CashFlowRE
Sign in Sign up
1215 Michelle Way #32
B- Composite 68.46
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.0/15.0
  • Condition / age +4.0/5.0
  • Livability +2.7/5.0
  • Rent growth +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$45,000

1215 Michelle Way #32 · Coalinga, CA 93210
2 bd · 2.0 ba · 810 sqft · Manufactured · 49 Days on market
Built 1991 Good condition Est $45k · at est. ↓ 22% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Price to sell !! Located in Coalinga CA. Short distance to the park, shools and freeway. This special single wide mobile features 2 extra large bedrooms and two bathrooms. Call a REALTOR today for your private showing.

Key facts

  • Built 1991
  • Listed 48 days

Property features AI

Exterior

  • Parking: Carport
  • Utilities: Electric service on; Public sewer; Public utilities
  • Home design: Manufactured home; Mobile home (Make: 2602A)
  • Construction: Composition roof; Wood and metal siding; Wood subfloor foundation
  • Exterior features: One-level; Composition roof; Wood siding and metal siding; Wood subfloor foundation; Urban lot setting; Park space rented

Interior

  • Bathrooms: 2 bathrooms
  • Heating & cooling: Central heating and cooling
  • Interior features: Laundry located inside; Central heat and air conditioning
  • Laundry & utility: Indoor laundry

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 manufactured listed at $45k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $609 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $45k).
  • Recommended offer: $44k (3.0% below list) — sets the bar for market timing.
  • Cap rate 22.5% vs local median 3.9% in Coalinga — 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 53/100 on livability (#946 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: cost of living D+, amenities F, commute F.
  • Coalinga-Huron Unified (town): math 14% / reading 40% proficiency, ranked #384 of 517 in CA (top 74%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Annie E. Cheney Kindergarten (61 students, 80% FRL); Coalinga Middle (684 students, 84% FRL); Coalinga High (math 17% / reading 42%, grade F, #750 of 1,170 statewide, top 66%, 1,266 students, 89% FRL).
  • Market conditions: 76 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 12d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $311 of loan paydown is wiped out by about $1k 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 $13k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 49 days — a 3% lower offer ($44k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y 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.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 5→11/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $43,650 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
2.59%
Cap rate
22.52%
Cash-on-cash
57.95%
DSCR
3.58
GRM
3.2

CMA / ARV

ARV (on-the-fly)
$44,550
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
599 Childers 0.71mi 2/1.0 802 (-1%) 20mo $44,000 $55 44
520 Sullivan St #27 0.69mi 3/1.0 (+1) 862 (+6%) 15mo $10,000 $12 36

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
56.5%
Equity multiple
3.50×
Total profit
$31,483
Equity at exit
$6,710
10-year hold
IRR
61.5%
Equity multiple
7.14×
Total profit
$77,392
Equity at exit
$3,891

Cash invested: $12,600 (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 93210

Home prices YoY
-11.7%
Active inventory
76
Price-to-rent
3.2×

Monthly cashflow live

Estimated rent
$1,164 medium interval (Pro) →
Mortgage (P&I)
$236
Tax est. 1.5%
$56 /mo · $675/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$244
Net cashflow
$609

Break-even live

Break-even rent $394
Max offer price $45,000
Occupancy floor 43%

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
$11,250
Closing costs
$1,350
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
250 Truman St Coalinga, CA 2.0 1.0–2.0 867 $1,162 $1.34 2d 5 0.64mi
720 E Elm Ave Unit D Coalinga, CA 3.0 2.0 1100 $1,245 $1.13 11d 1 0.66mi
760 E Elm Ave Unit A Coalinga, CA 2.0 1.0 800 $1,095 $1.37 16d 1 0.66mi
546 E Polk St Unit 546 Coalinga, CA 2.0 1.0 896 $1,275 $1.42 10d 1 1.00mi

Listing history 20 events

  1. 2026-06-19
    days on market $45,000 Active 49 DOM
  2. 2026-06-18
    days on market $45,000 Active 48 DOM
  3. 2026-06-17
    days on market $45,000 Active 47 DOM
  4. 2026-06-16
    days on market $45,000 Active 46 DOM
  5. 2026-06-15
    days on market $45,000 Active 45 DOM
  6. 2026-06-14
    days on market $45,000 Active 43 DOM
  7. 2026-06-13
    days on market $45,000 Active 42 DOM
  8. 2026-06-10
    days on market $45,000 Active 40 DOM
  9. 2026-06-09
    days on market $45,000 Active 39 DOM
  10. 2026-06-08
    days on market $45,000 Active 38 DOM
  11. 2026-06-07
    days on market $45,000 Active 37 DOM
  12. 2026-06-02
    days on market $45,000 Active 32 DOM
  13. 2026-06-01
    days on market $45,000 Active 31 DOM
  14. 2026-05-31
    days on market $45,000 Active 30 DOM
  15. 2026-05-30
    days on market $45,000 Active 29 DOM
  16. 2026-04-30
    listed $45,000 Active 217-char remark
  17. 2024-11-03
    status Pending 218-char remark
    Show marketing remark (218 chars)

    Price to sell !! Located in Coalinga CA. Short distance to the park, shools and freeway. This special single wide mobile features 2 extra large bedrooms and two bathrooms. Call a REALTOR today for your private showing.

  18. 2024-10-31
    soldstatus $48,000 Closed 218-char remark
    Show marketing remark (218 chars)

    Price to sell !! Located in Coalinga CA. Short distance to the park, shools and freeway. This special single wide mobile features 2 extra large bedrooms and two bathrooms. Call a REALTOR today for your private showing.

  19. 2024-09-25
    price $49,000 218-char remark
    Show marketing remark (218 chars)

    Price to sell !! Located in Coalinga CA. Short distance to the park, shools and freeway. This special single wide mobile features 2 extra large bedrooms and two bathrooms. Call a REALTOR today for your private showing.

  20. 2024-09-11
    listed $58,000 Active 218-char remark
    Show marketing remark (218 chars)

    Price to sell !! Located in Coalinga CA. Short distance to the park, shools and freeway. This special single wide mobile features 2 extra large bedrooms and two bathrooms. Call a REALTOR today for your private showing.

ⓘ 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 4/10 Moderate FEMA zone X (shaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 8/10 Severe 5 d/yr ≥106°F today · 11 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 23 unhealthy d/yr today · 24 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
$13,967
− Mortgage interest
−$2,521
− Property taxes
−$675
− Insurance
−$225
− Repairs & maintenance
−$1,117
− Management
−$1,117
− Depreciation
−$1,309
Taxable income
$7,003
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,681
After-tax cash flow
$5,622/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 80/100 Cosmetic rehab

This recently updated mobile home in Coalinga, CA, offers two spacious bedrooms, two updated bathrooms, and a well-maintained exterior. It is move-in ready and presents a good investment opportunity.

Value-add opportunities

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics
  • Both Updating the kitchen backsplash — A new backsplash can modernize the kitchen and add value
  • Both Upgrading the flooring in the bathrooms — New flooring can improve the look and feel of the bathrooms

Renovation cost estimate screening

Value-add ROI direction

  • Both Painting the exterior and interior walls — Fresh paint can enhance curb appeal and interior aesthetics
  • Both Updating the kitchen backsplash — A new backsplash can modernize the kitchen and add value
  • Both Upgrading the flooring in the bathrooms — New flooring can improve the look and feel of the bathrooms

ⓘ 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
Coalinga-Huron Unified
NCES district ID
0609120
Math proficiency
14% ▼ -3.00%
Reading proficiency
40% ▲ 10.00%
Median HH income
$40,366
Composite
22.69/100
National rank
#8040
State rank
#384 of 517 in CA

Livability — Coalinga

Score
53/100
State rank
#946
US rank
#24409

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Coalinga, CA
County
Fresno County · 834,801 people
City population
18,491
Metro
Fresno, CA
Population (ZIP)
18,491
Household income
$74,817
Rent vs Own
46.1% rent · 53.9% own
Severe rent burden
336.0

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 (66%)
Race & ethnicity
Hispanic / Latino 66% White 24% Two or more races 18% Black 4% Asian 3% Native American 2%
Hispanic origin (detail)
Mexican 59% Puerto Rican 1%
Common ancestry
Lithuanian 2% Italian 1% Slovak 1%
Foreign-born
22% · Canada
Languages at home
47% English-only · Spanish 50% Other Asian/Pacific 1% Tagalog/Filipino 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
▼ -39.35%
Current HPI
296.6031
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

-22.4% since first listed
5 events — show timeline
  • 2026-04-30 Listed $45,000 FRESNOMLS
  • 2024-11-03 Pending FRESNOMLS
  • 2024-10-31 Sold (MLS) $48,000 FRESNOMLS
  • 2024-09-25 Price Changed $49,000 FRESNOMLS
  • 2024-09-11 Listed $58,000 FRESNOMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…