CashFlowRE
Sign in Sign up
2522 E Grant Ave
D Composite 42.08
Why this score? — see what drove the D 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).

  • ARV discount +10.9/15.0
  • Appreciation +10.0/10.0
  • Cash flow +7.4/30.0
  • Livability +3.1/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +1.6/10.0
  • 1% rule +1.4/10.0

$209,000

2522 E Grant Ave · Fresno, CA 93701
3 bd · 1.0 ba · 938 sqft · SingleFamily public records · 62 Days on market
Built 1920 3,750 sqft lot $223/sqft · 8% below area Est $226k · 8% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Don't Miss out on this fantastic opportunity in central Fresno! This two-story bungalow styled home features 3 bedrooms 1 bath, making it perfect for a first time home buyers or a small family looking to add their own personal touches. The home showcases tile, vinyl, and carpet flooring throughout, along with indoor laundry hook ups for added convenience. Located close to grocery stores and with easy freeway access, it combines comfort and practicality. Make this lovely Fresno home your own! Schedule your private showing today.

Key facts

  • 3,750 sq ft lot
  • Built 1920
  • Listed 62 days

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 3-bed/1.0-bath single-family listed at $209k.

Deal economics

  • At list price, monthly cash flow is $-267 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $162k (22.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $133k (36.2% below list).
  • Recommended offer: $133k (36.2% below list) — sets the bar for 1% rule.
  • Cap rate 4.8% vs local median 3.7% in Fresno — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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: 41 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 2,426 units permitted in Fresno County in 2024 (296 in 5+ unit buildings).
  • At $1,333/mo this rent would consume 49% of the median local household income ($33k/yr) (locally 1072% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $22k of equity ($1k loan paydown + $21k appreciation (10.0% local appreciation)).
  • Fresno County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • By year 2, paydown + projected appreciation supports a ~$36k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 62 days — a 6% lower offer ($196k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 21y 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 $115k; list at $209k implies a 82% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $133,321 (36.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 62 days. Have you received any prior offers? Is the seller open to a 36% concession, seller financing, or rate buy-down credit?
  3. Built in 1920 — 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 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?
  7. 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?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. 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
0.64%
Cap rate
4.76%
Cash-on-cash
-5.47%
DSCR
0.76
GRM
13.1

CMA / ARV

ARV (median comp)
$226,243
List price
$209,000
Delta
-7.62%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2726 E Washington Ave 0.14mi 3/1.0 909 (-3%) 6mo $262,000 $288 83
244 N U St 0.19mi 3/1.0 1,008 (+8%) 6mo $250,000 $248 74
3006 E Mckenzie 0.38mi 2/1.0 (-1) 938 (0%) 6mo $255,000 $272 72
2524 E Grant Ave 0.01mi 2/1.0 (-1) 821 (-12%) 7mo $193,000 $235 68
2636 E Washington Ave 0.11mi 3/2.0 1,069 (+14%) 4mo $220,000 $206 65
2743 E Hammond Ave 0.73mi 3/1.0 947 (+1%) 2mo $255,000 $269 63
2743 E Hammond Ave 0.73mi 3/1.0 947 (+1%) 2mo $255,000 $269 63
2215 E Clay Ave 0.60mi 2/1.0 (-1) 903 (-4%) 9mo $250,000 $277 53
2340 E Clay Ave 0.54mi 3/1.0 1,068 (+14%) 4mo $244,000 $228 49
2427 E Tyler Ave 0.50mi 3/1.0 804 (-14%) 5mo $115,000 $143 49
3348 E Mckenzie Ave 0.72mi 2/2.0 (-1) 1,005 (+7%) 2mo $265,000 $264 44
2259 E Clay Ave 0.58mi 3/1.0 807 (-14%) 8mo $240,000 $297 43

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
20.4%
Equity multiple
2.65×
Total profit
$96,776
Equity at exit
$188,284
10-year hold
IRR
18.6%
Equity multiple
6.10×
Total profit
$298,241
Equity at exit
$406,041

Cash invested: $58,520 (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 93701

Home prices YoY
6.4%
Active inventory
41
Price-to-rent
13.1×

Monthly cashflow live

Estimated rent
$1,333 high interval (Pro) →
Mortgage (P&I)
$1,096
Tax from tax record
$137 /mo · $1,644/yr
Insurance
$87
HOA
$0
Vacancy / Maint / Mgmt
$280
Net cashflow
$-267

Break-even live

Break-even rent $1,671
Max offer price $161,862
Occupancy floor

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
$52,250
Closing costs
$6,270
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2056 E White Ave Apt B Fresno, CA 2.0 1.0 1050 $1,250 $1.19 43d 1 0.31mi
453 N Orchard St Apt C Fresno, CA 2.0 1.0 630 $1,250 $1.98 3d 1 0.34mi
2995 E Nevada Ave Apt D Fresno, CA 2.0 1.0 850 $1,150 $1.35 43d 1 0.39mi
3033 E Platt Ave Fresno, CA 2.0 1.0 975 $1,016 $1.04 1d 1 0.62mi
109 N Glenn Ave Fresno, CA 2.0 1.5 1100 $1,050 $0.95 1d 1 0.78mi
3254 E Olive Ave Apt D Fresno, CA 2.0 1.0 750 $1,300 $1.73 21d 1 0.84mi
938 N Van Ness Ave Fresno, CA 2.0 1.0 628 $1,575 $2.51 16d 1 1.05mi
960 N Van Ness Ave Fresno, CA 3.0 1.0 900 $1,350 $1.50 43d 1 1.05mi
1230 N College Ave Unit 1232 Fresno, CA 2.0 1.0 950 $1,500 $1.58 11d 1 1.12mi
1759 Fulton St Fresno, CA 2.0 1.0–2.5 882 $1,900 $2.15 1d 1 1.12mi
1532 N Calaveras St Fresno, CA 2.0 2.0 848 $1,800 $2.12 21d 1 1.18mi
2103 N Angus St Unit 2139-C Fresno, CA 2.0 1.0 875 $1,300 $1.49 43d 1 1.41mi
1619 N 6th St Unit **21 6th-880 Fresno, CA 2.0 1.0 950 $1,325 $1.39 43d 1 1.45mi

Listing history 37 events

  1. 2026-06-18
    days on market $209,000 Active 62 DOM
  2. 2026-06-17
    days on market $209,000 Active 61 DOM
  3. 2026-06-16
    days on market $209,000 Active 60 DOM
  4. 2026-06-15
    days on market $209,000 Active 59 DOM
  5. 2026-06-13
    days on market $209,000 Active 57 DOM
  6. 2026-06-10
    days on market $209,000 Active 54 DOM
  7. 2026-06-09
    days on market $209,000 Active 53 DOM
  8. 2026-06-08
    days on market $209,000 Active 52 DOM
  9. 2026-06-07
    days on market $209,000 Active 51 DOM
  10. 2026-06-05
    days on market $209,000 Active 48 DOM
  11. 2026-06-03
    days on market $209,000 Active 47 DOM
  12. 2026-06-02
    days on market $209,000 Active 46 DOM
  13. 2026-06-01
    days on market $209,000 Active 45 DOM
  14. 2026-05-31
    days on market $209,000 Active 44 DOM
  15. 2026-04-17
    listed $209,000 Active 533-char remark
    Show marketing remark (533 chars)

    Don't Miss out on this fantastic opportunity in central Fresno! This two-story bungalow styled home features 3 bedrooms 1 bath, making it perfect for a first time home buyers or a small family looking to add their own personal touches. The home showcases tile, vinyl, and carpet flooring throughout, along with indoor laundry hook ups for added convenience. Located close to grocery stores and with easy freeway access, it combines comfort and practicality. Make this lovely Fresno home your own! Schedule your private showing today.

  16. 2019-08-19
    price $115,000 276-char remark
    Show marketing remark (276 chars)

    Your Investment Opportunity Awaits you! 3/1 rental property. Rent is $785 a month. Cash preferred, all offers including financing will be entertained.Brand new plank flooring just installed this month. Property has been well maintained, new water heater & updated kitchen!

  17. 2019-08-16
    soldstatus $115,000 Sold 276-char remark
    Show marketing remark (276 chars)

    Your Investment Opportunity Awaits you! 3/1 rental property. Rent is $785 a month. Cash preferred, all offers including financing will be entertained.Brand new plank flooring just installed this month. Property has been well maintained, new water heater & updated kitchen!

  18. 2019-08-16
    soldstatus $115,000
    Show marketing remark (276 chars)

    Your Investment Opportunity Awaits you! 3/1 rental property. Rent is $785 a month. Cash preferred, all offers including financing will be entertained.Brand new plank flooring just installed this month. Property has been well maintained, new water heater & updated kitchen!

  19. 2019-07-30
    status Pending 276-char remark
    Show marketing remark (276 chars)

    Your Investment Opportunity Awaits you! 3/1 rental property. Rent is $785 a month. Cash preferred, all offers including financing will be entertained.Brand new plank flooring just installed this month. Property has been well maintained, new water heater & updated kitchen!

  20. 2019-07-28
    price $119,500 276-char remark
    Show marketing remark (276 chars)

    Your Investment Opportunity Awaits you! 3/1 rental property. Rent is $785 a month. Cash preferred, all offers including financing will be entertained.Brand new plank flooring just installed this month. Property has been well maintained, new water heater & updated kitchen!

  21. 2019-04-24
    status Active 276-char remark
    Show marketing remark (276 chars)

    Your Investment Opportunity Awaits you! 3/1 rental property. Rent is $785 a month. Cash preferred, all offers including financing will be entertained.Brand new plank flooring just installed this month. Property has been well maintained, new water heater & updated kitchen!

  22. 2019-04-24
    price $119,500 276-char remark
    Show marketing remark (276 chars)

    Your Investment Opportunity Awaits you! 3/1 rental property. Rent is $785 a month. Cash preferred, all offers including financing will be entertained.Brand new plank flooring just installed this month. Property has been well maintained, new water heater & updated kitchen!

  23. 2019-04-09
    historical 276-char remark
    Show marketing remark (276 chars)

    Your Investment Opportunity Awaits you! 3/1 rental property. Rent is $785 a month. Cash preferred, all offers including financing will be entertained.Brand new plank flooring just installed this month. Property has been well maintained, new water heater & updated kitchen!

  24. 2018-11-21
    status Active 276-char remark
    Show marketing remark (276 chars)

    Your Investment Opportunity Awaits you! 3/1 rental property. Rent is $785 a month. Cash preferred, all offers including financing will be entertained.Brand new plank flooring just installed this month. Property has been well maintained, new water heater & updated kitchen!

  25. 2018-11-21
    historical 276-char remark
    Show marketing remark (276 chars)

    Your Investment Opportunity Awaits you! 3/1 rental property. Rent is $785 a month. Cash preferred, all offers including financing will be entertained.Brand new plank flooring just installed this month. Property has been well maintained, new water heater & updated kitchen!

  26. 2018-07-31
    listed $124,500 Active 276-char remark
    Show marketing remark (276 chars)

    Your Investment Opportunity Awaits you! 3/1 rental property. Rent is $785 a month. Cash preferred, all offers including financing will be entertained.Brand new plank flooring just installed this month. Property has been well maintained, new water heater & updated kitchen!

  27. 2018-04-12
    price $124,995
  28. 2007-08-03
    soldstatus $105,000
  29. 2007-06-22
    price $119,927
  30. 2007-06-22
    historical
  31. 2007-06-22
    listed $119,927
  32. 2006-01-06
    soldstatus $125,000
  33. 2005-12-09
    historical
  34. 2005-12-09
    price $145,000
  35. 2005-11-17
    listed $125,000
  36. 1983-08-01
    soldstatus $21,000
  37. 1981-02-13
    soldstatus $26,500

ⓘ 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
$1,644 · $137/mo
Projected year-2 tax
$1,644 · $137/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 40 unhealthy d/yr today · 44 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
$15,999
− Mortgage interest
−$11,707
− Property taxes
−$1,644
− Insurance
−$1,045
− Repairs & maintenance
−$1,280
− Management
−$1,280
− Depreciation
−$6,080
Taxable loss
−$7,037
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,689
After-tax cash flow
$-1,513/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)
9,808
Household income
$32,768
Rent vs Own
85.6% rent · 14.4% own
Severe rent burden
1072.0

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 (77%)
Race & ethnicity
Hispanic / Latino 77% Two or more races 23% White 10% Black 6% Asian 4% Native American 3%
Hispanic origin (detail)
Mexican 75%
Common ancestry
Scotch-Irish 1% Italian 1%
Foreign-born
32% · Canada
Languages at home
33% English-only · Spanish 61% Other Asian/Pacific 3%

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
▲ 27.24%
Current HPI
452.1844
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

+688.7% since first listed
23 events — show timeline
  • 2026-04-17 Listed $209,000 FRESNOMLS
  • 2019-08-19 Price Changed $115,000 FRESNOMLS
  • 2019-08-16 Sold (Public Records) $115,000 Public Records
  • 2019-08-16 Sold (MLS) $115,000 FRESNOMLS
  • 2019-07-30 Pending FRESNOMLS
  • 2019-07-28 Price Changed $119,500 FRESNOMLS
  • 2019-04-24 Relisted FRESNOMLS
  • 2019-04-24 Price Changed $119,500 FRESNOMLS
  • 2019-04-09 Delisted FRESNOMLS
  • 2018-11-21 Relisted FRESNOMLS
  • 2018-11-21 Delisted FRESNOMLS
  • 2018-07-31 Listed $124,500 FRESNOMLS
  • 2018-04-12 Price Changed $124,995 FRESNOMLS
  • 2007-08-03 Sold (MLS) $105,000 FRESNOMLS
  • 2007-06-22 Listed $119,927 FRESNOMLS
  • 2007-06-22 Delisted FRESNOMLS
  • 2007-06-22 Price Changed $119,927 FRESNOMLS
  • 2006-01-06 Sold (MLS) $125,000 FRESNOMLS
  • 2005-12-09 Price Changed $145,000 FRESNOMLS
  • 2005-12-09 Delisted FRESNOMLS
  • 2005-11-17 Listed $125,000 FRESNOMLS
  • 1983-08-01 Sold (Public Records) $21,000 Public Records
  • 1981-02-13 Sold (Public Records) $26,500 Public Records

Property tax history

+11.7%/yr

Latest (2025): $1,644 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…