CashFlowRE
Sign in Sign up
2706 W Ashlan Ave #329
B+ Composite 75.04
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 +13.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.8/5.0
  • Livability +3.1/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$109,900

2706 W Ashlan Ave #329 · Fresno, CA 93705
2 bd · 2.0 ba · 2,076 sqft · Manufactured public records · 503 Days on market
Built 1976 $53/sqft · 12% below area Est $125k · 12% under ↓ 15% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Huge price reduction! Perfect park location--on a cul-de-sac and adjacent to guest parking and green space. This is the largest home in the 55+ community park. Both bedrooms are very spacious and both baths have step-in showers. There is also a tub in the main bath. There is an enclosed patio that can be used as a third bedroom for guests. The great room includes a built-in hutch at the dining room area. Exterior was painted within the last two years, as well as some new interior paint. The space rent includes access to the many common spaces in the gated park: night security, duck pond with picnic area, two pools, two saunas, two hot tubs, and two club houses (laundry facilities, exercise room, pool tables, card tables, Ping-Pong tables). To enter, use gate code 999 for office to answer and allow access.

Key facts

  • Guest parking
  • Green space
  • Gated park

Tags

CUL-DE-SACGUEST PARKINGGREEN SPACEENCLOSED PATIOBUILT-IN HUTCHGATED PARK

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 $110k.

Deal economics

  • At list price, monthly cash flow is $790 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Recommended offer: $97k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.9% 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+, schools D.
  • 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.
  • Market conditions: Rents rising fast (+5.2%/yr); 96 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 2,426 units permitted in Fresno County in 2024 (296 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($57k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 of loan paydown is wiped out by about $3k 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 + 5.2% rent growth), your $31k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 503 days — a 12% lower offer ($97k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 3y ago; this cycle's ask has dropped $30k (21%) from the opening price — seller is motivated, your offer sets the floor, not the list.

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 $96,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 503 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
1.68%
Cap rate
14.92%
Cash-on-cash
30.82%
DSCR
2.37
GRM
5.0

CMA / ARV

ARV (median comp)
$125,068
List price
$109,900
Delta
-12.13%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2706 W Ashlan Ave #111 0.03mi 2/2.0 1,900 (-8%) 0mo $115,000 $61 84
2706 W Ashlan Ave #150 0.00mi 2/2.0 1,850 (-11%) 15mo $126,000 $68 69

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 · 5.19% rent growth · sell at horizon

5-year hold
IRR
27.9%
Equity multiple
2.19×
Total profit
$36,653
Equity at exit
$16,386
10-year hold
IRR
36.5%
Equity multiple
4.72×
Total profit
$114,454
Equity at exit
$9,502

Cash invested: $30,772 (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 93705

Rents YoY
5.2%
Active inventory
96
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$1,846 medium interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$46 /mo · $554/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$388
Net cashflow
$790

Break-even live

Break-even rent $846
Max offer price $109,900
Occupancy floor 52%

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
$27,475
Closing costs
$3,297
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
4184 N Briarwood Ave Fresno, CA 3.0 2.0 1628 $2,195 $1.35 43d 1 0.22mi
5355 N Valentine Ave Fresno, CA 2.0–3.0 1.5–2.5 1318 $2,021 $1.53 16d 1 1.41mi

Listing history 28 events

  1. 2026-06-18
    days on market $109,900 Active 503 DOM
  2. 2026-06-17
    days on market $109,900 Active 502 DOM
  3. 2026-06-16
    days on market $109,900 Active 501 DOM
  4. 2026-06-15
    days on market $109,900 Active 500 DOM
  5. 2026-06-13
    days on market $109,900 Active 498 DOM
  6. 2026-06-10
    days on market $109,900 Active 495 DOM
  7. 2026-06-09
    days on market $109,900 Active 494 DOM
  8. 2026-06-08
    days on market $109,900 Active 493 DOM
  9. 2026-06-07
    days on market $109,900 Active 492 DOM
  10. 2026-06-05
    days on market $109,900 Active 489 DOM
  11. 2026-06-03
    days on market $109,900 Active 488 DOM
  12. 2026-06-02
    days on market $109,900 Active 487 DOM
  13. 2026-06-01
    days on market $109,900 Active 486 DOM
  14. 2026-05-31
    days on market $109,900 Active 485 DOM
  15. 2026-04-20
    price $109,900 816-char remark
    Show marketing remark (816 chars)

    Huge price reduction! Perfect park location--on a cul-de-sac and adjacent to guest parking and green space. This is the largest home in the 55+ community park. Both bedrooms are very spacious and both baths have step-in showers. There is also a tub in the main bath. There is an enclosed patio that can be used as a third bedroom for guests. The great room includes a built-in hutch at the dining room area. Exterior was painted within the last two years, as well as some new interior paint. The space rent includes access to the many common spaces in the gated park: night security, duck pond with picnic area, two pools, two saunas, two hot tubs, and two club houses (laundry facilities, exercise room, pool tables, card tables, Ping-Pong tables). To enter, use gate code 999 for office to answer and allow access.

  16. 2025-10-10
    price $114,900 816-char remark
    Show marketing remark (816 chars)

    Huge price reduction! Perfect park location--on a cul-de-sac and adjacent to guest parking and green space. This is the largest home in the 55+ community park. Both bedrooms are very spacious and both baths have step-in showers. There is also a tub in the main bath. There is an enclosed patio that can be used as a third bedroom for guests. The great room includes a built-in hutch at the dining room area. Exterior was painted within the last two years, as well as some new interior paint. The space rent includes access to the many common spaces in the gated park: night security, duck pond with picnic area, two pools, two saunas, two hot tubs, and two club houses (laundry facilities, exercise room, pool tables, card tables, Ping-Pong tables). To enter, use gate code 999 for office to answer and allow access.

  17. 2025-08-12
    price $123,900 816-char remark
    Show marketing remark (816 chars)

    Huge price reduction! Perfect park location--on a cul-de-sac and adjacent to guest parking and green space. This is the largest home in the 55+ community park. Both bedrooms are very spacious and both baths have step-in showers. There is also a tub in the main bath. There is an enclosed patio that can be used as a third bedroom for guests. The great room includes a built-in hutch at the dining room area. Exterior was painted within the last two years, as well as some new interior paint. The space rent includes access to the many common spaces in the gated park: night security, duck pond with picnic area, two pools, two saunas, two hot tubs, and two club houses (laundry facilities, exercise room, pool tables, card tables, Ping-Pong tables). To enter, use gate code 999 for office to answer and allow access.

  18. 2025-02-23
    price $129,900 816-char remark
    Show marketing remark (816 chars)

    Huge price reduction! Perfect park location--on a cul-de-sac and adjacent to guest parking and green space. This is the largest home in the 55+ community park. Both bedrooms are very spacious and both baths have step-in showers. There is also a tub in the main bath. There is an enclosed patio that can be used as a third bedroom for guests. The great room includes a built-in hutch at the dining room area. Exterior was painted within the last two years, as well as some new interior paint. The space rent includes access to the many common spaces in the gated park: night security, duck pond with picnic area, two pools, two saunas, two hot tubs, and two club houses (laundry facilities, exercise room, pool tables, card tables, Ping-Pong tables). To enter, use gate code 999 for office to answer and allow access.

  19. 2025-01-30
    listed $139,900 Active 816-char remark
    Show marketing remark (816 chars)

    Huge price reduction! Perfect park location--on a cul-de-sac and adjacent to guest parking and green space. This is the largest home in the 55+ community park. Both bedrooms are very spacious and both baths have step-in showers. There is also a tub in the main bath. There is an enclosed patio that can be used as a third bedroom for guests. The great room includes a built-in hutch at the dining room area. Exterior was painted within the last two years, as well as some new interior paint. The space rent includes access to the many common spaces in the gated park: night security, duck pond with picnic area, two pools, two saunas, two hot tubs, and two club houses (laundry facilities, exercise room, pool tables, card tables, Ping-Pong tables). To enter, use gate code 999 for office to answer and allow access.

  20. 2024-04-25
    historical
  21. 2023-11-08
    soldstatus $100,000 Sold
  22. 2023-10-19
    status Backup
  23. 2023-10-07
    price $118,000
  24. 2023-08-24
    status Active
  25. 2023-08-14
    listed $124,000 Active
  26. 2023-08-03
    status Pending
  27. 2023-08-02
    price $124,000
  28. 2023-07-05
    listed $130,000 Active

ⓘ 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
$554 · $46/mo
Projected year-2 tax
$835 · $70/mo
Expected delta
+$281/yr (+$23/mo · 50.8%)

ⓘ 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 1/10 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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,155
− Mortgage interest
−$6,156
− Property taxes
−$554
− Insurance
−$550
− Repairs & maintenance
−$1,772
− Management
−$1,772
− Depreciation
−$3,197
Taxable income
$8,154
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,957
After-tax cash flow
$7,526/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
County
Fresno County · 834,801 people
City population
593,114
Metro
Fresno, CA
Population (ZIP)
38,888
Household income
$57,003
Rent vs Own
52.6% rent · 47.4% own
Severe rent burden
2217.0

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
Diverse neighborhood (Simpson 0.56)
Race & ethnicity
Hispanic / Latino 62% Two or more races 34% White 22% Black 6% Asian 6% Native American 2%
Hispanic origin (detail)
Mexican 60%
Common ancestry
Lithuanian 1% Iranian 1% Russian 1%
Foreign-born
13% · Canada, China
Languages at home
61% English-only · Spanish 34% 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
▼ -331.23%
Current HPI
399.0061
Rent YoY
▲ 5.19%
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

-15.5% since first listed
14 events — show timeline
  • 2026-04-20 Price Changed $109,900 FRESNOMLS
  • 2025-10-10 Price Changed $114,900 FRESNOMLS
  • 2025-08-12 Price Changed $123,900 FRESNOMLS
  • 2025-02-23 Price Changed $129,900 FRESNOMLS
  • 2025-01-30 Listed $139,900 FRESNOMLS
  • 2024-04-25 Listing Removed CRMLS
  • 2023-11-08 Sold (MLS) $100,000 FRESNOMLS
  • 2023-10-19 Pending FRESNOMLS
  • 2023-10-07 Price Changed $118,000 FRESNOMLS
  • 2023-08-24 Relisted FRESNOMLS
  • 2023-08-14 Listed $124,000 CRMLS
  • 2023-08-03 Pending FRESNOMLS
  • 2023-08-02 Price Changed $124,000 FRESNOMLS
  • 2023-07-05 Listed $130,000 FRESNOMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…