CashFlowRE
Sign in Sign up
2434 Sherman Ave
B Composite 71.61
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 +24.4/30.0
  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • DSCR +7.9/10.0
  • 1% rule +5.1/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.7/10.0

$185,000

2434 Sherman Ave · Corcoran, CA 93212
2 bd · 1.0 ba · 1,116 sqft · SingleFamily public records · 58 Days on market
Built 1948 0.49 ac lot $166/sqft · 40% below area Est $307k · 40% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Attention investors and savvy buyers - don't miss this diamond in the rough! This 2-bedroom, 1-bath home sits on a generous nearly half-acre lot in Corcoran, offering incredible potential for the right buyer. Whether you're looking to renovate and rent, flip, or hold as a long-term investment, this property delivers the space and opportunity you've been searching for. With a large lot and solid bones, the possibilities are endless. Priced to sell - add this one to your portfolio before it's gone!

Key facts

  • Half-acre lot
  • Large lot
  • 0.49 acre lot

Tags

HALF-ACRE LOTLARGE LOT

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 2-bed/1.0-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $377 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $185k).
  • Recommended offer: $179k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.7% vs local median 4.2% in Corcoran — 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 49/100 on livability (#1,161 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: crime D, schools F, amenities F.
  • Corcoran Joint Unified (town): math 12% / reading 30% proficiency, ranked #464 of 517 in CA (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 78% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 66 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 741 units permitted in Kings County in 2024 (307 in 5+ unit buildings).

Forward outlook

  • In year one you build about $20k of equity ($1k loan paydown + $18k appreciation (10.0% local appreciation)).
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $52k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 58 days — a 3% lower offer ($179k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1948 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate 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 $179,450 (3.0% below list)

Questions for the listing agent

  1. It's been on market 58 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 1948 — 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 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?
  5. 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?
  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
1.01%
Cap rate
8.74%
Cash-on-cash
8.72%
DSCR
1.39
GRM
8.2

CMA / ARV

ARV (median comp)
$306,800
List price
$185,000
Delta
-39.70%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2607 Olympic Ave 0.28mi 3/2.0 (+1) 1,064 (-5%) 13mo $273,000 $257 59
2430 Lorina Ave 0.69mi 2/2.0 1,118 (+0%) 5mo $255,000 $228 59
1232 6 1/2 Ave 0.08mi 3/2.0 (+1) 1,008 (-10%) 14mo $250,000 $248 59
1813 Josephine Ave 0.67mi 3/2.0 (+1) 1,125 (+1%) 0mo $268,000 $238 58
1811 Sherman Ave 0.55mi 3/1.0 (+1) 1,064 (-5%) 8mo $270,000 $254 55
1708 Sequoia Ave 0.33mi 3/2.0 (+1) 1,213 (+9%) 11mo $309,837 $255 52
1732 Hume Lake Ave 0.47mi 3/2.0 (+1) 1,213 (+9%) 4mo $310,000 $256 52
2310 Patterson Ave 0.53mi 3/1.0 (+1) 988 (-12%) 1mo $239,900 $243 50
2310 Patterson Ave 0.53mi 3/1.0 (+1) 988 (-12%) 1mo $239,900 $243 50
2211 Bell Ave 0.65mi 3/2.0 (+1) 1,208 (+8%) 3mo $290,000 $240 45
1508 Claire Ave 0.52mi 3/2.0 (+1) 1,263 (+13%) 1mo $235,000 $186 44
2315 Bell Ave 0.62mi 3/1.0 (+1) 1,272 (+14%) 14mo $257,500 $202 32

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
30.6%
Equity multiple
3.41×
Total profit
$124,663
Equity at exit
$166,663
10-year hold
IRR
26.5%
Equity multiple
7.72×
Total profit
$348,093
Equity at exit
$359,414

Cash invested: $51,800 (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 93212

Home prices YoY
6.5%
Active inventory
66
Price-to-rent
8.2×

Monthly cashflow live

Estimated rent
$1,875 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$58 /mo · $690/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$394
Net cashflow
$377

Break-even live

Break-even rent $1,398
Max offer price $185,000
Occupancy floor 75%

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
$46,250
Closing costs
$5,550
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1696 Hume Lake Ave Corcoran, CA 3.0 2.0 1213 $2,000 $1.65 13d 1 0.44mi
1852 Whitley Ave Unit 1943 Corcoran, CA 2.0 2.5 1400 $1,695 $1.21 13d 1 0.55mi

Listing history 16 events

  1. 2026-06-18
    days on market $185,000 Active 58 DOM
  2. 2026-06-17
    days on market $185,000 Active 57 DOM
  3. 2026-06-16
    days on market $185,000 Active 56 DOM
  4. 2026-06-15
    days on market $185,000 Active 55 DOM
  5. 2026-06-14
    days on market $185,000 Active 53 DOM
  6. 2026-06-13
    days on market $185,000 Active 52 DOM
  7. 2026-06-10
    days on market $185,000 Active 50 DOM
  8. 2026-06-09
    days on market $185,000 Active 49 DOM
  9. 2026-06-08
    days on market $185,000 Active 48 DOM
  10. 2026-06-07
    days on market $185,000 Active 47 DOM
  11. 2026-06-03
    days on market $185,000 Active 43 DOM
  12. 2026-06-02
    days on market $185,000 Active 42 DOM
  13. 2026-06-01
    days on market $185,000 Active 41 DOM
  14. 2026-05-31
    days on market $185,000 Active 40 DOM
  15. 2026-05-30
    days on market $185,000 Active 39 DOM
  16. 2026-04-20
    listed $185,000 Active 501-char remark
    Show marketing remark (501 chars)

    Attention investors and savvy buyers - don't miss this diamond in the rough! This 2-bedroom, 1-bath home sits on a generous nearly half-acre lot in Corcoran, offering incredible potential for the right buyer. Whether you're looking to renovate and rent, flip, or hold as a long-term investment, this property delivers the space and opportunity you've been searching for. With a large lot and solid bones, the possibilities are endless. Priced to sell - add this one to your portfolio before it's gone!

ⓘ 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
$690 · $58/mo
Projected year-2 tax
$1,406 · $117/mo
Expected delta
+$716/yr (+$60/mo · 103.7%)

ⓘ 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 5/10 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 36 unhealthy d/yr today · 38 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
$22,502
− Mortgage interest
−$10,363
− Property taxes
−$690
− Insurance
−$925
− Repairs & maintenance
−$1,800
− Management
−$1,800
− Depreciation
−$5,382
Taxable income
$1,541
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$370
After-tax cash flow
$4,149/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
Corcoran Joint Unified
NCES district ID
0609690
Math proficiency
12% ▼ -12.00%
Reading proficiency
30% ▼ -8.00%
Median HH income
$34,649
Composite
17.2/100
National rank
#9103
State rank
#464 of 517 in CA

Livability — Corcoran

Score
49/100
State rank
#1161
US rank
#25849

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Corcoran, CA
Population (ZIP)
23,407

Population outlook (Kings County) Hauer SSP2

Today (2025)
147,136 people
By 2030
145,623 · -1.0%
By 2040
146,017 · -0.8%
By 2050
145,239 · -1.3%
By 2075
131,479 · -10.6%
By 2100
103,967 · -29.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly Hispanic (74%)
Race & ethnicity
Hispanic / Latino 74% Two or more races 25% White 12% Black 10% Native American 3% Asian 1%
Hispanic origin (detail)
Mexican 68% Puerto Rican 2%
Common ancestry
Russian 1%
Foreign-born
24% · Canada
Languages at home
49% English-only · Spanish 49%

Political lean MEDSL · Kings

2024 margin
Strong R (+23.0) · D 37.4% · R 60.4% · Other 2.2%
2008→2024 swing
-8.9pp toward R · 2008: -14.1pp · 2024: -23.0pp
All cycles
2024: R+23.0 2020: R+12.2 2016: R+14.1 2012: R+16.3 2008: R+14.1

Not yet ingested

Civics

Market trends

HPI YoY
▲ 24.86%
Current HPI
405.1924
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
  • 2026-04-20 Listed $185,000 FRESNOMLS

Property tax history

+0.1%/yr

Latest (2025): $690 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…