CashFlowRE
Sign in Sign up
371 Bethel Ave
C Composite 58.25
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 +28.7/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.0/10.0
  • Schools +3.7/10.0
  • Livability +2.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$148,000

371 Bethel Ave · Sanger, CA 93657
2 bd · 2.0 ba · 2,537 sqft · Land public records · 18 Days on market
Built 1976 $58/sqft · 40% below area Est $121k · 23% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautifully maintained and move-in ready! This charming 2-bedroom, 2-bath home offers comfortable Living with a spacious layout, bright natural light, and inviting living spaces throughout. Enjoy a cozy living room, functional kitchen, dedicated dining area, and plenty of storage with added sheds.

Key facts

  • Move-in ready
  • Functional kitchen
  • Cozy living room

Tags

MOVE-IN READYCOZY LIVING ROOMFUNCTIONAL KITCHENDEDICATED DINING AREAPLENTY OF STORAGEADDED SHEDS

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/2.0-bath land listed at $148k.

Deal economics

  • At list price, monthly cash flow is $493 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $148k).
  • Recommended offer: $146k (1.5% below list) — sets the bar for market timing.
  • Cap rate 10.3% 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: schools C-, employment C-, crime D+.
  • 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.
  • Market conditions: 151 active listings in the ZIP; 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 ~9 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($146k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 24y 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 $80k; list at $148k implies a 85% gain — meaningful room to come down on a strong offer.

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 $145,780 (1.5% below list)

Questions for the listing agent

  1. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.30%
Cap rate
10.29%
Cash-on-cash
14.29%
DSCR
1.64
GRM
6.4

CMA / ARV

ARV (median comp)
$120,653
List price
$148,000
Delta
24.32%
Verdict
OVERPRICED
Comps
12 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
4.7%
Equity multiple
1.18×
Total profit
$7,473
Equity at exit
$22,067
10-year hold
IRR
14.1%
Equity multiple
2.14×
Total profit
$47,091
Equity at exit
$12,796

Cash invested: $41,440 (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
151
Price-to-rent
6.4×

Monthly cashflow live

Estimated rent
$1,919 medium interval (Pro) →
Mortgage (P&I)
$776
Tax est. 1.5%
$185 /mo · $2,220/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$403
Net cashflow
$493

Break-even live

Break-even rent $1,295
Max offer price $148,000
Occupancy floor 69%

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
$37,000
Closing costs
$4,440
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 28 events

  1. 2026-06-01
    pricedays on marketlisting id $148,000 Active 18 DOM
  2. 2026-05-31
    days on market $150,000 Active 130 DOM
  3. 2026-05-15
    listed $148,000 Active 298-char remark
    Show marketing remark (298 chars)

    Beautifully maintained and move-in ready! This charming 2-bedroom, 2-bath home offers comfortable Living with a spacious layout, bright natural light, and inviting living spaces throughout. Enjoy a cozy living room, functional kitchen, dedicated dining area, and plenty of storage with added sheds.

  4. 2026-01-21
    listed $150,000 Active 1351-char remark
    Show marketing remark (1351 chars)

    Welcome home! This charming residence is truly move-in ready and it feels so much larger than the square footage suggests! Perfectly situated on a desirable corner lot, it greets you with beautiful landscaping and undeniable curb appeal. Step into your own private backyard retreat, where mature shade trees and a lush green lawn create the perfect setting for morning coffee, weekend barbecues, or simply unwinding at the end of the day. Inside, you'll appreciate the warmth and flow of this thoughtfully designed home. Newer windows bring in plenty of natural light, while easy-care vinyl plank flooring adds both style and practicality. Living area in front room is extra large, offering room to relax or entertain, a dedicated dining space is ready for gatherings, and a versatile extra room can easily serve as a home office, craft space, or cozy reading nook. The convenient Jack & Jill bath provides easy access for guests from both the laundry room and the secondary bedroom; a smart design that makes everyday living effortless. Full of charm, comfort, and flexibility, this home invites you to settle in, spread out, and make it your own. This home had a death on the property from natural causes. Subject to Buyer's being approved to live in the Park. Tax records differ from actual actual bedroom count. Buyer to verify if important.

  5. 2022-05-26
    soldstatus $80,000 Sold
  6. 2022-04-13
    status Pending
  7. 2022-03-31
    listed $84,900 Active
  8. 2021-06-24
    price $90,000
  9. 2021-06-11
    soldstatus $90,000 Sold
  10. 2021-05-03
    status Backup
  11. 2021-05-03
    price $92,000
  12. 2021-04-16
    listed $92,000 Active
  13. 2017-01-27
    price $44,500
  14. 2017-01-26
    soldstatus $44,500 Sold
  15. 2016-11-01
    status Pending
  16. 2016-11-01
    listed $44,900 Active
  17. 2016-10-29
    price $44,900
  18. 2007-04-10
    price $69,000
  19. 2007-03-29
    soldstatus $69,500
  20. 2007-02-07
    listed $69,500
  21. 2007-02-07
    historical
  22. 2007-01-05
    soldstatus $75,000
  23. 2006-11-16
    historical
  24. 2006-09-13
    listed $75,000
  25. 2002-12-01
    soldstatus $38,000
  26. 2002-10-16
    price $40,000
  27. 2002-10-16
    historical
  28. 2002-08-02
    listed $38,000

ⓘ 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
$23,031
− Mortgage interest
−$8,290
− Property taxes
−$2,220
− Insurance
−$740
− Repairs & maintenance
−$1,842
− Management
−$1,842
− Depreciation
−$4,305
Taxable income
$3,790
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$910
After-tax cash flow
$5,011/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
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

+289.5% since first listed
26 events — show timeline
  • 2026-05-15 Listed $148,000 FSBO.com
  • 2026-01-21 Listed $150,000 CRMLS
  • 2022-05-26 Sold (MLS) $80,000 FRESNOMLS
  • 2022-04-13 Pending FRESNOMLS
  • 2022-03-31 Listed $84,900 FRESNOMLS
  • 2021-06-24 Price Changed $90,000 FRESNOMLS
  • 2021-06-11 Sold (MLS) $90,000 FRESNOMLS
  • 2021-05-03 Pending FRESNOMLS
  • 2021-05-03 Price Changed $92,000 FRESNOMLS
  • 2021-04-16 Listed $92,000 FRESNOMLS
  • 2017-01-27 Price Changed $44,500 FRESNOMLS
  • 2017-01-26 Sold (MLS) $44,500 FRESNOMLS
  • 2016-11-01 Pending FRESNOMLS
  • 2016-11-01 Listed $44,900 FRESNOMLS
  • 2016-10-29 Price Changed $44,900 FRESNOMLS
  • 2007-04-10 Price Changed $69,000 FRESNOMLS
  • 2007-03-29 Sold (MLS) $69,500 FRESNOMLS
  • 2007-02-07 Delisted FRESNOMLS
  • 2007-02-07 Listed $69,500 FRESNOMLS
  • 2007-01-05 Sold (MLS) $75,000 FRESNOMLS
  • 2006-11-16 Delisted FRESNOMLS
  • 2006-09-13 Listed $75,000 FRESNOMLS
  • 2002-12-01 Sold (MLS) $38,000 FRESNOMLS
  • 2002-10-16 Delisted FRESNOMLS
  • 2002-10-16 Price Changed $40,000 FRESNOMLS
  • 2002-08-02 Listed $38,000 FRESNOMLS

Property tax history

+2.4%/yr

Latest (2025): $18,601 · +5.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…