CashFlowRE
Sign in Sign up
720 E Worth Ave #21
B+ Composite 76.0
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
  • ARV discount +14.4/15.0
  • 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 +2.2/5.0
  • Appreciation +0.0/10.0

$50,000

720 E Worth Ave #21 · Porterville, CA 93257
2 bd · 2.0 ba · 1,152 sqft · Manufactured · 389 Days on market
Built 1978 Fair condition $43/sqft · 15% below area Est $59k · 15% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to Golden Hills Mobile Home Park - A Peaceful Senior Community Near Nature's Wonders! Just minutes from Lake Success and the majestic Sequoia National Park, this beautifully maintained mobile home offers comfort, convenience, and a touch of luxury. This 2-bedroom, 2-bathroom home features central heating and cooling, with smart controls accessible from your phone. The living room includes a window A/C unit and a mounted flat-screen TV for your entertainment. The kitchen is updated with modern countertops, a pantry, and a dedicated coffee cabinet for extra storage. In the dining area, enjoy a built-in wine fridge - perfect for pairing your meals with your favorite vintages. Both bathrooms are upgraded with stylish vanities and new toilets. The spacious master bedroom includes a large walk-in closet, offering plenty of storage. The laundry room also provides ample space and comes equipped with a washer and dryer. Step outside to a cozy front porch ideal for relaxing afternoons, or entertain guests in the private backyard complete with a brick fence and no rear neighbors - perfect for BBQs and gatherings. The extended carport accommodates up to four vehicles. 'Don't miss this amazing opportunity! This home is a must-see and the seller is motivated to make a deal. Schedule your private tour today before it's gone!'

Key facts

  • Built-in wine fridge
  • Updated kitchen
  • Smart controls

Tags

CENTRAL HEATING AND COOLINGSMART CONTROLSMOUNTED FLAT-SCREEN TVUPDATED KITCHENBUILT-IN WINE FRIDGEUPGRADED BATHROOMS

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 $50k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $587 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $50k).
  • Recommended offer: $44k (12.0% below list) — sets the bar for market timing.
  • Cap rate 20.4% 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; 2 comparable units currently listed for rent nearby; 1,447 units permitted in Tulare County in 2024 (307 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $346 of loan paydown is wiped out by about $2k 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 $14k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 389 days — a 12% lower offer ($44k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 8y ago; this cycle's ask has dropped $20k (29%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $19k; list at $50k implies a 163% gain — meaningful room to come down on a strong offer.

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 $44,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 389 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  3. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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.
  8. 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.
  9. 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
2.36%
Cap rate
20.37%
Cash-on-cash
50.28%
DSCR
3.24
GRM
3.5

CMA / ARV

ARV (median comp)
$59,113
List price
$50,000
Delta
-15.42%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
720 E Worth Ave #14 0.00mi 3/2.0 (+1) 1,248 (+8%) 6mo $80,000 $64 76
720 E Worth Ave #127 0.00mi 3/2.0 (+1) 1,248 (+8%) 10mo $67,000 $54 73
720 E Worth Ave #105 0.00mi 3/2.0 (+1) 1,000 (-13%) 1mo $49,000 $49 72
720 E Worth Ave #39 0.00mi 3/2.0 (+1) 1,034 (-10%) 16mo $60,000 $58 64
720 E Worth Ave #193 0.00mi 2/2.0 1,316 (+14%) 16mo $80,000 $61 63

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 · 4.07% rent growth · sell at horizon

5-year hold
IRR
49.2%
Equity multiple
3.18×
Total profit
$30,562
Equity at exit
$7,455
10-year hold
IRR
55.2%
Equity multiple
6.73×
Total profit
$80,179
Equity at exit
$4,323

Cash invested: $14,000 (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
3.5×

Monthly cashflow live

Estimated rent
$1,180 medium interval (Pro) →
Mortgage (P&I)
$262
Tax est. 1.5%
$62 /mo · $750/yr
Insurance
$21
HOA
$0
Vacancy / Maint / Mgmt
$248
Net cashflow
$587

Break-even live

Break-even rent $437
Max offer price $50,000
Occupancy floor 45%

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
$12,500
Closing costs
$1,500
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
715 E River Ave Unit B Porterville, CA 2.0 1.0 725 $1,100 $1.52 43d 1 0.82mi
195 E Mountain View Ave Porterville, CA 2.0 1.0 1075 $1,200 $1.12 21d 1 0.86mi

Listing history 24 events

  1. 2026-06-18
    days on market $50,000 Active 389 DOM
  2. 2026-06-17
    days on market $50,000 Active 388 DOM
  3. 2026-06-16
    days on market $50,000 Active 387 DOM
  4. 2026-06-15
    days on market $50,000 Active 386 DOM
  5. 2026-06-14
    days on market $50,000 Active 384 DOM
  6. 2026-06-13
    days on market $50,000 Active 383 DOM
  7. 2026-06-10
    days on market $50,000 Active 381 DOM
  8. 2026-06-09
    days on market $50,000 Active 380 DOM
  9. 2026-06-08
    days on market $50,000 Active 379 DOM
  10. 2026-06-07
    days on market $50,000 Active 378 DOM
  11. 2026-06-05
    days on market $50,000 Active 375 DOM
  12. 2026-06-03
    days on market $50,000 Active 374 DOM
  13. 2026-06-02
    days on market $50,000 Active 373 DOM
  14. 2026-06-01
    days on market $50,000 Active 372 DOM
  15. 2026-05-31
    days on market $50,000 Active 371 DOM
  16. 2026-05-30
    days on market $50,000 Active 370 DOM
  17. 2026-05-13
    status Active 1341-char remark
    Show marketing remark (1341 chars)

    Welcome to Golden Hills Mobile Home Park - A Peaceful Senior Community Near Nature's Wonders! Just minutes from Lake Success and the majestic Sequoia National Park, this beautifully maintained mobile home offers comfort, convenience, and a touch of luxury. This 2-bedroom, 2-bathroom home features central heating and cooling, with smart controls accessible from your phone. The living room includes a window A/C unit and a mounted flat-screen TV for your entertainment. The kitchen is updated with modern countertops, a pantry, and a dedicated coffee cabinet for extra storage. In the dining area, enjoy a built-in wine fridge - perfect for pairing your meals with your favorite vintages. Both bathrooms are upgraded with stylish vanities and new toilets. The spacious master bedroom includes a large walk-in closet, offering plenty of storage. The laundry room also provides ample space and comes equipped with a washer and dryer. Step outside to a cozy front porch ideal for relaxing afternoons, or entertain guests in the private backyard complete with a brick fence and no rear neighbors - perfect for BBQs and gatherings. The extended carport accommodates up to four vehicles. 'Don't miss this amazing opportunity! This home is a must-see and the seller is motivated to make a deal. Schedule your private tour today before it's gone!'

  18. 2026-05-13
    price $50,000 1341-char remark
    Show marketing remark (1341 chars)

    Welcome to Golden Hills Mobile Home Park - A Peaceful Senior Community Near Nature's Wonders! Just minutes from Lake Success and the majestic Sequoia National Park, this beautifully maintained mobile home offers comfort, convenience, and a touch of luxury. This 2-bedroom, 2-bathroom home features central heating and cooling, with smart controls accessible from your phone. The living room includes a window A/C unit and a mounted flat-screen TV for your entertainment. The kitchen is updated with modern countertops, a pantry, and a dedicated coffee cabinet for extra storage. In the dining area, enjoy a built-in wine fridge - perfect for pairing your meals with your favorite vintages. Both bathrooms are upgraded with stylish vanities and new toilets. The spacious master bedroom includes a large walk-in closet, offering plenty of storage. The laundry room also provides ample space and comes equipped with a washer and dryer. Step outside to a cozy front porch ideal for relaxing afternoons, or entertain guests in the private backyard complete with a brick fence and no rear neighbors - perfect for BBQs and gatherings. The extended carport accommodates up to four vehicles. 'Don't miss this amazing opportunity! This home is a must-see and the seller is motivated to make a deal. Schedule your private tour today before it's gone!'

  19. 2025-09-23
    historical Active Under Contract 1341-char remark
    Show marketing remark (1341 chars)

    Welcome to Golden Hills Mobile Home Park - A Peaceful Senior Community Near Nature's Wonders! Just minutes from Lake Success and the majestic Sequoia National Park, this beautifully maintained mobile home offers comfort, convenience, and a touch of luxury. This 2-bedroom, 2-bathroom home features central heating and cooling, with smart controls accessible from your phone. The living room includes a window A/C unit and a mounted flat-screen TV for your entertainment. The kitchen is updated with modern countertops, a pantry, and a dedicated coffee cabinet for extra storage. In the dining area, enjoy a built-in wine fridge - perfect for pairing your meals with your favorite vintages. Both bathrooms are upgraded with stylish vanities and new toilets. The spacious master bedroom includes a large walk-in closet, offering plenty of storage. The laundry room also provides ample space and comes equipped with a washer and dryer. Step outside to a cozy front porch ideal for relaxing afternoons, or entertain guests in the private backyard complete with a brick fence and no rear neighbors - perfect for BBQs and gatherings. The extended carport accommodates up to four vehicles. 'Don't miss this amazing opportunity! This home is a must-see and the seller is motivated to make a deal. Schedule your private tour today before it's gone!'

  20. 2025-07-10
    price $59,000 1341-char remark
    Show marketing remark (1341 chars)

    Welcome to Golden Hills Mobile Home Park - A Peaceful Senior Community Near Nature's Wonders! Just minutes from Lake Success and the majestic Sequoia National Park, this beautifully maintained mobile home offers comfort, convenience, and a touch of luxury. This 2-bedroom, 2-bathroom home features central heating and cooling, with smart controls accessible from your phone. The living room includes a window A/C unit and a mounted flat-screen TV for your entertainment. The kitchen is updated with modern countertops, a pantry, and a dedicated coffee cabinet for extra storage. In the dining area, enjoy a built-in wine fridge - perfect for pairing your meals with your favorite vintages. Both bathrooms are upgraded with stylish vanities and new toilets. The spacious master bedroom includes a large walk-in closet, offering plenty of storage. The laundry room also provides ample space and comes equipped with a washer and dryer. Step outside to a cozy front porch ideal for relaxing afternoons, or entertain guests in the private backyard complete with a brick fence and no rear neighbors - perfect for BBQs and gatherings. The extended carport accommodates up to four vehicles. 'Don't miss this amazing opportunity! This home is a must-see and the seller is motivated to make a deal. Schedule your private tour today before it's gone!'

  21. 2025-05-26
    listed $70,000 Active 1341-char remark
    Show marketing remark (1341 chars)

    Welcome to Golden Hills Mobile Home Park - A Peaceful Senior Community Near Nature's Wonders! Just minutes from Lake Success and the majestic Sequoia National Park, this beautifully maintained mobile home offers comfort, convenience, and a touch of luxury. This 2-bedroom, 2-bathroom home features central heating and cooling, with smart controls accessible from your phone. The living room includes a window A/C unit and a mounted flat-screen TV for your entertainment. The kitchen is updated with modern countertops, a pantry, and a dedicated coffee cabinet for extra storage. In the dining area, enjoy a built-in wine fridge - perfect for pairing your meals with your favorite vintages. Both bathrooms are upgraded with stylish vanities and new toilets. The spacious master bedroom includes a large walk-in closet, offering plenty of storage. The laundry room also provides ample space and comes equipped with a washer and dryer. Step outside to a cozy front porch ideal for relaxing afternoons, or entertain guests in the private backyard complete with a brick fence and no rear neighbors - perfect for BBQs and gatherings. The extended carport accommodates up to four vehicles. 'Don't miss this amazing opportunity! This home is a must-see and the seller is motivated to make a deal. Schedule your private tour today before it's gone!'

  22. 2020-08-21
    soldstatus $19,000 111-char remark
    Show marketing remark (111 chars)

    2 bedroom, 1.75 bath mobile home in a Senior Park on the outskirts of town, feels like country but so close in.

  23. 2018-11-15
    soldstatus $14,500
  24. 2018-09-12
    listed $17,500

ⓘ 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
$14,159
− Mortgage interest
−$2,801
− Property taxes
−$750
− Insurance
−$250
− Repairs & maintenance
−$1,133
− Management
−$1,133
− Depreciation
−$1,455
Taxable income
$6,639
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,593
After-tax cash flow
$5,446/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

Fair 45/100 Moderate rehab

This mobile home requires moderate repairs to its exterior and interior walls, but is otherwise in fair condition. Upgrades to the exterior and interior walls would significantly enhance its value.

Repairs flagged

  • Major exterior siding — Significant wear and tear
  • Minor interior walls — Some paint wear

Value-add opportunities

  • Both paint interior walls — Enhances curb appeal and interior aesthetics
  • Both replace worn flooring — Improves comfort and reduces maintenance costs

Renovation cost estimate screening

Repair itemSeverityEst. cost
exterior siding · Significant wear and tear Major $15,000–50,000
interior walls · Some paint wear Minor $500–3,000
Total estimated repair cost · 2 items $15,500–53,000

Value-add ROI direction

  • Both paint interior walls — Enhances curb appeal and interior aesthetics
  • Both replace worn flooring — Improves comfort and reduces maintenance costs

ⓘ 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
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

+185.7% since first listed
8 events — show timeline
  • 2026-05-13 Relisted TCMLS
  • 2026-05-13 Price Changed $50,000 TCMLS
  • 2025-09-23 Contingent TCMLS
  • 2025-07-10 Price Changed $59,000 TCMLS
  • 2025-05-26 Listed $70,000 TCMLS
  • 2020-08-21 Sold (MLS) $19,000 TCMLS
  • 2018-11-15 Sold (MLS) $14,500 TCMLS
  • 2018-09-12 Listed $17,500 TCMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…