⓘ 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
$3,577 · $298/mo
Projected year-2 tax
$3,577 · $298/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 6/10 Major
  • 🌡 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 41 unhealthy d/yr today · 45 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
$36,355
− Mortgage interest
−$20,446
− Property taxes
−$3,577
− Insurance
−$1,825
− Repairs & maintenance
−$2,908
− Management
−$2,908
− Depreciation
−$10,618
Taxable loss
−$5,927
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,423
After-tax cash flow
$1,772/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
Selma Unified
NCES district ID
0636270
Math proficiency
20% ▼ -3.00%
Reading proficiency
58% ▲ 14.00%
Median HH income
$42,026
Composite
32.75/100
National rank
#5636
State rank
#250 of 517 in CA

Livability — Selma

Score
59/100
State rank
#658
US rank
#20374

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Selma, CA
County
Fresno County · 834,801 people
City population
29,419
Metro
Fresno, CA
Population (ZIP)
29,419
Household income
$61,564
Rent vs Own
41.2% rent · 58.8% own
Severe rent burden
797.0

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 (79%)
Race & ethnicity
Hispanic / Latino 79% Two or more races 19% White 14% Asian 3% Native American 2%
Hispanic origin (detail)
Mexican 77%
Common ancestry
Russian 1% Iranian 1% Italian 1%
Foreign-born
22% · Canada
Languages at home
50% English-only · Spanish 47% Other Indo-European 3%

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
▼ -178.57%
Current HPI
369.7645
Rent YoY
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

+505.0% since first listed
8 events — show timeline
  • 2026-04-15 Sold (Public Records) $360,000 Public Records
  • 2026-03-19 Pending FRESNOMLS
  • 2026-01-27 Listed $365,000 FRESNOMLS
  • 2017-11-08 Sold (Public Records) $191,000 Public Records
  • 2017-11-08 Sold (MLS) $191,000 TCMLS
  • 2017-08-22 Listed $200,000 TCMLS
  • 2017-05-09 Sold (Public Records) $130,000 Public Records
  • 1980-01-26 Sold (Public Records) $59,500 Public Records

Property tax history

+8.2%/yr

Latest (2025): $3,577 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…