CashFlowRE
Sign in Sign up
2706 W Ashlan Ave #286
B- Composite 67.85
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 +6.0/15.0
  • Rent growth +3.8/5.0
  • Livability +3.1/5.0
  • Schools +2.7/10.0
  • Condition / age +2.2/5.0
  • Appreciation +0.0/10.0

$135,000

2706 W Ashlan Ave #286 · Fresno, CA 93705
3 bd · 2.0 ba · 1,922 sqft · Manufactured · 6 Days on market
Built 1977 Fair condition Est $131k · at est. ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

One of the largest mobile homes in the park, at 1922 sf with 3 bedrooms and 2 baths. Vaulted ceilings, new laminate flooring throughout main living area, upgraded cabinets in kitchen, brand new fridge, granite counters, washer and dryer included. Dual pane windows with faux wood blinds. Extra large storage pantry closet, large laundry room with sink, lighted display case, trash compactor, tThis amazing property also features es a power lift and extra large shed. his is a must see. This gated park has night security, 2 pools, 2 hot tubs, 2 saunas, 2 club houses, an exercise room, a library, pool tables, ping pong tables, card tables, rv storage and daily activities to keep you on the go. This property is located in a 55 and older community. Financing can be obtained for these nowadays. There is also no yearly property taxes, this one is on registration.

Key facts

  • Open floor plan
  • Updated kitchen
  • Granite countertops

Tags

UPDATED KITCHENSTAINLESS STEEL APPLIANCESOPEN FLOOR PLANGRANITE COUNTERTOPSABUNDANT STORAGEPANTRY CLOSET

Property features AI

Finance

  • HOA & community: Gated community

Exterior

  • Parking: Attached carport
  • Security: Gated community
  • Utilities: Public water; Public sewer; Electricity connected; Natural gas available and connected
  • Home design: Manufactured in-park (double wide manufactured home)
  • Construction: Metal roof; Aluminum skirting
  • Exterior features: Awning(s); Covered porch; Private and community pool access; Community spa/hot tub; Gated community; Accessible entrance with ramp

Interior

  • Bathrooms: Two full bathrooms
  • Heating & cooling: Central heating (natural gas); Central air conditioning
  • Interior features: Ceiling fan(s)
  • Laundry & utility: Separate laundry room

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/2.0-bath manufactured listed at $135k. Condition is rated fair.

Deal economics

  • At list price, monthly cash flow is $820 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $135k).
  • Cap rate 13.6% 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; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 2,426 units permitted in Fresno County in 2024 (296 in 5+ unit buildings).
  • At $2,219/mo this rent would consume 47% of the median local household income ($57k/yr) (locally 2217% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k 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 $38k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 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: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $135,000

Questions for the listing agent

  1. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
  2. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.64%
Cap rate
13.58%
Cash-on-cash
26.02%
DSCR
2.16
GRM
5.1

CMA / ARV

ARV (on-the-fly)
$130,696
Comps found
5
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2706 W Ashlan Ave #111 0.08mi 2/2.0 (-1) 1,900 (-1%) 0mo $115,000 $61 89
2706 W Ashlan Ave #239 0.00mi 3/2.0 1,740 (-10%) 2mo $139,500 $80 82
2706 W Ashlan Ave #288 0.09mi 3/2.0 1,760 (-8%) 9mo $151,900 $86 74
2706 W Ashlan Ave #150 0.09mi 2/2.0 (-1) 1,850 (-4%) 15mo $126,000 $68 72
2706 W Ashlan Ave #226 0.17mi 2/2.0 (-1) 1,760 (-8%) 7mo $63,000 $36 67

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
22.2%
Equity multiple
1.94×
Total profit
$35,361
Equity at exit
$20,129
10-year hold
IRR
31.6%
Equity multiple
4.16×
Total profit
$119,592
Equity at exit
$11,672

Cash invested: $37,800 (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
5.1×

Monthly cashflow live

Estimated rent
$2,219 high interval (Pro) →
Mortgage (P&I)
$708
Tax est. 1.5%
$169 /mo · $2,025/yr
Insurance
$56
HOA
$0
Vacancy / Maint / Mgmt
$466
Net cashflow
$820

Break-even live

Break-even rent $1,181
Max offer price $135,000
Occupancy floor 58%

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
$33,750
Closing costs
$4,050
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4184 N Briarwood Ave Fresno, CA 3.0 2.0 1628 $2,195 $1.35 43d 1 0.26mi
3058 W San Gabriel Ave Fresno, CA 3.0 2.0 1284 $2,450 $1.91 43d 1 0.53mi
3818 N Cheryl Ave Fresno, CA 4.0 3.0 1649 $2,500 $1.52 23d 1 0.71mi
4467 N Van Dyke Ave Fresno, CA 3.0 2.0 1292 $2,195 $1.70 3d 1 0.87mi
5355 N Valentine Ave Fresno, CA 2.0–3.0 1.5–2.5 1318 $2,799 $2.12 16d 1 1.38mi

Listing history 7 events

  1. 2026-06-15
    status $135,000 Pending 6 DOM
  2. 2026-06-15
    days on market $135,000 Active 6 DOM
  3. 2026-06-13
    days on market $135,000 Active 4 DOM
  4. 2026-06-10
    days on marketlisting id $135,000 Active 1 DOM
  5. 2026-06-09
    days on market $135,000 Active 2 DOM
  6. 2026-06-08
    remarks 699-char remark
  7. 2026-06-08
    listed $135,000 Active 1 DOM

ⓘ 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 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
$26,623
− Mortgage interest
−$7,562
− Property taxes
−$2,025
− Insurance
−$675
− Repairs & maintenance
−$2,130
− Management
−$2,130
− Depreciation
−$3,927
Taxable income
$8,174
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,962
After-tax cash flow
$7,875/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 · 13 photos

Fair 45/100 Moderate rehab

The home is in fair condition with some exterior and landscaping issues that need attention. Painting the exterior siding and landscaping will improve its curb appeal and increase its value.

Repairs flagged

  • Major Exterior siding — The exterior siding appears weathered and shows signs of wear, with some discoloration and possible peeling.
  • Minor Landscaping — The landscaping appears overgrown and in need of trimming and maintenance.

Value-add opportunities

  • Resale Painting the exterior siding — Painting the exterior siding will improve the home's curb appeal and make it look more presentable to potential buyers.
  • Rental Landscaping and trimming the vegetation — Landscaping and trimming the vegetation will improve the home's curb appeal and make it more attractive to potential renters.

Renovation cost estimate screening

Repair itemSeverityEst. cost
Exterior siding · The exterior siding appears weathered and shows signs of wear, with some discoloration and possible peeling. Major $15,000–50,000
Landscaping · The landscaping appears overgrown and in need of trimming and maintenance. Minor $500–3,000
Total estimated repair cost · 2 items $15,500–53,000

Value-add ROI direction

  • Resale Painting the exterior siding — Painting the exterior siding will improve the home's curb appeal and make it look more presentable to potential buyers.
  • Rental Landscaping and trimming the vegetation — Landscaping and trimming the vegetation will improve the home's curb appeal and make it more attractive to potential renters.

ⓘ 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
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

-10.0% since first listed
7 events — show timeline
  • 2026-06-07 Listed $135,000 TCMLS
  • 2024-08-06 Sold (MLS) $137,000 FRESNOMLS
  • 2024-07-14 Pending FRESNOMLS
  • 2024-06-27 Price Changed $145,000 FRESNOMLS
  • 2024-05-06 Relisted FRESNOMLS
  • 2024-04-27 Pending FRESNOMLS
  • 2024-04-01 Listed $150,000 FRESNOMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…