CashFlowRE
Sign in Sign up
2706 W Ashlan Ave #134
C+ Composite 60.58
Why this score? — see what drove the C+ 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
  • DSCR +10.0/10.0
  • 1% rule +8.5/10.0
  • Rent growth +3.8/5.0
  • Livability +3.1/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$125,000

2706 W Ashlan Ave #134 · Fresno, CA 93705
3 bd · 1.0 ba · 1,248 sqft · Manufactured public records · 95 Days on market
Built 2014 $100/sqft · 52% above area Est $102k · 22% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Well maintained 3 bedroom 2 bath fully furnished Mobile home in Westlake Park (Age 55+). With a nice open layout and very spacious kitchen, this home is great for family dinners and entertaining guests. There is a large master bedroom with a sizable bathroom. Enjoy your days and nights on the beautiful porch that backs up to a walking trail through the park. A community pool, sauna, Jacuzzi, and a Club house which includes a game room and a library make this wonderful community a great place to live.

Key facts

  • Walking trail
  • Community pool
  • Sauna

Tags

OPEN LAYOUTSPACIOUS KITCHENBEAUTIFUL PORCHWALKING TRAILCOMMUNITY POOLSAUNA

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 manufactured listed at $125k.

Deal economics

  • At list price, monthly cash flow is $469 ($6k/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: $114k (9.0% below list) — sets the bar for market timing.
  • Cap rate 10.8% 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+, 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; 31 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); 2,426 units permitted in Fresno County in 2024 (296 in 5+ unit buildings).
  • This rent runs 36% 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 $864 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 $35k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 95 days — a 9% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 13y ago; this cycle's ask has dropped $35k (22%) 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 $113,750 (9.0% below list)

Questions for the listing agent

  1. It's been on market 95 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
1.35%
Cap rate
10.80%
Cash-on-cash
16.10%
DSCR
1.72
GRM
6.2

CMA / ARV

ARV (median comp)
$102,413
List price
$125,000
Delta
22.06%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2706 W Ashlan Ave #323 0.00mi 2/2.0 (-1) 1,296 (+4%) 8mo $112,000 $86 78
2706 W Ashlan Ave #299 0.22mi 2/2.0 (-1) 1,310 (+5%) 1mo $165,000 $126 72
2706 W Ashlan Ave #281 0.17mi 2/2.0 (-1) 1,344 (+8%) 1mo $89,000 $66 69
2706 W Ashlan Ave #183 0.00mi 2/2.0 (-1) 1,200 (-4%) 18mo $75,000 $63 69
2706 W Ashlan Ave #118 0.00mi 3/2.0 1,104 (-12%) 11mo $110,000 $100 68
2706 W Ashlan Ave #202 0.00mi 2/2.0 (-1) 1,344 (+8%) 15mo $160,000 $119 66
2706 W Ashlan Ave #204 0.00mi 2/2.0 (-1) 1,344 (+8%) 15mo $155,000 $115 66
2706 W Ashlan Ave #269 0.17mi 3/2.0 1,344 (+8%) 13mo $69,167 $51 64
2706 W Ashlan Ave #229 0.00mi 3/2.0 1,368 (+10%) 21mo $145,000 $106 62
3138 W Dakota Ave #210 0.53mi 3/2.0 1,344 (+8%) 4mo $42,500 $32 55
2706 W Ashlan Ave #197 0.09mi 2/2.0 (-1) 1,392 (+12%) 22mo $115,000 $83 49
3138 W Dakota Ave #45 0.62mi 2/2.0 (-1) 1,305 (+5%) 14mo $83,000 $64 42

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
9.5%
Equity multiple
1.38×
Total profit
$13,472
Equity at exit
$18,638
10-year hold
IRR
20.4%
Equity multiple
2.90×
Total profit
$66,648
Equity at exit
$10,808

Cash invested: $35,000 (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 93705

Rents YoY
5.2%
Active inventory
96
Price-to-rent
6.2×

Monthly cashflow live

Estimated rent
$1,688 high interval (Pro) →
Mortgage (P&I)
$656
Tax est. 1.5%
$156 /mo · $1,875/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$354
Net cashflow
$469

Break-even live

Break-even rent $1,093
Max offer price $125,000
Occupancy floor 67%

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
$31,250
Closing costs
$3,750
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 31 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3274 W Ashlan Ave Fresno, CA 2.0 1.0 975 $1,535 $1.57 2d 5 0.44mi
3449 N Marks Ave Apt 102 Fresno, CA 2.0 1.0 827 $1,275 $1.54 24d 1 0.55mi
4144 N Valentine Ave Unit 60-147 Fresno, CA 2.0 1.0 960 $1,695 $1.77 20d 1 0.62mi
4144 N Valentine Ave Unit 60-158 Fresno, CA 2.0 1.0 960 $1,695 $1.77 24d 1 0.62mi
4144 N Valentine Ave Unit 84-118 Fresno, CA 2.0 1.0 960 $1,695 $1.77 44d 1 0.62mi
4144 N Valentine Ave Fresno, CA 2.0 1.0 960 $1,450 $1.51 16d 1 0.62mi
3058 W San Gabriel Ave Fresno, CA 3.0 2.0 1284 $2,450 $1.91 44d 1 0.64mi
4264 N Bengston Ave Unit 101 Fresno, CA 2.0 1.0 950 $1,450 $1.53 44d 1 0.66mi
1668 W Ashlan Ave Fresno, CA 2.0 1.0 877 $1,185 $1.35 24d 1 0.66mi
3328 N Marks Ave Fresno, CA 2.0 1.0 800 $1,350 $1.69 2d 7 0.67mi
4597 N Emerson Ave Apt 103 Fresno, CA 2.0 2.0 1100 $1,700 $1.55 24d 1 0.80mi
4942 N Holt Ave #103 Fresno, CA 2.0 1.0 1000 $1,395 $1.40 24d 1 0.85mi
2530 W Fountain Way Fresno, CA 2.0 1.0 860 $990 $1.15 44d 1 0.93mi
4467 N Van Dyke Ave Fresno, CA 3.0 2.0 1292 $2,195 $1.70 3d 1 0.95mi
1050 W Griffith Way Fresno, CA 1.0–2.0 1.0 723 $1,275 $1.76 12d 6 1.06mi
1493 W Fairmont Ave Unit A Fresno, CA 2.0 2.0 1050 $1,595 $1.52 24d 1 1.09mi
3581 N Parkway Dr Fresno, CA 1.0–2.0 1.0 642 $1,595 $2.48 2d 10 1.12mi
3207 W Shields Ave Fresno, CA 1.0–3.0 1.0–2.0 959 $1,725 $1.80 2d 3 1.21mi
3165 W Shields Ave Fresno, CA 2.0 1.0 565 $1,300 $2.30 2d 1 1.22mi
941 W Dakota Ave Fresno, CA 3.0 2.0 960 $1,895 $1.97 10d 2 1.23mi
3166 W Princeton Ave Fresno, CA 2.0 1.0 730 $1,300 $1.78 2d 2 1.32mi
3326 N West Ave Fresno, CA 2.0 1.0 950 $1,225 $1.29 21d 1 1.32mi
3515 W San Jose Ave Unit 9105 Fresno, CA 2.0 2.5 1115 $1,725 $1.55 44d 1 1.33mi
3515 W San Jose Ave Unit 8106 Fresno, CA 3.0 2.5 1215 $1,925 $1.58 24d 1 1.33mi
3515 W San Jose Ave Unit 15-202 Fresno, CA 2.0 2.0 915 $1,550 $1.69 16d 1 1.33mi
1212 W Andrews Ave Fresno, CA 2.0 1.0 950 $1,300 $1.37 16d 1 1.36mi
1696 W Shaw Ave Unit AVE-104 Fresno, CA 3.0 2.0 1100 $1,700 $1.55 3d 1 1.38mi
5066-5098 N Marty Ave Fresno, CA 2.0 1.0–2.0 961 $1,750 $1.82 20d 1 1.38mi
5355 N Valentine Ave Fresno, CA 2.0–3.0 1.5–2.5 1318 $2,799 $2.12 16d 1 1.47mi
3681 N Fruit Ave Unit C Fresno, CA 2.0 2.0 1224 $1,500 $1.23 24d 1 1.50mi
3960 N Fruit Ave Fresno, CA 2.0 1.0 862 $1,295 $1.50 44d 1 1.50mi

Listing history 31 events

  1. 2026-06-15
    days on market $125,000 Active 95 DOM
  2. 2026-06-13
    days on market $125,000 Active 93 DOM
  3. 2026-06-10
    days on market $125,000 Active 90 DOM
  4. 2026-06-09
    days on market $125,000 Active 89 DOM
  5. 2026-06-08
    days on market $125,000 Active 88 DOM
  6. 2026-06-07
    days on market $125,000 Active 87 DOM
  7. 2026-06-05
    days on market $125,000 Active 84 DOM
  8. 2026-06-03
    days on market $125,000 Active 83 DOM
  9. 2026-06-02
    days on market $125,000 Active 82 DOM
  10. 2026-06-01
    days on market $125,000 Active 81 DOM
  11. 2026-05-31
    days on market $125,000 Active 80 DOM
  12. 2026-05-19
    price $125,000 505-char remark
    Show marketing remark (505 chars)

    Well maintained 3 bedroom 2 bath fully furnished Mobile home in Westlake Park (Age 55+). With a nice open layout and very spacious kitchen, this home is great for family dinners and entertaining guests. There is a large master bedroom with a sizable bathroom. Enjoy your days and nights on the beautiful porch that backs up to a walking trail through the park. A community pool, sauna, Jacuzzi, and a Club house which includes a game room and a library make this wonderful community a great place to live.

  13. 2026-03-31
    price $140,000 505-char remark
    Show marketing remark (505 chars)

    Well maintained 3 bedroom 2 bath fully furnished Mobile home in Westlake Park (Age 55+). With a nice open layout and very spacious kitchen, this home is great for family dinners and entertaining guests. There is a large master bedroom with a sizable bathroom. Enjoy your days and nights on the beautiful porch that backs up to a walking trail through the park. A community pool, sauna, Jacuzzi, and a Club house which includes a game room and a library make this wonderful community a great place to live.

  14. 2026-03-20
    price $150,000 505-char remark
    Show marketing remark (505 chars)

    Well maintained 3 bedroom 2 bath fully furnished Mobile home in Westlake Park (Age 55+). With a nice open layout and very spacious kitchen, this home is great for family dinners and entertaining guests. There is a large master bedroom with a sizable bathroom. Enjoy your days and nights on the beautiful porch that backs up to a walking trail through the park. A community pool, sauna, Jacuzzi, and a Club house which includes a game room and a library make this wonderful community a great place to live.

  15. 2026-02-26
    listed $160,000 Active 505-char remark
    Show marketing remark (505 chars)

    Well maintained 3 bedroom 2 bath fully furnished Mobile home in Westlake Park (Age 55+). With a nice open layout and very spacious kitchen, this home is great for family dinners and entertaining guests. There is a large master bedroom with a sizable bathroom. Enjoy your days and nights on the beautiful porch that backs up to a walking trail through the park. A community pool, sauna, Jacuzzi, and a Club house which includes a game room and a library make this wonderful community a great place to live.

  16. 2024-04-09
    listed $140,000 Active
  17. 2022-03-11
    soldstatus $110,000 Sold
  18. 2022-02-11
    status Pending
  19. 2022-02-05
    listed $109,900 Active
  20. 2015-08-06
    price $71,000
  21. 2015-08-05
    soldstatus $71,000 Sold
  22. 2015-06-25
    status Backup
  23. 2015-06-25
    status Pending
  24. 2015-06-23
    price $74,900
  25. 2015-06-16
    status Active
  26. 2015-06-01
    status Pending
  27. 2015-03-03
    listed $74,900 Active
  28. 2013-11-27
    soldstatus $15,000
  29. 2013-11-12
    price $17,500
  30. 2013-11-12
    historical
  31. 2013-09-08
    listed $15,000

ⓘ 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
$20,253
− Mortgage interest
−$7,002
− Property taxes
−$1,875
− Insurance
−$625
− Repairs & maintenance
−$1,620
− Management
−$1,620
− Depreciation
−$3,636
Taxable income
$3,874
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$930
After-tax cash flow
$4,704/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

+733.3% since first listed
20 events — show timeline
  • 2026-05-19 Price Changed $125,000 FRESNOMLS
  • 2026-03-31 Price Changed $140,000 FRESNOMLS
  • 2026-03-20 Price Changed $150,000 FRESNOMLS
  • 2026-02-26 Listed $160,000 FRESNOMLS
  • 2024-04-09 Listed $140,000 FRESNOMLS
  • 2022-03-11 Sold (MLS) $110,000 FRESNOMLS
  • 2022-02-11 Pending FRESNOMLS
  • 2022-02-05 Listed $109,900 FRESNOMLS
  • 2015-08-06 Price Changed $71,000 FRESNOMLS
  • 2015-08-05 Sold (MLS) $71,000 FRESNOMLS
  • 2015-06-25 Pending FRESNOMLS
  • 2015-06-25 Pending FRESNOMLS
  • 2015-06-23 Price Changed $74,900 FRESNOMLS
  • 2015-06-16 Relisted FRESNOMLS
  • 2015-06-01 Pending FRESNOMLS
  • 2015-03-03 Listed $74,900 FRESNOMLS
  • 2013-11-27 Sold (MLS) $15,000 FRESNOMLS
  • 2013-11-12 Delisted FRESNOMLS
  • 2013-11-12 Price Changed $17,500 FRESNOMLS
  • 2013-09-08 Listed $15,000 FRESNOMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…