CashFlowRE
Sign in Sign up
40341 Redbud Dr
B- Composite 69.19
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 +26.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.0/10.0
  • 1% rule +6.1/10.0
  • Schools +5.0/10.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$239,000

40341 Redbud Dr · Oakhurst, CA 93644
3 bd · 2.0 ba · 1,251 sqft · SingleFamily public records · 12 Days on market
Built 1981 0.32 ac lot Est $305k · 22% under

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

Listing remarks

Contractor special! So much potential and opportunity with this fixer upper close to town. While the home potentially requires many repairs and updates, the roof was replaced in November of 2025.This will not qualify for traditional financing, bring your cash. Selling as is, the seller will not pay for inspections or repairs. The before is a little rough but you could turn it into a gorgeous after. Shopping and dining are close by and you are only 17 miles to the entrance to Yosemite National Park! If the woodstove is not EPA Phase II compliant, it will be removed and not replaced. Check out the possibilities.

Key facts

  • Roof replaced
  • 0.32 acre lot
  • Garage

Tags

ROOF REPLACED

Property features AI

Finance

  • Other: Location: 40341 Redbud Dr, Oakhurst, CA (Madera County); Directions: Highway 49 to Redbud Drive, home on the left.
  • Financial info: Not specified
  • HOA & community: Not specified

Exterior

  • Parking: Detached or attached 1-car garage
  • Security: Not specified
  • Utilities: Electric service available; Public sewer; Public utilities
  • Home design: Single-family residence
  • Construction: Wood siding construction; Composition roof; Concrete foundation
  • Exterior features: One-level home; Foothill lot setting; Composition roof; Wood siding; Concrete foundation; No solar panels

Interior

  • Kitchen: Not specified
  • Bedrooms: Not specified
  • Flooring: Not specified
  • Bathrooms: 2 bathrooms
  • Heating & cooling: Central heat and central air
  • Interior features: Laundry located in the garage; Central heating and cooling
  • Laundry & utility: Washer/dryer hookup in garage

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 $239k.

Deal economics

  • At list price, monthly cash flow is $625 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $239k).
  • Cap rate 9.4% vs local median 3.5% in Oakhurst — 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 (#911 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A; Watch: crime D-, amenities F, commute F.
  • Market conditions: 133 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,346 units permitted in Madera County in 2024 (8 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k of value loss. Plan a longer hold.
  • Madera County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $67k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 12 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 8→21/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $239,000

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.11%
Cap rate
9.43%
Cash-on-cash
11.21%
DSCR
1.50
GRM
7.5

CMA / ARV

ARV (on-the-fly)
$305,244
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
48220 White Oak Dr 0.05mi 3/2.0 1,300 (+4%) 7mo $317,000 $244 85

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
0.4%
Equity multiple
1.02×
Total profit
$1,021
Equity at exit
$35,636
10-year hold
IRR
10.0%
Equity multiple
1.78×
Total profit
$51,871
Equity at exit
$20,664

Cash invested: $66,920 (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 93644

Active inventory
133
Price-to-rent
7.5×

Monthly cashflow live

Estimated rent
$2,650 medium interval (Pro) →
Mortgage (P&I)
$1,253
Tax from tax record
$115 /mo · $1,384/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$556
Net cashflow
$625

Break-even live

Break-even rent $1,859
Max offer price $239,000
Occupancy floor 71%

Sensitivity live

Price -10% $761 -5% $693 +0% $625 +5% $558 +10% $490
Rent -10% $416 -5% $521 +0% $625 +5% $730 +10% $835
Rate -1.0pp $746 -0.5pp $686 base $625 +0.5pp $563 +1.0pp $500

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
$59,750
Closing costs
$7,170
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
48790 Quail Dr Oakhurst, CA 4.0 2.0 1550 $2,650 $1.71 13d 1 0.64mi

Listing history 10 events

  1. 2026-06-12
    statusdays on market $239,000 Pending 12 DOM
  2. 2026-06-09
    days on market $239,000 Active 11 DOM
  3. 2026-06-08
    days on market $239,000 Active 10 DOM
  4. 2026-06-07
    days on market $239,000 Active 9 DOM
  5. 2026-06-07
    days on market $239,000 Active 8 DOM
  6. 2026-06-04
    days on market $239,000 Active 5 DOM
  7. 2026-06-02
    days on market $239,000 Active 4 DOM
  8. 2026-06-01
    days on market $239,000 Active 3 DOM
  9. 2026-05-31
    days on market $239,000 Active 2 DOM
  10. 2026-05-29
    listed $239,000 Active

ⓘ 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
$1,384 · $115/mo
Projected year-2 tax
$1,816 · $151/mo
Expected delta
+$432/yr (+$36/mo · 31.2%)

ⓘ 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 9/10 Extreme
  • 🌡 Heat 6/10 Major 8 d/yr ≥102°F today · 21 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 50 unhealthy d/yr today · 55 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
$31,800
− Mortgage interest
−$13,388
− Property taxes
−$1,384
− Insurance
−$1,195
− Repairs & maintenance
−$2,544
− Management
−$2,544
− Depreciation
−$6,953
Taxable income
$3,793
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$910
After-tax cash flow
$6,593/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)

No district data.

Livability — Oakhurst

Score
54/100
State rank
#911
US rank
#24074

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
Oakhurst, CA
Population (ZIP)
6,490

Population outlook (Madera County) Hauer SSP2

Today (2025)
157,915 people
By 2030
159,604 · +1.1%
By 2040
163,454 · +3.5%
By 2050
167,071 · +5.8%
By 2075
171,182 · +8.4%
By 2100
162,781 · +3.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (83%)
Race & ethnicity
White 83% Hispanic / Latino 12% Two or more races 6%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Lithuanian 4% Italian 4% Slovak 4%
Foreign-born
6% · Canada
Languages at home
91% English-only · Spanish 6% Russian/Polish/Slavic 1% German/W. Germanic 1%

Political lean MEDSL · Madera

2024 margin
Strong R (+20.8) · D 38.4% · R 59.2% · Other 2.4%
2008→2024 swing
-7.5pp toward R · 2008: -13.3pp · 2024: -20.8pp
All cycles
2024: R+20.8 2020: R+11.6 2016: R+17.3 2012: R+19.4 2008: R+13.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -153.01%
Current HPI
259.017
Rent YoY
Metro
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-29 Listed $239,000 FRESNOMLS

Property tax history

+1.8%/yr

Latest (2025): $1,384 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…