221 W Herndon Ave #113 · Fresno, CA 93650

$124,900

3 bd · 2.0 ba · 1,344 sqft · Manufactured public records · 23 Days on market

Built 1976 Est $121k · at est.

---

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
• Appreciation +10.0/10.0
• ARV discount +6.0/15.0
• Livability +3.1/5.0
• Schools +2.7/10.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0

Listing remarks MLS

Stonegate Estates Senior Mobile home park. 2bdrm 2bath. builtin china cabinet. New carpets, paint. Features dual pane windows, water filter system.Space rent currently is $431. per month. Will increase to approx. $450. in september. Buyers must be approved by managment.

Key facts

• Completely remodeled
• 5 burner gas stove
• Granite counter tops

Tags

• COMPLETELY REMODELED
• 5 BURNER GAS STOVE
• GRANITE COUNTER TOPS
• BREAKFAST BAR
• BUILT IN CHINA CABINET
• NEW LAMINATE FLOORING

Property features AI

Finance

• HOA & community: Monthly association fee

Exterior

• Parking: Carport
• Utilities: Electric on; Public utilities
• Home design: Mobile home; Park space rented; Silvercrest (make)
• Construction: Metal siding; Metal roof; Wood subfloor foundation; Built as a mobile home
• Exterior features: One level; Covered patio/porch; Shed(s); Urban setting; Community in-ground pool; Community spa

Interior

• Kitchen: Range/oven (full size); Gas appliances; Refrigerator
• Bedrooms: Not specified
• Flooring: Laminate
• Bathrooms: 2 bathrooms; Shower
• Heating & cooling: Central heating and cooling
• Interior features: Disposal; Double-pane windows
• Laundry & utility: Indoor laundry

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath manufactured listed at $125k.

Deal economics

• At list price, monthly cash flow is $674 ($8k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $125k).
• Recommended offer: $123k (1.5% below list) — sets the bar for market timing.
• Cap rate 12.8% vs local median 3.7% in Fresno — 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 62/100 on livability (#469 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+; Watch: amenities D+, employment D+, crime F.
• Fresno Unified (urban): math 18% / reading 47% proficiency, ranked #327 of 517 in CA (top 63%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 77% free/reduced lunch — lower-income household profile, screen leases tightly.
• Zoned schools: Kratt Elementary (562 students, 79% FRL); Tenaya Middle (816 students, 66% FRL); Bullard High (math 28% / reading 55%, grade F, #498 of 1,170 statewide, top 43%, 2,492 students, 60% FRL).
• Market conditions: 18 active listings in the ZIP; 23 comparable units currently listed for rent nearby; rentals leasing fast (median 4d 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

• In year one you build about $13k of equity ($864 loan paydown + $12k appreciation (10.0% local appreciation)).
• Fresno County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
• At projected returns (10.0% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~2 years — after that, you're playing with house money.
• By year 3, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

• It's been on market 23 days — a 2% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
• 2 sale attempts since 15y 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 $16k; list at $125k implies a 657% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $123,026 (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. Schools are D-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. Crime grade is F 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: 1.56% ✓
• Cap rate: 12.77%
• Cash-on-cash: 23.13%
• DSCR: 2.03
• GRM: 5.3

CMA / ARV

• ARV (on-the-fly): $120,960
• Comps found: 12

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
105 Herndon #60	0.19mi	3/2.0	1,296 (-4%)	0mo	$120,000	$93	85
221 W Herndon Ave #130	0.00mi	2/2.0 (-1)	1,275 (-5%)	2mo	$119,500	$94	85
221 W Herndon Ave #8	0.00mi	2/2.0 (-1)	1,440 (+7%)	1mo	$95,000	$66	82
221 W Herndon Ave #192	0.00mi	2/2.0 (-1)	1,248 (-7%)	1mo	$112,000	$90	82
221 W Herndon Ave #87	0.00mi	2/2.0 (-1)	1,440 (+7%)	4mo	$119,000	$83	80
221 W Herndon Ave #9	0.10mi	2/2.0 (-1)	1,440 (+7%)	1mo	$53,000	$37	78
221 W Herndon Ave #120	0.00mi	2/2.0 (-1)	1,200 (-11%)	3mo	$110,000	$92	75
221 W Herndon #37	0.10mi	2/2.0 (-1)	1,440 (+7%)	7mo	$120,000	$83	73
221 W Herndon Ave #71	0.10mi	2/1.8 (-1)	1,440 (+7%)	8mo	$143,000	$99	71
221 W Herndon Ave #27	0.00mi	2/2.0 (-1)	1,152 (-14%)	1mo	$66,000	$57	70
221 W Herndon Ave #107	0.00mi	2/2.0 (-1)	1,152 (-14%)	2mo	$95,000	$82	70
221 W Herndon #66	0.09mi	2/1.8 (-1)	1,488 (+11%)	8mo	$139,900	$94	66

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: 41.6%
• Equity multiple: 4.17×
• Total profit: $110,983
• Equity at exit: $112,520

10-year hold

• IRR: 35.9%
• Equity multiple: 9.38×
• Total profit: $293,126
• Equity at exit: $242,653

Cash invested: $34,972 (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.

Methodology + full state rankings →

ZIP-level market 93650

• Home prices YoY: 2.5%
• Active inventory: 18
• Price-to-rent: 5.3×

Monthly cashflow live

• Estimated rent: $1,946 high
• Mortgage (P&I): −$655
• Tax est. 1.5%: −$156 /mo · $1,874/yr
• Insurance: −$52
• HOA: −$0
• Vacancy / Maint / Mgmt: −$409
• Net cashflow: $674

Break-even live

Break-even rent $1,093

Max offer price $124,900

Occupancy floor 60%

Sensitivity live

Price	-10% $760	-5% $717	+0% $674	+5% $631	+10% $588
Rent	-10% $520	-5% $597	+0% $674	+5% $751	+10% $828
Rate	-1.0pp $737	-0.5pp $706	base $674	+0.5pp $642	+1.0pp $609

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: $31,225
• Closing costs: $3,747
• Reserves months: —
• Total cash needed: —

Rent comps 23 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
91 W Sierra Ave Fresno, CA	3.0	1.5	1291	$2,500	$1.94	17d	1	0.38mi
6075 N Poplar Ave Apt E Fresno, CA	2.0	1.0	1100	$1,600	$1.45	4d	1	0.75mi
6052 N College Ave Unit A Fresno, CA	3.0	2.0	1200	$2,100	$1.75	44d	1	0.77mi
6549 N Palm Ave Fresno, CA	2.0	2.0	1100	$1,760	$1.60	2d	2	0.78mi
135 E Stuart Ave Fresno, CA	3.0	1.0	1120	$1,995	$1.78	4d	1	0.79mi
336 W Bullard Ave Fresno, CA	2.0	2.0	1100	$1,700	$1.55	44d	1	0.82mi
445 W Bullard Ave Fresno, CA	1.0–2.0	1.0–2.0	850	$1,695	$1.99	4d	2	0.97mi
6515 N Orchard St Fresno, CA	3.0	2.0	1500	$2,300	$1.53	17d	1	1.09mi
373 W Nees Ave Fresno, CA	1.0–2.0	1.0–2.0	867	$1,855	$2.14	3d	1	1.10mi
5544 N Poplar Ave Fresno, CA	3.0	3.0	1868	$2,485	$1.33	44d	1	1.14mi
1249 W Spruce Ave Unit 1249 Fresno, CA	2.0	2.0	1250	$1,975	$1.58	11d	1	1.14mi
5669 N Fresno St Fresno, CA	2.0	1.0–2.0	916	$1,537	$1.68	2d	10	1.17mi
445 W Nees Ave Fresno, CA	1.0–2.0	1.0–2.0	847	$1,820	$2.15	2d	10	1.17mi
1271 W Spruce Ave Unit 1271 Fresno, CA	2.0	2.5	1250	$1,850	$1.48	11d	1	1.18mi
7579 N Angus St Unit 101 Fresno, CA	2.0	2.0	1245	$1,825	$1.47	24d	1	1.21mi
584 E Bullard Ave Fresno, CA	2.0	1.5	900	$1,425	$1.58	44d	1	1.22mi
485 E Bullard Ave Fresno, CA	2.0	1.0–2.0	907	$1,452	$1.60	4d	8	1.23mi
7580 N Angus St Fresno, CA	2.0	2.0	1350	$1,900	$1.41	44d	1	1.24mi
7722 N Angus St Fresno, CA	1.0–2.0	1.0–2.0	820	$1,575	$1.92	4d	1	1.37mi
7511 N First St Fresno, CA	1.0–3.0	1.0–2.5	1078	$2,350	$2.18	2d	21	1.37mi
5721 N Callisch Ave Fresno, CA	3.0	1.5	1393	$1,950	$1.40	4d	1	1.38mi
5270 N San Pablo Ave Fresno, CA	2.0	1.0–2.0	903	$1,545	$1.71	4d	2	1.39mi
7675 N First St Fresno, CA	1.0–2.0	1.0–2.0	989	$1,830	$1.85	44d	1	1.48mi

Listing history 19 events

1. 2026-06-18
   days on market $124,900 Active 23 DOM
2. 2026-06-17
   days on market $124,900 Active 22 DOM
3. 2026-06-16
   days on market $124,900 Active 21 DOM
4. 2026-06-15
   days on market $124,900 Active 20 DOM
5. 2026-06-13
   days on market $124,900 Active 18 DOM
6. 2026-06-10
   days on market $124,900 Active 15 DOM
7. 2026-06-09
   days on market $124,900 Active 14 DOM
8. 2026-06-08
   days on market $124,900 Active 13 DOM
9. 2026-06-07
   days on market $124,900 Active 12 DOM
10. 2026-06-05
    days on market $124,900 Active 9 DOM
11. 2026-06-03
    days on market $124,900 Active 8 DOM
12. 2026-06-02
    days on market $124,900 Active 7 DOM
13. 2026-06-01
    days on market $124,900 Active 6 DOM
14. 2026-05-31
    days on market $124,900 Active 5 DOM
15. 2026-05-26
    listed $124,900 Active
16. 2011-09-16
    soldstatus $16,500 272-char remark

    Show marketing remark (272 chars)

    Stonegate Estates Senior Mobile home park. 2bdrm 2bath. builtin china cabinet. New carpets, paint. Features dual pane windows, water filter system.Space rent currently is $431. per month. Will increase to approx. $450. in september. Buyers must be approved by managment.

17. 2011-09-07
    historical 272-char remark

    Show marketing remark (272 chars)

    Stonegate Estates Senior Mobile home park. 2bdrm 2bath. builtin china cabinet. New carpets, paint. Features dual pane windows, water filter system.Space rent currently is $431. per month. Will increase to approx. $450. in september. Buyers must be approved by managment.

18. 2011-09-07
    price $18,900 272-char remark

    Show marketing remark (272 chars)

    Stonegate Estates Senior Mobile home park. 2bdrm 2bath. builtin china cabinet. New carpets, paint. Features dual pane windows, water filter system.Space rent currently is $431. per month. Will increase to approx. $450. in september. Buyers must be approved by managment.

19. 2011-06-08
    listed $16,500 272-char remark

    Show marketing remark (272 chars)

    Stonegate Estates Senior Mobile home park. 2bdrm 2bath. builtin china cabinet. New carpets, paint. Features dual pane windows, water filter system.Space rent currently is $431. per month. Will increase to approx. $450. in september. Buyers must be approved by managment.

ⓘ 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 2/10 Low
• 🌡 Heat 8/10 Severe 7 d/yr ≥105°F today · 16 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 10/10 Extreme 48 unhealthy d/yr today · 50 by 30 yrs out

Taxation est. · year 1

• Rental income: $23,350
• − Mortgage interest: −$6,996
• − Property taxes: −$1,874
• − Insurance: −$624
• − Repairs & maintenance: −$1,868
• − Management: −$1,868
• − Depreciation: −$3,633
• Taxable income: $6,486
• Est. tax owed @ 24.0%: −$1,557
• After-tax cash flow: $6,532/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: Fresno Unified
• NCES district ID: 0614550
• Math proficiency: 18% ▼ -12.00%
• Reading proficiency: 47% ▲ 9.00%
• Median HH income: $36,095
• Composite: 26.83/100
• National rank: #7111
• State rank: #327 of 517 in CA

Livability — Fresno

• Score: 62/100
• State rank: #469
• US rank: #15907

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Fresno, CA
• City population: 593,114
• Population (ZIP): 2,969

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 (77%)
• Race & ethnicity: Hispanic / Latino 77% Two or more races 33% White 12% Asian 6% Black 3%
• Hispanic origin (detail): Mexican 71%
• Common ancestry: Slovak 3% Romanian 1%
• Foreign-born: 15% · Canada
• Languages at home: 52% English-only · Spanish 41% Other Asian/Pacific 4% Other Indo-European 2%

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: ▲ 13.16%
• Current HPI: 547.5597
• Rent YoY: —
• Metro: —
• State GDP YoY: ▲ 3.21%
• F500 in state: 116

Industry mix (Fortune 500 HQ in CA)

Industry	F500 HQs	Revenue
▸Technology	27	$1,492B
▸Financial Services	3	$174B
▸Retail	3	$44B
▸Insurance	3	$26B
▸Media / Entertainment	2	$115B
▸Pharmaceuticals / Biotech	2	$62B

Price history

+657.0% since first listed

5 events — show timeline

• 2026-05-26 Listed $124,900 FRESNOMLS
• 2011-09-16 Sold (MLS) $16,500 FRESNOMLS
• 2011-09-07 Price Changed $18,900 FRESNOMLS
• 2011-09-07 Delisted — FRESNOMLS
• 2011-06-08 Listed $16,500 FRESNOMLS