CashFlowRE
Sign in Sign up
130 Fillmore St 8-Plex
D- Composite 36.13
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 +16.6/30.0
  • DSCR +5.2/10.0
  • 1% rule +3.7/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • ARV discount +0.7/15.0
  • Appreciation +0.0/10.0

$1,050,000

130 Fillmore St · Coalinga, CA 93210
14 bd · 8.0 ba · 5,808 sqft · MultiFamily public records · 52 Days on market
Built 1962 10,000 sqft lot $181/sqft · 15% above area Est $913k · 15% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 8 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

Excellent opportunity to acquire an 8-unit multifamily property in Coalinga. The property features a functional unit mix of six 2-bedroom/1-bath units and two 1-bedroom/1-bath units, with covered parking for each unit and additional street parking available. Conveniently located near schools, shopping, and local amenities, supporting consistent tenant demand. Property is currently tenant-occupied, providing immediate income with potential for future rental growth. Ideal for investors seeking a stable income property with long-term upside. Drive by only. Do not disturb tenants. Buyer to verify all information including unit mix, condition, and financials.

Key facts

  • Near schools
  • Covered parking
  • Near shopping

Tags

MULTIFAMILY PROPERTYCOVERED PARKINGNEAR SCHOOLSNEAR SHOPPINGLOCAL AMENITIES

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 6×2bd/1ba + 2×1bd/1ba units multifamily listed at $1.05M.

Deal economics

  • At list price, monthly cash flow is $634 ($8k/yr) — positive. Per door: $79/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 $915k (12.8% below list).
  • Recommended offer: $915k (12.8% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% vs local median 3.9% in Coalinga — 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 53/100 on livability (#946 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: cost of living D+, schools F, amenities F.
  • Coalinga-Huron Unified (town): math 14% / reading 40% proficiency, ranked #384 of 517 in CA (top 74%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 76 active listings in the ZIP; 2,426 units permitted in Fresno County in 2024 (296 in 5+ unit buildings).
  • At $9,152/mo this rent would consume 147% of the median local household income ($75k/yr) (locally 336% 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 $7k of loan paydown is wiped out by about $32k 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 52 days — a 3% lower offer ($1.02M) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 18y ago; this cycle's ask has dropped $200k (16%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $600k; list at $1.05M implies a 75% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 6→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $915,200 (12.8% below list)

Questions for the listing agent

  1. It's been on market 52 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 1962 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. 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?
  8. 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.
  9. 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.
  10. 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
7.02%
Cash-on-cash
2.59%
DSCR
1.12
GRM
9.6

CMA / ARV

ARV (median comp)
$912,984
List price
$1,050,000
Delta
15.01%
Verdict
OVERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-12.2%
Equity multiple
0.56×
Total profit
$-130,050
Equity at exit
$156,558
10-year hold
IRR
-3.2%
Equity multiple
0.79×
Total profit
$-62,359
Equity at exit
$90,785

Cash invested: $294,000 (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 93210

Home prices YoY
-11.7%
Active inventory
76
Price-to-rent
74.5×

Monthly cashflow live

Estimated rent
$9,152 medium interval (Pro) →
Mortgage (P&I)
$5,506
Tax from tax record
$653 /mo · $7,830/yr
Insurance
$438
HOA
$0
Vacancy / Maint / Mgmt
$1,922
Net cashflow
$634

Break-even live

Break-even rent $8,350
Max offer price $1,050,000
Occupancy floor 88%

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

UnitsBedsBathsEst. rent
Total (8 units) $9,152

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
$262,500
Closing costs
$31,500
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 31 events

  1. 2026-06-19
    days on market $1,050,000 Active 52 DOM
  2. 2026-06-18
    days on market $1,050,000 Active 51 DOM
  3. 2026-06-17
    days on market $1,050,000 Active 50 DOM
  4. 2026-06-16
    days on market $1,050,000 Active 49 DOM
  5. 2026-06-15
    days on market $1,050,000 Active 48 DOM
  6. 2026-06-14
    days on market $1,050,000 Active 46 DOM
  7. 2026-06-13
    days on market $1,050,000 Active 45 DOM
  8. 2026-06-10
    days on market $1,050,000 Active 43 DOM
  9. 2026-06-09
    days on market $1,050,000 Active 42 DOM
  10. 2026-06-08
    days on market $1,050,000 Active 41 DOM
  11. 2026-06-07
    days on market $1,050,000 Active 40 DOM
  12. 2026-06-02
    days on market $1,050,000 Active 35 DOM
  13. 2026-06-01
    days on market $1,050,000 Active 34 DOM
  14. 2026-05-31
    days on market $1,050,000 Active 33 DOM
  15. 2026-05-30
    days on market $1,050,000 Active 32 DOM
  16. 2026-05-12
    price $1,050,000 662-char remark
    Show marketing remark (662 chars)

    Excellent opportunity to acquire an 8-unit multifamily property in Coalinga. The property features a functional unit mix of six 2-bedroom/1-bath units and two 1-bedroom/1-bath units, with covered parking for each unit and additional street parking available. Conveniently located near schools, shopping, and local amenities, supporting consistent tenant demand. Property is currently tenant-occupied, providing immediate income with potential for future rental growth. Ideal for investors seeking a stable income property with long-term upside. Drive by only. Do not disturb tenants. Buyer to verify all information including unit mix, condition, and financials.

  17. 2026-05-12
    price $1,050,000 662-char remark
    Show marketing remark (662 chars)

    Excellent opportunity to acquire an 8-unit multifamily property in Coalinga. The property features a functional unit mix of six 2-bedroom/1-bath units and two 1-bedroom/1-bath units, with covered parking for each unit and additional street parking available. Conveniently located near schools, shopping, and local amenities, supporting consistent tenant demand. Property is currently tenant-occupied, providing immediate income with potential for future rental growth. Ideal for investors seeking a stable income property with long-term upside. Drive by only. Do not disturb tenants. Buyer to verify all information including unit mix, condition, and financials.

  18. 2026-04-28
    listed $1,250,000 Active 662-char remark
    Show marketing remark (662 chars)

    Excellent opportunity to acquire an 8-unit multifamily property in Coalinga. The property features a functional unit mix of six 2-bedroom/1-bath units and two 1-bedroom/1-bath units, with covered parking for each unit and additional street parking available. Conveniently located near schools, shopping, and local amenities, supporting consistent tenant demand. Property is currently tenant-occupied, providing immediate income with potential for future rental growth. Ideal for investors seeking a stable income property with long-term upside. Drive by only. Do not disturb tenants. Buyer to verify all information including unit mix, condition, and financials.

  19. 2026-04-28
    listed $1,250,000 Active 662-char remark
    Show marketing remark (662 chars)

    Excellent opportunity to acquire an 8-unit multifamily property in Coalinga. The property features a functional unit mix of six 2-bedroom/1-bath units and two 1-bedroom/1-bath units, with covered parking for each unit and additional street parking available. Conveniently located near schools, shopping, and local amenities, supporting consistent tenant demand. Property is currently tenant-occupied, providing immediate income with potential for future rental growth. Ideal for investors seeking a stable income property with long-term upside. Drive by only. Do not disturb tenants. Buyer to verify all information including unit mix, condition, and financials.

  20. 2022-08-18
    soldstatus $600,000 Sold 659-char remark
    Show marketing remark (659 chars)

    Excellent opportunity to own an 8 unit complex for under $75,000 per unit. Solid rental demand from West Hills College and employees from nearby hospitals and local establishments. Conveniently located near schools and shopping. The complex is fully occupied with upside income potential. There are 6 two bedroom/one bath units and 2 one bedroom/one bath units. Each unit has covered parking with plenty of street parking for guests. Newer central air conditioning systems throughout. DRIVE BY ONLY - DO NOT WALK THE GROUNDS OR DISTURB THE TENANTS. Don't miss this rare investment opportunity to own real estate with secure cash flow in these uncertain times.

  21. 2022-08-18
    soldstatus $600,000
    Show marketing remark (659 chars)

    Excellent opportunity to own an 8 unit complex for under $75,000 per unit. Solid rental demand from West Hills College and employees from nearby hospitals and local establishments. Conveniently located near schools and shopping. The complex is fully occupied with upside income potential. There are 6 two bedroom/one bath units and 2 one bedroom/one bath units. Each unit has covered parking with plenty of street parking for guests. Newer central air conditioning systems throughout. DRIVE BY ONLY - DO NOT WALK THE GROUNDS OR DISTURB THE TENANTS. Don't miss this rare investment opportunity to own real estate with secure cash flow in these uncertain times.

  22. 2022-06-23
    status Backup 659-char remark
    Show marketing remark (659 chars)

    Excellent opportunity to own an 8 unit complex for under $75,000 per unit. Solid rental demand from West Hills College and employees from nearby hospitals and local establishments. Conveniently located near schools and shopping. The complex is fully occupied with upside income potential. There are 6 two bedroom/one bath units and 2 one bedroom/one bath units. Each unit has covered parking with plenty of street parking for guests. Newer central air conditioning systems throughout. DRIVE BY ONLY - DO NOT WALK THE GROUNDS OR DISTURB THE TENANTS. Don't miss this rare investment opportunity to own real estate with secure cash flow in these uncertain times.

  23. 2022-06-13
    listed $590,000 Active 659-char remark
    Show marketing remark (659 chars)

    Excellent opportunity to own an 8 unit complex for under $75,000 per unit. Solid rental demand from West Hills College and employees from nearby hospitals and local establishments. Conveniently located near schools and shopping. The complex is fully occupied with upside income potential. There are 6 two bedroom/one bath units and 2 one bedroom/one bath units. Each unit has covered parking with plenty of street parking for guests. Newer central air conditioning systems throughout. DRIVE BY ONLY - DO NOT WALK THE GROUNDS OR DISTURB THE TENANTS. Don't miss this rare investment opportunity to own real estate with secure cash flow in these uncertain times.

  24. 2008-10-28
    soldstatus $280,000
  25. 2008-10-08
    historical
  26. 2008-09-17
    listed $324,900
  27. 2008-08-05
    historical
  28. 2008-04-07
    listed $355,000
  29. 2008-02-04
    listed $324,900
  30. 2005-12-30
    soldstatus $625,000
  31. 1993-09-07
    soldstatus $149,000

ⓘ 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
$7,830 · $653/mo
Projected year-2 tax
$7,980 · $665/mo
Expected delta
+$150/yr (+$12/mo · 1.9%)

ⓘ 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 (unshaded) · 18% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 8/10 Severe 6 d/yr ≥105°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 20 unhealthy d/yr today · 21 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
$109,824
− Mortgage interest
−$58,816
− Property taxes
−$7,830
− Insurance
−$5,250
− Repairs & maintenance
−$8,786
− Management
−$8,786
− Depreciation
−$30,545
Taxable loss
−$10,190
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,446
After-tax cash flow
$10,050/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
Coalinga-Huron Unified
NCES district ID
0609120
Math proficiency
14% ▼ -3.00%
Reading proficiency
40% ▲ 10.00%
Median HH income
$40,366
Composite
22.69/100
National rank
#8040
State rank
#384 of 517 in CA

Livability — Coalinga

Score
53/100
State rank
#946
US rank
#24409

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Coalinga, CA
County
Fresno County · 834,801 people
City population
18,491
Metro
Fresno, CA
Population (ZIP)
18,491
Household income
$74,817
Rent vs Own
46.1% rent · 53.9% own
Severe rent burden
336.0

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 (66%)
Race & ethnicity
Hispanic / Latino 66% White 24% Two or more races 18% Black 4% Asian 3% Native American 2%
Hispanic origin (detail)
Mexican 59% Puerto Rican 1%
Common ancestry
Lithuanian 2% Italian 1% Slovak 1%
Foreign-born
22% · Canada
Languages at home
47% English-only · Spanish 50% Other Asian/Pacific 1% Tagalog/Filipino 1%

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
▼ -39.35%
Current HPI
296.6031
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

+604.7% since first listed
16 events — show timeline
  • 2026-05-12 Price Changed $1,050,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2026-05-12 Price Changed $1,050,000 MLSListings
  • 2026-04-28 Listed $1,250,000 MLSListings
  • 2026-04-28 Listed $1,250,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2022-08-18 Sold (Public Records) $600,000 Public Records
  • 2022-08-18 Sold (MLS) $600,000 FRESNOMLS
  • 2022-06-23 Pending FRESNOMLS
  • 2022-06-13 Listed $590,000 FRESNOMLS
  • 2008-10-28 Sold (MLS) $280,000 CRMLS
  • 2008-10-08 Listing Removed CRMLS
  • 2008-09-17 Listed $324,900 CRMLS
  • 2008-08-05 Listing Removed CRMLS
  • 2008-04-07 Listed $355,000 CRMLS
  • 2008-02-04 Listed $324,900 CRMLS
  • 2005-12-30 Sold (Public Records) $625,000 Public Records
  • 1993-09-07 Sold (Public Records) $149,000 Public Records

Property tax history

+7.8%/yr

Latest (2025): $7,830 · +1.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…