CashFlowRE
Sign in Sign up
8701 Highway 41 #3
C Composite 57.54
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 +27.5/30.0
  • DSCR +9.6/10.0
  • 1% rule +7.5/10.0
  • Schools +4.2/10.0
  • Livability +3.1/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.2/15.0
  • Appreciation +0.0/10.0

$179,000

8701 Highway 41 #3 · Fresno, CA 93720
2 bd · 2.0 ba · 1,176 sqft · Other · 198 Days on market
Built 1991 $152/sqft · 16% above area Est $154k · 16% over ↓ 19% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This totally remolded manufactured home is located in Wildwood mobile home park. This park is for 55+ residents. No rentals. The home features 2 bedrooms, 2 baths, corner lot, new windows, 3 shutters, granite counter top, updated lighting, new flooring, carport awning, dry landscaped yard and much more. The home is steps away for the San Juaquin river and the residents have full access to the river. Call your agent today!

Key facts

  • New flooring
  • Granite counter top
  • Updated lighting

Tags

REMODELED MANUFACTURED HOMECORNER LOTNEW WINDOWSGRANITE COUNTER TOPUPDATED LIGHTINGNEW FLOORING

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 other listed at $179k.

Deal economics

  • At list price, monthly cash flow is $100 ($1k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $179k).
  • Recommended offer: $158k (12.0% below list) — sets the bar for market timing.
  • Cap rate 9.8% 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.
  • Golden Valley Unified (town): math 38% / reading 55% proficiency, ranked #151 of 517 in CA (top 29%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.9%/yr); 176 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; solid renter incomes; 1,346 units permitted in Madera County in 2024 (8 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Madera County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 198 days — a 12% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $41k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); severe wildfire risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $157,520 (12.0% below list)

Questions for the listing agent

  1. It's been on market 198 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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
1.25%
Cap rate
9.82%
Cash-on-cash
12.61%
DSCR
1.56
GRM
6.7

CMA / ARV

ARV (median comp)
$154,039
List price
$179,000
Delta
16.20%
Verdict
OVERPRICED
Comps
12 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 1.91% rent growth · sell at horizon

5-year hold
IRR
-13.9%
Equity multiple
0.51×
Total profit
$-24,758
Equity at exit
$26,689
10-year hold
IRR
-7.3%
Equity multiple
0.56×
Total profit
$-21,874
Equity at exit
$15,477

Cash invested: $50,120 (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 93720

Rents YoY
1.9%
Active inventory
176
Price-to-rent
6.7×

Monthly cashflow live

Estimated rent
$2,232 high interval (Pro) →
Mortgage (P&I)
$939
Tax est. 1.5%
$224 /mo · $2,685/yr
Insurance
$75
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$469
Net cashflow
$100

Break-even live

Break-even rent $2,106
Max offer price $179,000
Occupancy floor 91%

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
$44,750
Closing costs
$5,370
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
645 E Champlain Dr #106 Fresno, CA 2.0 2.0 1307 $2,200 $1.68 44d 1 0.90mi
8884 N Del Mar Ave Unit 1 Fresno, CA 2.0 2.0 1166 $2,095 $1.80 44d 1 0.93mi
326 E Deer Creek Ln Fresno, CA 3.0 2.0 1464 $2,650 $1.81 24d 1 0.94mi
9375 N Saybrook Dr Fresno, CA 1.0–2.0 1.0–2.0 1088 $2,462 $2.26 2d 25 1.18mi
1164 E Perrin Ave Fresno, CA 1.0–3.0 1.0–2.0 940 $2,034 $2.16 2d 11 1.50mi

Listing history 20 events

  1. 2026-06-18
    days on market $179,000 Active 198 DOM
  2. 2026-06-17
    days on market $179,000 Active 197 DOM
  3. 2026-06-16
    days on market $179,000 Active 196 DOM
  4. 2026-06-15
    days on market $179,000 Active 195 DOM
  5. 2026-06-13
    days on market $179,000 Active 193 DOM
  6. 2026-06-13
    days on market $179,000 Active 192 DOM
  7. 2026-06-10
    days on market $179,000 Active 190 DOM
  8. 2026-06-09
    days on market $179,000 Active 189 DOM
  9. 2026-06-08
    days on market $179,000 Active 188 DOM
  10. 2026-06-07
    days on market $179,000 Active 187 DOM
  11. 2026-06-05
    days on market $179,000 Active 184 DOM
  12. 2026-06-03
    days on market $179,000 Active 183 DOM
  13. 2026-06-02
    days on market $179,000 Active 182 DOM
  14. 2026-06-01
    days on market $179,000 Active 181 DOM
  15. 2026-05-31
    days on market $179,000 Active 180 DOM
  16. 2026-05-01
    status Active 425-char remark
    Show marketing remark (425 chars)

    This totally remolded manufactured home is located in Wildwood mobile home park. This park is for 55+ residents. No rentals. The home features 2 bedrooms, 2 baths, corner lot, new windows, 3 shutters, granite counter top, updated lighting, new flooring, carport awning, dry landscaped yard and much more. The home is steps away for the San Juaquin river and the residents have full access to the river. Call your agent today!

  17. 2026-04-21
    historical Pending Accepting Backups 425-char remark
    Show marketing remark (425 chars)

    This totally remolded manufactured home is located in Wildwood mobile home park. This park is for 55+ residents. No rentals. The home features 2 bedrooms, 2 baths, corner lot, new windows, 3 shutters, granite counter top, updated lighting, new flooring, carport awning, dry landscaped yard and much more. The home is steps away for the San Juaquin river and the residents have full access to the river. Call your agent today!

  18. 2026-04-09
    price $179,000 425-char remark
    Show marketing remark (425 chars)

    This totally remolded manufactured home is located in Wildwood mobile home park. This park is for 55+ residents. No rentals. The home features 2 bedrooms, 2 baths, corner lot, new windows, 3 shutters, granite counter top, updated lighting, new flooring, carport awning, dry landscaped yard and much more. The home is steps away for the San Juaquin river and the residents have full access to the river. Call your agent today!

  19. 2026-03-24
    price $199,000 425-char remark
    Show marketing remark (425 chars)

    This totally remolded manufactured home is located in Wildwood mobile home park. This park is for 55+ residents. No rentals. The home features 2 bedrooms, 2 baths, corner lot, new windows, 3 shutters, granite counter top, updated lighting, new flooring, carport awning, dry landscaped yard and much more. The home is steps away for the San Juaquin river and the residents have full access to the river. Call your agent today!

  20. 2025-12-02
    listed $220,000 Active 425-char remark
    Show marketing remark (425 chars)

    This totally remolded manufactured home is located in Wildwood mobile home park. This park is for 55+ residents. No rentals. The home features 2 bedrooms, 2 baths, corner lot, new windows, 3 shutters, granite counter top, updated lighting, new flooring, carport awning, dry landscaped yard and much more. The home is steps away for the San Juaquin river and the residents have full access to the river. Call your agent today!

ⓘ 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 6/10 Major FEMA zone AE · 62% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥106°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 44 unhealthy d/yr today · 51 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
$26,790
− Mortgage interest
−$10,027
− Property taxes
−$2,685
− Insurance
−$6,014
− Repairs & maintenance
−$2,143
− Management
−$2,143
− Depreciation
−$5,207
Taxable loss
−$1,429
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$343
After-tax cash flow
$1,544/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
Golden Valley Unified
NCES district ID
0600068
Math proficiency
38% ▼ -8.00%
Reading proficiency
55% ▼ -5.00%
Median HH income
$74,067
Composite
42.12/100
National rank
#3313
State rank
#151 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

County
Fresno County · 834,801 people
City population
593,114
Metro
Fresno, CA
Population (ZIP)
50,089
Household income
$105,050
Rent vs Own
43.2% rent · 56.8% own
Severe rent burden
1796.0

Population outlook (Madera County) Hauer SSP2

Today (2025)
157,915 people
By 2030
159,604 · +1.1%
By 2040
163,454 · +3.5%
By 2050
167,071 · +5.8%
By 2075
171,182 · +8.4%
By 2100
162,781 · +3.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 48% Hispanic / Latino 28% Two or more races 16% Asian 16% Black 3%
Hispanic origin (detail)
Mexican 24%
Common ancestry
Russian 2% Slovak 1% Italian 1%
Foreign-born
17% · Canada, China, Vietnam
Languages at home
73% English-only · Spanish 10% Other Indo-European 6% Tagalog/Filipino 2%

Political lean MEDSL · Madera

2024 margin
Strong R (+20.8) · D 38.4% · R 59.2% · Other 2.4%
2008→2024 swing
-7.5pp toward R · 2008: -13.3pp · 2024: -20.8pp
All cycles
2024: R+20.8 2020: R+11.6 2016: R+17.3 2012: R+19.4 2008: R+13.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -278.23%
Current HPI
332.618
Rent YoY
▲ 1.91%
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

-18.6% since first listed
5 events — show timeline
  • 2026-05-01 Relisted FRESNOMLS
  • 2026-04-21 Contingent FRESNOMLS
  • 2026-04-09 Price Changed $179,000 FRESNOMLS
  • 2026-03-24 Price Changed $199,000 FRESNOMLS
  • 2025-12-02 Listed $220,000 FRESNOMLS

Property tax history

+7.4%/yr

Latest (2017): $220 · +1.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…