CashFlowRE
Sign in Sign up
1939 Bauder St
B+ Composite 75.3
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 +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.1/10.0
  • Schools +3.3/10.0
  • Livability +3.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$170,000

1939 Bauder St · Selma, CA 93662
2 bd · 1.0 ba · 1,063 sqft · SingleFamily public records · 42 Days on market
Built 1910 5,625 sqft lot $160/sqft · 41% below area Est $287k · 41% under

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Calling all investors! Framing is complete and plans are fully approved for this 2 bed, 1 bath project totaling 1,063 sq ft. A fantastic opportunity to step into a partially completed build and bring it to completion. Great potential for return on investment—don't miss out!

Key facts

  • 5,625 sq ft lot
  • Built 1910
  • Listed 41 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 2-bed/1.0-bath single-family listed at $170k.

Deal economics

  • At list price, monthly cash flow is $792 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $170k).
  • Recommended offer: $165k (3.0% below list) — sets the bar for market timing.
  • Cap rate 11.9% vs local median 4.8% in Selma — 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 59/100 on livability (#658 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A-, commute B+; Watch: schools D-, crime F, amenities F.
  • Selma Unified (town): math 20% / reading 58% proficiency, ranked #250 of 517 in CA (top 48%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 60 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).
  • At $2,393/mo this rent would consume 47% of the median local household income ($62k/yr) (locally 797% 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 $1k of loan paydown is wiped out by about $5k 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 + 3.0% rent growth), your $48k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($165k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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 $100k; list at $170k implies a 70% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1910 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $164,900 (3.0% below list)

Questions for the listing agent

  1. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1910 — 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
1.41%
Cap rate
11.88%
Cash-on-cash
19.96%
DSCR
1.89
GRM
5.9

CMA / ARV

ARV (median comp)
$286,915
List price
$170,000
Delta
-40.75%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1939 Bauder St 0.00mi 2/1.0 1,063 (0%) 10mo $100,000 $94 92
2028 Thompson Ave 0.15mi 3/1.8 (+1) 1,032 (-3%) 6mo $235,000 $228 75
2022 Bauder St 0.09mi 3/1.8 (+1) 1,148 (+8%) 1mo $345,000 $301 73
2471 Nebraska 0.19mi 2/1.0 1,148 (+8%) 6mo $305,000 $266 73
2471 Nebraska 0.19mi 2/1.5 1,148 (+8%) 6mo $305,000 $266 71
1928 Bauder St 0.03mi 1/1.0 (-1) 984 (-7%) 13mo $90,000 $91 71
1834 Young 0.19mi 3/2.0 (+1) 1,122 (+6%) 5mo $320,000 $285 69
2055 Orange Ave 0.51mi 2/1.0 1,120 (+5%) 15mo $110,000 $98 55
2055 Orange Ave 0.51mi 2/1.0 1,120 (+5%) 15mo $110,000 $98 55
2214 Orange Ave 0.58mi 3/1.0 (+1) 996 (-6%) 6mo $270,000 $271 52
1441 Tucker St 0.53mi 3/2.0 (+1) 1,104 (+4%) 12mo $315,000 $285 50
2807 Pine St 0.61mi 3/2.0 (+1) 1,180 (+11%) 13mo $345,000 $292 34

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
12.1%
Equity multiple
1.48×
Total profit
$22,864
Equity at exit
$25,348
10-year hold
IRR
21.0%
Equity multiple
2.78×
Total profit
$84,793
Equity at exit
$14,698

Cash invested: $47,600 (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 93662

Home prices YoY
-32.6%
Active inventory
60
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$2,393 medium interval (Pro) →
Mortgage (P&I)
$891
Tax from tax record
$137 /mo · $1,640/yr
Insurance
$71
HOA
$0
Vacancy / Maint / Mgmt
$503
Net cashflow
$792

Break-even live

Break-even rent $1,391
Max offer price $170,000
Occupancy floor 62%

Sensitivity live

Price -10% $888 -5% $840 +0% $792 +5% $744 +10% $695
Rent -10% $603 -5% $697 +0% $792 +5% $886 +10% $981
Rate -1.0pp $877 -0.5pp $835 base $792 +0.5pp $748 +1.0pp $703

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
$42,500
Closing costs
$5,100
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
1250 Rorden Ave Unit 802 Selma, CA 2.0 2.0 1210 $3,750 $3.10 2d 1 0.97mi
1650 Floral Ave Selma, CA 1.0–2.0 1.0 800 $1,799 $2.25 2d 2 1.08mi

Listing history 12 events

  1. 2026-04-15
    listed $170,000 Active 280-char remark
    Show marketing remark (280 chars)

    Calling all investors! Framing is complete and plans are fully approved for this 2 bed, 1 bath project totaling 1,063 sq ft. A fantastic opportunity to step into a partially completed build and bring it to completion. Great potential for return on investment—don't miss out!

  2. 2025-09-05
    soldstatus $100,000 Sold 142-char remark
    Show marketing remark (142 chars)

    Investor special: This is a fixer upper that has fire damage and in need of full rehab. Sold as-is. The seller is requesting cash offers only.

  3. 2025-09-05
    soldstatus $100,000
    Show marketing remark (142 chars)

    Investor special: This is a fixer upper that has fire damage and in need of full rehab. Sold as-is. The seller is requesting cash offers only.

  4. 2025-09-03
    historical Pending Accepting Backups 142-char remark
    Show marketing remark (142 chars)

    Investor special: This is a fixer upper that has fire damage and in need of full rehab. Sold as-is. The seller is requesting cash offers only.

  5. 2025-08-21
    status Active 142-char remark
    Show marketing remark (142 chars)

    Investor special: This is a fixer upper that has fire damage and in need of full rehab. Sold as-is. The seller is requesting cash offers only.

  6. 2025-08-21
    price $115,000 142-char remark
    Show marketing remark (142 chars)

    Investor special: This is a fixer upper that has fire damage and in need of full rehab. Sold as-is. The seller is requesting cash offers only.

  7. 2025-07-17
    historical Pending Accepting Backups 142-char remark
    Show marketing remark (142 chars)

    Investor special: This is a fixer upper that has fire damage and in need of full rehab. Sold as-is. The seller is requesting cash offers only.

  8. 2025-05-29
    status Active 142-char remark
    Show marketing remark (142 chars)

    Investor special: This is a fixer upper that has fire damage and in need of full rehab. Sold as-is. The seller is requesting cash offers only.

  9. 2025-05-29
    price $120,000 142-char remark
    Show marketing remark (142 chars)

    Investor special: This is a fixer upper that has fire damage and in need of full rehab. Sold as-is. The seller is requesting cash offers only.

  10. 2025-05-22
    status Pending 142-char remark
    Show marketing remark (142 chars)

    Investor special: This is a fixer upper that has fire damage and in need of full rehab. Sold as-is. The seller is requesting cash offers only.

  11. 2025-04-08
    listed $150,000 Active 142-char remark
    Show marketing remark (142 chars)

    Investor special: This is a fixer upper that has fire damage and in need of full rehab. Sold as-is. The seller is requesting cash offers only.

  12. 2023-06-26
    soldstatus $50,000

ⓘ 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
$1,640 · $137/mo
Projected year-2 tax
$1,640 · $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 6/10 Major
  • 🌡 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 41 unhealthy d/yr today · 45 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
$28,719
− Mortgage interest
−$9,523
− Property taxes
−$1,640
− Insurance
−$850
− Repairs & maintenance
−$2,298
− Management
−$2,298
− Depreciation
−$4,945
Taxable income
$7,166
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,720
After-tax cash flow
$7,780/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
Selma Unified
NCES district ID
0636270
Math proficiency
20% ▼ -3.00%
Reading proficiency
58% ▲ 14.00%
Median HH income
$42,026
Composite
32.75/100
National rank
#5636
State rank
#250 of 517 in CA

Livability — Selma

Score
59/100
State rank
#658
US rank
#20374

Category grades

Amenities F Commute B+ Cost of living D- Crime F Employment F Housing A- Health & safety F User ratings D-

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Selma, CA
County
Fresno County · 834,801 people
City population
29,419
Metro
Fresno, CA
Population (ZIP)
29,419
Household income
$61,564
Rent vs Own
41.2% rent · 58.8% own
Severe rent burden
797.0

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 (79%)
Race & ethnicity
Hispanic / Latino 79% Two or more races 19% White 14% Asian 3% Native American 2%
Hispanic origin (detail)
Mexican 77%
Common ancestry
Russian 1% Iranian 1% Italian 1%
Foreign-born
22% · Canada
Languages at home
50% English-only · Spanish 47% Other Indo-European 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
▼ -178.57%
Current HPI
369.7645
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

+240.0% since first listed
12 events — show timeline
  • 2026-04-15 Listed $170,000 TCMLS
  • 2025-09-05 Sold (Public Records) $100,000 Public Records
  • 2025-09-05 Sold (MLS) $100,000 FRESNOMLS
  • 2025-09-03 Contingent FRESNOMLS
  • 2025-08-21 Relisted FRESNOMLS
  • 2025-08-21 Price Changed $115,000 FRESNOMLS
  • 2025-07-17 Contingent FRESNOMLS
  • 2025-05-29 Relisted FRESNOMLS
  • 2025-05-29 Price Changed $120,000 FRESNOMLS
  • 2025-05-22 Pending FRESNOMLS
  • 2025-04-08 Listed $150,000 FRESNOMLS
  • 2023-06-26 Sold (Public Records) $50,000 Public Records

Property tax history

+4.9%/yr

Latest (2025): $1,640 · +4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…