CashFlowRE
Sign in Sign up
46304 Skyline Ridge Rd
C- Composite 53.18
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 +22.7/30.0
  • ARV discount +7.5/15.0
  • DSCR +7.3/10.0
  • 1% rule +4.9/10.0
  • Livability +3.1/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$250,000

46304 Skyline Ridge Rd · Coarsegold, CA 93614
3 bd · 2.0 ba · 1,300 sqft · Other · 49 Days on market
Built 1985 3.27 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This property sits on over 3 acres in Coarsegold. Manzanita and Oak trees make this a beautiful mountain property. There is a circular drive around the house. It has the potential for horses, although not set up for it now. It is being sold AS IS. Rehab the manufactured home, or haul it off and haul a new one on. Infrastructure in place (well, septic, electricity, phone). Potential for RV parking. Sea-Train storage containers are being sold with the property. They were previously used as storage and a shop.

Key facts

  • 3.27 acre lot
  • Built 1985
  • Listed 48 days

Property features AI

Exterior

  • Utilities: Electric service on; Septic tank; Public utilities available; Propane
  • Home design: Mobile home; Wood siding; Composition roof; Wood subfloor foundation
  • Construction: Constructed with wood siding
  • Exterior features: Foothill setting; One level

Interior

  • Kitchen: Range/oven (full size)
  • Flooring: Laminate flooring
  • Bathrooms: 2 bathrooms
  • Heating & cooling: Evaporative cooling
  • Interior features: Shower
  • Laundry & utility: Laundry hook-ups located outside

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 other listed at $250k.

Deal economics

  • At list price, monthly cash flow is $429 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $248k (0.7% below list).
  • Recommended offer: $242k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.4% vs local median 3.8% in Coarsegold — 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 (#474 in CA) — a middle-class / working-renter tenant base. Strengths: housing A+, employment A-; Watch: crime C-, amenities F, cost of living F.
  • Yosemite Unified (rural): math 23% / reading 38% proficiency, ranked #321 of 517 in CA (top 62%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Coarsegold Elementary (math 8% / reading 22%, grade F, #1,420 of 1,571 statewide, top 91%, 271 students, 70% FRL); Yosemite High (math 57% / reading 72%, grade B-, #165 of 1,170 statewide, top 15%, 553 students, 53% FRL) — zoned schools average 62% FRL vs 38% district-wide (24 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: 246 active listings in the ZIP; 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 $2k of loan paydown is wiped out by about $8k 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 49 days — a 3% lower offer ($242k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 6y 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 $130k; list at $250k implies a 92% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe 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 $242,500 (3.0% below list)

Questions for the listing agent

  1. It's been on market 49 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.99%
Cap rate
8.35%
Cash-on-cash
7.36%
DSCR
1.33
GRM
8.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-5.1%
Equity multiple
0.81×
Total profit
$-13,250
Equity at exit
$37,276
10-year hold
IRR
4.6%
Equity multiple
1.33×
Total profit
$23,335
Equity at exit
$21,615

Cash invested: $70,000 (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 93614

Home prices YoY
-32.1%
Active inventory
246
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$2,483 medium interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$117 /mo · $1,407/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$521
Net cashflow
$429

Break-even live

Break-even rent $1,940
Max offer price $250,000
Occupancy floor 78%

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
$62,500
Closing costs
$7,500
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.

Listing history 37 events

  1. 2026-06-19
    days on market $250,000 Active 49 DOM
  2. 2026-06-18
    days on market $250,000 Active 48 DOM
  3. 2026-06-17
    days on market $250,000 Active 47 DOM
  4. 2026-06-16
    days on market $250,000 Active 46 DOM
  5. 2026-06-15
    days on market $250,000 Active 45 DOM
  6. 2026-06-14
    days on market $250,000 Active 43 DOM
  7. 2026-06-13
    days on market $250,000 Active 42 DOM
  8. 2026-06-10
    days on market $250,000 Active 40 DOM
  9. 2026-06-09
    days on market $250,000 Active 39 DOM
  10. 2026-06-08
    days on market $250,000 Active 38 DOM
  11. 2026-06-07
    days on market $250,000 Active 37 DOM
  12. 2026-06-05
    days on market $250,000 Active 34 DOM
  13. 2026-06-03
    days on market $250,000 Active 33 DOM
  14. 2026-06-02
    days on market $250,000 Active 32 DOM
  15. 2026-06-01
    days on market $250,000 Active 31 DOM
  16. 2026-05-31
    days on market $250,000 Active 30 DOM
  17. 2026-05-30
    days on market $250,000 Active 29 DOM
  18. 2026-05-01
    listed $250,000 Active 366-char remark
  19. 2022-02-22
    soldstatus $130,000
  20. 2020-05-28
    price $130,000 512-char remark
    Show marketing remark (524 chars)

    This property sits on over 3 acres in Coarsegold. Manzanita and Oak trees make this a beautiful mountain property. There is a circular drive around the house. It has the potential for horses, although not set up for it now. It is being sold "AS IS". Rehab the manufactured home, or haul it off and haul a new one on. Infrastructure in place (well, septic, electricity, phone). Potential for RV parking. Sea-Train storage containers are being sold with the property. They were previously used as storage and a shop.

  21. 2020-05-28
    soldstatus $130,000 Sold 512-char remark
    Show marketing remark (524 chars)

    This property sits on over 3 acres in Coarsegold. Manzanita and Oak trees make this a beautiful mountain property. There is a circular drive around the house. It has the potential for horses, although not set up for it now. It is being sold "AS IS". Rehab the manufactured home, or haul it off and haul a new one on. Infrastructure in place (well, septic, electricity, phone). Potential for RV parking. Sea-Train storage containers are being sold with the property. They were previously used as storage and a shop.

  22. 2020-05-28
    soldstatus $130,000 Closed Sale
    Show marketing remark (524 chars)

    This property sits on over 3 acres in Coarsegold. Manzanita and Oak trees make this a beautiful mountain property. There is a circular drive around the house. It has the potential for horses, although not set up for it now. It is being sold "AS IS". Rehab the manufactured home, or haul it off and haul a new one on. Infrastructure in place (well, septic, electricity, phone). Potential for RV parking. Sea-Train storage containers are being sold with the property. They were previously used as storage and a shop.

  23. 2020-05-28
    soldstatus $130,000
    Show marketing remark (524 chars)

    This property sits on over 3 acres in Coarsegold. Manzanita and Oak trees make this a beautiful mountain property. There is a circular drive around the house. It has the potential for horses, although not set up for it now. It is being sold "AS IS". Rehab the manufactured home, or haul it off and haul a new one on. Infrastructure in place (well, septic, electricity, phone). Potential for RV parking. Sea-Train storage containers are being sold with the property. They were previously used as storage and a shop.

  24. 2020-05-12
    historical Active Under Contract
    Show marketing remark (512 chars)

    This property sits on over 3 acres in Coarsegold. Manzanita and Oak trees make this a beautiful mountain property. There is a circular drive around the house. It has the potential for horses, although not set up for it now. It is being sold AS IS. Rehab the manufactured home, or haul it off and haul a new one on. Infrastructure in place (well, septic, electricity, phone). Potential for RV parking. Sea-Train storage containers are being sold with the property. They were previously used as storage and a shop.

  25. 2020-05-12
    status Backup 512-char remark
    Show marketing remark (512 chars)

    This property sits on over 3 acres in Coarsegold. Manzanita and Oak trees make this a beautiful mountain property. There is a circular drive around the house. It has the potential for horses, although not set up for it now. It is being sold AS IS. Rehab the manufactured home, or haul it off and haul a new one on. Infrastructure in place (well, septic, electricity, phone). Potential for RV parking. Sea-Train storage containers are being sold with the property. They were previously used as storage and a shop.

  26. 2020-05-10
    price $150,000 512-char remark
    Show marketing remark (512 chars)

    This property sits on over 3 acres in Coarsegold. Manzanita and Oak trees make this a beautiful mountain property. There is a circular drive around the house. It has the potential for horses, although not set up for it now. It is being sold AS IS. Rehab the manufactured home, or haul it off and haul a new one on. Infrastructure in place (well, septic, electricity, phone). Potential for RV parking. Sea-Train storage containers are being sold with the property. They were previously used as storage and a shop.

  27. 2020-04-28
    status Active
    Show marketing remark (512 chars)

    This property sits on over 3 acres in Coarsegold. Manzanita and Oak trees make this a beautiful mountain property. There is a circular drive around the house. It has the potential for horses, although not set up for it now. It is being sold AS IS. Rehab the manufactured home, or haul it off and haul a new one on. Infrastructure in place (well, septic, electricity, phone). Potential for RV parking. Sea-Train storage containers are being sold with the property. They were previously used as storage and a shop.

  28. 2020-04-28
    status Active 512-char remark
    Show marketing remark (512 chars)

    This property sits on over 3 acres in Coarsegold. Manzanita and Oak trees make this a beautiful mountain property. There is a circular drive around the house. It has the potential for horses, although not set up for it now. It is being sold AS IS. Rehab the manufactured home, or haul it off and haul a new one on. Infrastructure in place (well, septic, electricity, phone). Potential for RV parking. Sea-Train storage containers are being sold with the property. They were previously used as storage and a shop.

  29. 2020-04-15
    historical Active Under Contract
    Show marketing remark (512 chars)

    This property sits on over 3 acres in Coarsegold. Manzanita and Oak trees make this a beautiful mountain property. There is a circular drive around the house. It has the potential for horses, although not set up for it now. It is being sold AS IS. Rehab the manufactured home, or haul it off and haul a new one on. Infrastructure in place (well, septic, electricity, phone). Potential for RV parking. Sea-Train storage containers are being sold with the property. They were previously used as storage and a shop.

  30. 2020-04-15
    status Backup 512-char remark
    Show marketing remark (512 chars)

    This property sits on over 3 acres in Coarsegold. Manzanita and Oak trees make this a beautiful mountain property. There is a circular drive around the house. It has the potential for horses, although not set up for it now. It is being sold AS IS. Rehab the manufactured home, or haul it off and haul a new one on. Infrastructure in place (well, septic, electricity, phone). Potential for RV parking. Sea-Train storage containers are being sold with the property. They were previously used as storage and a shop.

  31. 2020-04-01
    status Active
    Show marketing remark (512 chars)

    This property sits on over 3 acres in Coarsegold. Manzanita and Oak trees make this a beautiful mountain property. There is a circular drive around the house. It has the potential for horses, although not set up for it now. It is being sold AS IS. Rehab the manufactured home, or haul it off and haul a new one on. Infrastructure in place (well, septic, electricity, phone). Potential for RV parking. Sea-Train storage containers are being sold with the property. They were previously used as storage and a shop.

  32. 2020-04-01
    status Active 512-char remark
    Show marketing remark (512 chars)

    This property sits on over 3 acres in Coarsegold. Manzanita and Oak trees make this a beautiful mountain property. There is a circular drive around the house. It has the potential for horses, although not set up for it now. It is being sold AS IS. Rehab the manufactured home, or haul it off and haul a new one on. Infrastructure in place (well, septic, electricity, phone). Potential for RV parking. Sea-Train storage containers are being sold with the property. They were previously used as storage and a shop.

  33. 2020-03-17
    historical Active Under Contract
    Show marketing remark (512 chars)

    This property sits on over 3 acres in Coarsegold. Manzanita and Oak trees make this a beautiful mountain property. There is a circular drive around the house. It has the potential for horses, although not set up for it now. It is being sold AS IS. Rehab the manufactured home, or haul it off and haul a new one on. Infrastructure in place (well, septic, electricity, phone). Potential for RV parking. Sea-Train storage containers are being sold with the property. They were previously used as storage and a shop.

  34. 2020-03-17
    status Backup 512-char remark
    Show marketing remark (512 chars)

    This property sits on over 3 acres in Coarsegold. Manzanita and Oak trees make this a beautiful mountain property. There is a circular drive around the house. It has the potential for horses, although not set up for it now. It is being sold AS IS. Rehab the manufactured home, or haul it off and haul a new one on. Infrastructure in place (well, septic, electricity, phone). Potential for RV parking. Sea-Train storage containers are being sold with the property. They were previously used as storage and a shop.

  35. 2020-01-20
    listed $150,000 Active 512-char remark
    Show marketing remark (512 chars)

    This property sits on over 3 acres in Coarsegold. Manzanita and Oak trees make this a beautiful mountain property. There is a circular drive around the house. It has the potential for horses, although not set up for it now. It is being sold AS IS. Rehab the manufactured home, or haul it off and haul a new one on. Infrastructure in place (well, septic, electricity, phone). Potential for RV parking. Sea-Train storage containers are being sold with the property. They were previously used as storage and a shop.

  36. 2020-01-19
    listed $150,000 Active
    Show marketing remark (524 chars)

    This property sits on over 3 acres in Coarsegold. Manzanita and Oak trees make this a beautiful mountain property. There is a circular drive around the house. It has the potential for horses, although not set up for it now. It is being sold "AS IS". Rehab the manufactured home, or haul it off and haul a new one on. Infrastructure in place (well, septic, electricity, phone). Potential for RV parking. Sea-Train storage containers are being sold with the property. They were previously used as storage and a shop.

  37. 2018-05-15
    soldstatus $75,000

ⓘ 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
$1,407 · $117/mo
Projected year-2 tax
$1,900 · $158/mo
Expected delta
+$493/yr (+$41/mo · 35.0%)

ⓘ 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 10/10 Extreme
  • 🌡 Heat 6/10 Major 7 d/yr ≥101°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 54 unhealthy d/yr today · 66 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
$29,799
− Mortgage interest
−$14,004
− Property taxes
−$1,407
− Insurance
−$1,250
− Repairs & maintenance
−$2,384
− Management
−$2,384
− Depreciation
−$7,273
Taxable income
$1,097
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$263
After-tax cash flow
$4,888/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
Yosemite Unified
NCES district ID
0600160
Math proficiency
23% ▼ -12.00%
Reading proficiency
38% ▼ -15.00%
Median HH income
$53,950
Composite
26.94/100
National rank
#7079
State rank
#321 of 517 in CA

Livability — Coarsegold

Score
62/100
State rank
#474
US rank
#16129

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Coarsegold, CA
City population
11,144
Population (ZIP)
11,144

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
Predominantly White (74%)
Race & ethnicity
White 74% Hispanic / Latino 14% Two or more races 13% Black 2% Native American 1%
Hispanic origin (detail)
Mexican 13%
Common ancestry
Slovak 4% Italian 2% Portuguese 2%
Foreign-born
3% · Canada, Vietnam, Jamaica
Languages at home
94% English-only · Spanish 5% Other Indo-European 1%

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
▼ -100.85%
Current HPI
212.7962
Rent YoY
Metro
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+233.3% since first listed
20 events — show timeline
  • 2026-05-01 Listed $250,000 FRESNOMLS
  • 2022-02-22 Sold (Public Records) $130,000 Public Records
  • 2020-05-28 Price Changed $130,000 FRESNOMLS
  • 2020-05-28 Sold (Public Records) $130,000 Public Records
  • 2020-05-28 Sold (MLS) $130,000 CRMLS
  • 2020-05-28 Sold (MLS) $130,000 FRESNOMLS
  • 2020-05-12 Contingent CRMLS
  • 2020-05-12 Pending FRESNOMLS
  • 2020-05-10 Price Changed $150,000 FRESNOMLS
  • 2020-04-28 Relisted CRMLS
  • 2020-04-28 Relisted FRESNOMLS
  • 2020-04-15 Contingent CRMLS
  • 2020-04-15 Pending FRESNOMLS
  • 2020-04-01 Relisted CRMLS
  • 2020-04-01 Relisted FRESNOMLS
  • 2020-03-17 Contingent CRMLS
  • 2020-03-17 Pending FRESNOMLS
  • 2020-01-20 Listed $150,000 FRESNOMLS
  • 2020-01-19 Listed $150,000 CRMLS
  • 2018-05-15 Sold (Public Records) $75,000 Public Records

Property tax history

+9.0%/yr

Latest (2025): $1,407 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…