CashFlowRE
Sign in Sign up
371 Bethel Ave #70
C+ Composite 63.95
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
  • Condition / age +3.8/5.0
  • Schools +3.7/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • ARV discount +1.1/15.0
  • Appreciation +0.0/10.0

$145,000

371 Bethel Ave #70 · Sanger, CA 93657
3 bd · 2.0 ba · 1,781 sqft · Manufactured · 52 Days on market
Built 1976 Good condition $81/sqft · 14% above area Est $127k · 14% over ↓ 6% since listing

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

Listing remarks MLS

This home, located within a 55+ park, has been meticulously maintained and improved over the past seven years. A new roof, updated windows, a modern furnace system, new flooring, and a sleek cook stove have all been added, ensuring your peace of mind and comfort. Nestled in a prime location within the community, this home offers convenient guest parking right outside the front door, picturesque green spaces, and delightful views of the pool. The sellers have thoughtfully installed three spacious decks around the house, providing various options for outdoor entertainment.Inside, you'll find a well-planned split floorplan. The primary bedroom, complete with an en-suite bath, is thoughtfully positioned at the opposite end of the house from the other two bedrooms, offering added privacy and tranquility.In summary, this immaculate 55+ home is the epitome of comfortable and convenient living, with its structural improvements, ideal location, ample outdoor spaces, and a well-designed floorplan. Don't miss the opportunity to make this house your new home!

Key facts

  • Brand-new ac
  • Updated ducting
  • Guest parking

Tags

BRAND-NEW ACUPDATED DUCTINGWALK IN BATHTUBGUEST PARKINGCLUBHOUSECOMMUNITY POOL

Property features AI

Finance

  • Other: Living area reported by owner; Directions provided for property location
  • HOA & community: Association fees billed monthly

Exterior

  • Parking: Carport (has carport)
  • Utilities: Electric service on; Public sewer; Public utilities
  • Home design: Mobile home (Levitt make)
  • Construction: Wood siding; Wood subfloor foundation; Composition roof
  • Exterior features: One-level home; Covered patio and deck; Shed(s); Urban corner lot with garden area; Community in-ground pool (private access indicated); Park space rented

Interior

  • Kitchen: Range/oven (F/S); Gas appliances; Dishwasher; Microwave; Refrigerator; Garbage disposal
  • Bedrooms: Bedroom(s) with isolated layout
  • Flooring: Carpet; Vinyl
  • Bathrooms: 2 bathrooms; Tub/shower combination in at least one bathroom; Tub in at least one bathroom
  • Heating & cooling: Central heating and cooling; Has heating and has cooling
  • Interior features: Isolated bedroom; Isolated bathroom; Hand rails and accessible bathroom fixtures; Free-standing fireplace (1)
  • Laundry & utility: Laundry inside in utility room

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 manufactured listed at $145k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $145k).
  • Recommended offer: $141k (3.0% below list) — sets the bar for market timing.
  • Cap rate 14.8% vs local median 3.6% in Sanger — 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 58/100 on livability (#668 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: employment C-, crime D+, amenities F.
  • Sanger Unified (town): math 22% / reading 62% proficiency, ranked #216 of 517 in CA (top 42%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 64% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Ronald W. Reagan Elementary (552 students, 69% FRL); Washington Academic Middle (math 10% / reading 10%, grade F, #474 of 498 statewide, top 99%, 1,462 students, 75% FRL); Sanger High (math 24% / reading 66%, grade D-, #425 of 1,170 statewide, top 37%, 2,734 students, 67% FRL).
  • Zoned-school proficiency averages 28% at this address vs 42% district-wide (-14 pts) — the specific schools serving this property underperform the Sanger Unified average; the district grade overstates school quality for this exact location.
  • Market conditions: 154 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 2,426 units permitted in Fresno County in 2024 (296 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $41k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y 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.
  • Current owner paid $124k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 6→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $140,650 (3.0% 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 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1976 — 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. 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?
  5. 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.
  6. 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.
  7. 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
1.77%
Cap rate
14.82%
Cash-on-cash
30.44%
DSCR
2.35
GRM
4.7

CMA / ARV

ARV (median comp)
$127,027
List price
$145,000
Delta
14.15%
Verdict
OVERPRICED
Comps
5 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
371 N Bethel #81 0.15mi 2/2.0 (-1) 1,604 (-10%) 17mo $145,000 $90 57

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
25.1%
Equity multiple
2.04×
Total profit
$42,138
Equity at exit
$21,620
10-year hold
IRR
32.9%
Equity multiple
3.99×
Total profit
$121,315
Equity at exit
$12,537

Cash invested: $40,600 (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 93657

Active inventory
154
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$2,572 medium interval (Pro) →
Mortgage (P&I)
$760
Tax est. 1.5%
$181 /mo · $2,175/yr
Insurance
$60
HOA
$0
Vacancy / Maint / Mgmt
$540
Net cashflow
$1,030

Break-even live

Break-even rent $1,268
Max offer price $145,000
Occupancy floor 55%

Sensitivity live

Price -10% $1,130 -5% $1,080 +0% $1,030 +5% $980 +10% $930
Rent -10% $827 -5% $928 +0% $1,030 +5% $1,132 +10% $1,233
Rate -1.0pp $1,103 -0.5pp $1,067 base $1,030 +0.5pp $992 +1.0pp $954

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
$36,250
Closing costs
$4,350
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
856 Reagan Ave Sanger, CA 4.0 3.0 2122 $2,700 $1.27 3d 1 0.39mi
2892 Florence Ave Sanger, CA 3.0 2.0 1731 $2,400 $1.39 12d 1 0.63mi
812 N St Sanger, CA 4.0 2.0 2354 $2,300 $0.98 4d 1 1.17mi
812 N St Unit A Sanger, CA 4.0 2.0 2354 $2,300 $0.98 4d 1 1.19mi

Listing history 22 events

  1. 2026-06-21
    days on market $145,000 Active 52 DOM
  2. 2026-06-18
    days on market $145,000 Active 49 DOM
  3. 2026-06-17
    days on market $145,000 Active 48 DOM
  4. 2026-06-16
    days on market $145,000 Active 47 DOM
  5. 2026-06-15
    price $145,000 Active 46 DOM
  6. 2026-06-15
    days on market $150,000 Active 46 DOM
  7. 2026-06-13
    days on market $150,000 Active 44 DOM
  8. 2026-06-13
    days on market $150,000 Active 43 DOM
  9. 2026-06-10
    days on market $150,000 Active 41 DOM
  10. 2026-06-09
    days on market $150,000 Active 40 DOM
  11. 2026-06-08
    days on market $150,000 Active 39 DOM
  12. 2026-06-07
    days on market $150,000 Active 38 DOM
  13. 2026-06-05
    days on market $150,000 Active 35 DOM
  14. 2026-06-03
    days on market $150,000 Active 34 DOM
  15. 2026-06-02
    days on market $150,000 Active 33 DOM
  16. 2026-06-01
    days on market $150,000 Active 32 DOM
  17. 2026-05-31
    days on market $150,000 Active 31 DOM
  18. 2026-04-29
    listed $150,000 Active 984-char remark
  19. 2023-11-17
    soldstatus $124,000 Sold 1063-char remark
    Show marketing remark (1063 chars)

    This home, located within a 55+ park, has been meticulously maintained and improved over the past seven years. A new roof, updated windows, a modern furnace system, new flooring, and a sleek cook stove have all been added, ensuring your peace of mind and comfort. Nestled in a prime location within the community, this home offers convenient guest parking right outside the front door, picturesque green spaces, and delightful views of the pool. The sellers have thoughtfully installed three spacious decks around the house, providing various options for outdoor entertainment.Inside, you'll find a well-planned split floorplan. The primary bedroom, complete with an en-suite bath, is thoughtfully positioned at the opposite end of the house from the other two bedrooms, offering added privacy and tranquility.In summary, this immaculate 55+ home is the epitome of comfortable and convenient living, with its structural improvements, ideal location, ample outdoor spaces, and a well-designed floorplan. Don't miss the opportunity to make this house your new home!

  20. 2023-10-03
    status Pending 1063-char remark
    Show marketing remark (1063 chars)

    This home, located within a 55+ park, has been meticulously maintained and improved over the past seven years. A new roof, updated windows, a modern furnace system, new flooring, and a sleek cook stove have all been added, ensuring your peace of mind and comfort. Nestled in a prime location within the community, this home offers convenient guest parking right outside the front door, picturesque green spaces, and delightful views of the pool. The sellers have thoughtfully installed three spacious decks around the house, providing various options for outdoor entertainment.Inside, you'll find a well-planned split floorplan. The primary bedroom, complete with an en-suite bath, is thoughtfully positioned at the opposite end of the house from the other two bedrooms, offering added privacy and tranquility.In summary, this immaculate 55+ home is the epitome of comfortable and convenient living, with its structural improvements, ideal location, ample outdoor spaces, and a well-designed floorplan. Don't miss the opportunity to make this house your new home!

  21. 2023-09-25
    price $140,000 1063-char remark
    Show marketing remark (1063 chars)

    This home, located within a 55+ park, has been meticulously maintained and improved over the past seven years. A new roof, updated windows, a modern furnace system, new flooring, and a sleek cook stove have all been added, ensuring your peace of mind and comfort. Nestled in a prime location within the community, this home offers convenient guest parking right outside the front door, picturesque green spaces, and delightful views of the pool. The sellers have thoughtfully installed three spacious decks around the house, providing various options for outdoor entertainment.Inside, you'll find a well-planned split floorplan. The primary bedroom, complete with an en-suite bath, is thoughtfully positioned at the opposite end of the house from the other two bedrooms, offering added privacy and tranquility.In summary, this immaculate 55+ home is the epitome of comfortable and convenient living, with its structural improvements, ideal location, ample outdoor spaces, and a well-designed floorplan. Don't miss the opportunity to make this house your new home!

  22. 2023-09-05
    listed $155,000 Active 1063-char remark
    Show marketing remark (1063 chars)

    This home, located within a 55+ park, has been meticulously maintained and improved over the past seven years. A new roof, updated windows, a modern furnace system, new flooring, and a sleek cook stove have all been added, ensuring your peace of mind and comfort. Nestled in a prime location within the community, this home offers convenient guest parking right outside the front door, picturesque green spaces, and delightful views of the pool. The sellers have thoughtfully installed three spacious decks around the house, providing various options for outdoor entertainment.Inside, you'll find a well-planned split floorplan. The primary bedroom, complete with an en-suite bath, is thoughtfully positioned at the opposite end of the house from the other two bedrooms, offering added privacy and tranquility.In summary, this immaculate 55+ home is the epitome of comfortable and convenient living, with its structural improvements, ideal location, ample outdoor spaces, and a well-designed floorplan. Don't miss the opportunity to make this house your new home!

ⓘ 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 8/10 Severe
  • 🌡 Heat 8/10 Severe 6 d/yr ≥105°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 52 unhealthy d/yr today · 58 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
$30,865
− Mortgage interest
−$8,122
− Property taxes
−$2,175
− Insurance
−$725
− Repairs & maintenance
−$2,469
− Management
−$2,469
− Depreciation
−$4,218
Taxable income
$10,686
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,565
After-tax cash flow
$9,794/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.

Condition & rehab AI · 12 photos

Good 75/100 Cosmetic rehab

This charming home is in good condition with recent updates, making it move-in ready for both resale and rental.

Value-add opportunities

  • Resale paint exterior — enhances curb appeal
  • Rental trim landscaping — improves curb appeal and attracts tenants

Renovation cost estimate screening

Value-add ROI direction

  • Resale paint exterior — enhances curb appeal
  • Rental trim landscaping — improves curb appeal and attracts tenants

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Sanger Unified
NCES district ID
0635250
Math proficiency
22% ▼ -21.00%
Reading proficiency
62% ▲ 9.00%
Median HH income
$57,180
Composite
36.67/100
National rank
#4608
State rank
#216 of 517 in CA

Livability — Sanger

Score
58/100
State rank
#668
US rank
#20675

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Sanger, CA
County
Fresno County · 834,801 people
City population
36,205
Metro
Fresno, CA
Population (ZIP)
36,205
Household income
$78,904
Rent vs Own
31.5% rent · 68.5% own
Severe rent burden
878.0

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 (68%)
Race & ethnicity
Hispanic / Latino 68% White 25% Two or more races 17% Asian 5% Native American 2%
Hispanic origin (detail)
Mexican 64%
Common ancestry
Russian 1% Italian 1% Iranian 1%
Foreign-born
19% · Canada, China
Languages at home
52% English-only · Spanish 44% Other Asian/Pacific 2% Other Indo-European 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
▼ -254.86%
Current HPI
366.3783
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

-6.5% since first listed
6 events — show timeline
  • 2026-06-15 Price Changed $145,000 FRESNOMLS
  • 2026-04-29 Listed $150,000 FRESNOMLS
  • 2023-11-17 Sold (MLS) $124,000 FRESNOMLS
  • 2023-10-03 Pending FRESNOMLS
  • 2023-09-25 Price Changed $140,000 FRESNOMLS
  • 2023-09-05 Listed $155,000 FRESNOMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…