CashFlowRE
Sign in Sign up
720 E Worth Ave #219
C+ Composite 61.81
Why this score? — see what drove the C+ 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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.5/5.0
  • Livability +3.0/5.0
  • Schools +2.8/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$99,000

720 E Worth Ave #219 · Porterville, CA 93257
3 bd · 2.0 ba · 1,536 sqft · Land · 266 Days on market
Built 1978 $64/sqft · 50% above area Est $66k · 50% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Step into comfort and style with this beautifully updated double-wide mobile home. Featuring an extended front porch, this home welcomes you with a bright, open layout—spacious living and family rooms, and a stunning modern kitchen perfect for family meals and entertaining. The split floor plan offers a private master suite with a large walk-in closet, luxurious bathroom, soaking tub, and separate shower. Two additional bedrooms and a guest bath sit on the opposite side, ideal for family or guests. Enjoy the convenience of a covered driveway with ample parking. Don't miss this incredible opportunity—schedule your tour today!

Key facts

  • Private master suite
  • Extended front porch
  • Soaking tub

Tags

EXTENDED FRONT PORCHMODERN KITCHENPRIVATE MASTER SUITELARGE WALK-IN CLOSETLUXURIOUS BATHROOMSOAKING TUB

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 land listed at $99k.

Deal economics

  • At list price, monthly cash flow is $556 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $99k).
  • Recommended offer: $87k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.0% vs local median 2.7% in Porterville — 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 60/100 on livability (#561 in CA) — a middle-class / working-renter tenant base. Strengths: housing A, commute A-; Watch: crime C-, cost of living D+, schools F.
  • Porterville Unified (urban): math 18% / reading 50% proficiency, ranked #302 of 517 in CA (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 84% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+4.1%/yr); 320 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,447 units permitted in Tulare County in 2024 (307 in 5+ unit buildings).
  • This rent runs 32% of the median local income ($60k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $684 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Tulare County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 4.1% rent growth), your $28k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 266 days — a 12% lower offer ($87k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $87,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 266 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.59%
Cap rate
13.04%
Cash-on-cash
24.08%
DSCR
2.07
GRM
5.3

CMA / ARV

ARV (median comp)
$66,009
List price
$99,000
Delta
49.98%
Verdict
OVERPRICED
Comps
5 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.07% rent growth · sell at horizon

5-year hold
IRR
18.5%
Equity multiple
1.76×
Total profit
$21,120
Equity at exit
$14,761
10-year hold
IRR
27.7%
Equity multiple
3.57×
Total profit
$71,275
Equity at exit
$8,560

Cash invested: $27,720 (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 93257

Rents YoY
4.1%
Active inventory
320
Price-to-rent
5.3×

Monthly cashflow live

Estimated rent
$1,570 medium interval (Pro) →
Mortgage (P&I)
$519
Tax est. 1.5%
$124 /mo · $1,485/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$330
Net cashflow
$556

Break-even live

Break-even rent $866
Max offer price $99,000
Occupancy floor 60%

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
$24,750
Closing costs
$2,970
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
195 E Mountain View Ave Porterville, CA 2.0 1.0 1075 $1,200 $1.12 21d 1 0.86mi

Listing history 17 events

  1. 2026-06-18
    days on market $99,000 Active 266 DOM
  2. 2026-06-17
    days on market $99,000 Active 265 DOM
  3. 2026-06-16
    days on market $99,000 Active 264 DOM
  4. 2026-06-15
    days on market $99,000 Active 263 DOM
  5. 2026-06-14
    days on market $99,000 Active 261 DOM
  6. 2026-06-13
    days on market $99,000 Active 260 DOM
  7. 2026-06-10
    days on market $99,000 Active 258 DOM
  8. 2026-06-09
    days on market $99,000 Active 257 DOM
  9. 2026-06-08
    days on market $99,000 Active 256 DOM
  10. 2026-06-07
    days on market $99,000 Active 255 DOM
  11. 2026-06-05
    days on market $99,000 Active 252 DOM
  12. 2026-06-03
    days on market $99,000 Active 251 DOM
  13. 2026-06-02
    days on market $99,000 Active 250 DOM
  14. 2026-06-01
    days on market $99,000 Active 249 DOM
  15. 2026-05-31
    days on market $99,000 Active 248 DOM
  16. 2026-05-30
    days on market $99,000 Active 247 DOM
  17. 2025-09-26
    listed $99,000 Active 644-char remark
    Show marketing remark (644 chars)

    Step into comfort and style with this beautifully updated double-wide mobile home. Featuring an extended front porch, this home welcomes you with a bright, open layout—spacious living and family rooms, and a stunning modern kitchen perfect for family meals and entertaining. The split floor plan offers a private master suite with a large walk-in closet, luxurious bathroom, soaking tub, and separate shower. Two additional bedrooms and a guest bath sit on the opposite side, ideal for family or guests. Enjoy the convenience of a covered driveway with ample parking. Don't miss this incredible opportunity—schedule your tour today!

ⓘ 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 9/10 Extreme
  • 🌡 Heat 8/10 Severe 7 d/yr ≥105°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 38 unhealthy d/yr today · 42 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
$18,842
− Mortgage interest
−$5,546
− Property taxes
−$1,485
− Insurance
−$495
− Repairs & maintenance
−$1,507
− Management
−$1,507
− Depreciation
−$2,880
Taxable income
$5,422
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,301
After-tax cash flow
$5,374/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
Porterville Unified
NCES district ID
0600064
Math proficiency
18% ▼ -10.00%
Reading proficiency
50% ▲ 6.00%
Median HH income
$35,157
Composite
27.97/100
National rank
#6855
State rank
#302 of 517 in CA

Livability — Porterville

Score
60/100
State rank
#561
US rank
#18537

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Tulare County · 323,826 people
City population
80,467
Metro
Visalia, CA
Population (ZIP)
80,467
Household income
$59,704
Rent vs Own
44.4% rent · 55.6% own
Severe rent burden
3028.0

Population outlook (Tulare County) Hauer SSP2

Today (2025)
484,681 people
By 2030
496,241 · +2.4%
By 2040
518,507 · +7.0%
By 2050
534,920 · +10.4%
By 2075
548,417 · +13.2%
By 2100
513,085 · +5.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (72%)
Race & ethnicity
Hispanic / Latino 72% Two or more races 23% White 21% Native American 3% Asian 2%
Hispanic origin (detail)
Mexican 69%
Common ancestry
Iranian 1%
Foreign-born
26% · Canada
Languages at home
45% English-only · Spanish 52% Tagalog/Filipino 1% Arabic 1%

Political lean MEDSL · Tulare

2024 margin
Strong R (+20.7) · D 38.5% · R 59.2% · Other 2.3%
2008→2024 swing
-5.4pp toward R · 2008: -15.3pp · 2024: -20.7pp
All cycles
2024: R+20.7 2020: R+7.8 2016: R+12.1 2012: R+17.8 2008: R+15.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -375.52%
Current HPI
362.656
Rent YoY
▲ 4.07%
Metro
Visalia, CA
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
  • 2025-09-26 Listed $99,000 TCMLS

Property tax history

-1.6%/yr

Latest (2021): $120 · -1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…