CashFlowRE
Sign in Sign up
1300 W Olson Ave #129
B- Composite 68.25
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
  • DSCR +10.0/10.0
  • 1% rule +9.7/10.0
  • ARV discount +7.5/15.0
  • Livability +3.1/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$125,000

1300 W Olson Ave #129 · Reedley, CA 93654
2 bd · 2.0 ba · 1,344 sqft · Manufactured public records · 11 Days on market
Built 1979

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this light and airy mobile home in Reedley's beautiful senior park. This park is gated and also provides a community swimming pool and clubhouse. This home has a beautiful open floor plan with both living and dining room plus family room. New Attractive plank flooring In living areas, kitchen and baths. Keep your feet warm on the carpet in both bedrooms. Newer gas cooktop plus double oven in kitchen, with extra room for dinette table or coffee bar. Home also has indoor laundry room with stackable washer and dryer. The exterior has a front covered patio as well as new patio decking off master. A Pet door leads to a deck with a chain link fence for your pets safety. There is covered parking plus extra storage on side. Call soon for a private showing.

Key facts

  • Gated community
  • Covered car port
  • Covered patio

Tags

GATED COMMUNITYNEW ROOFNEW WINDOWSWOODEN STORAGE SHEDCOVERED CAR PORTCOVERED PATIO

Property features AI

Finance

  • HOA & community: Association fees billed monthly

Exterior

  • Parking: Carport
  • Utilities: Electric service on; Public sewer; Public utilities
  • Home design: Mobile home (Fleetwood); Park space rented
  • Construction: Wood siding and metal siding; Wood subfloor foundation; Composition roof
  • Exterior features: One level; Covered concrete patio and deck; Shed(s); Front and rear sprinklers; Urban lot setting; Private in-ground gunite pool (fenced, community access)

Interior

  • Kitchen: Built-in range/oven; Dishwasher; Disposal; Microwave
  • Flooring: Laminate flooring
  • Bathrooms: 2 bathrooms
  • Heating & cooling: Central heating and cooling
  • Interior features: Built-in range/oven, gas appliances, disposal, dishwasher, microwave; Double-pane windows
  • Laundry & utility: Utility 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 2-bed/2.0-bath manufactured listed at $125k.

Deal economics

  • At list price, monthly cash flow is $592 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Cap rate 12.0% vs local median 3.8% in Reedley — 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 (#486 in CA) — a middle-class / working-renter tenant base. Strengths: housing A; Watch: commute D+, crime D, health & safety D.
  • Kings Canyon Joint Unified (town): math 26% / reading 43% proficiency, ranked #288 of 517 in CA (top 56%) — 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.
  • Zoned schools: Riverview Elementary (math 45% / reading 57%, grade C-, #379 of 1,571 statewide, top 24%, 437 students, 68% FRL); Reedley High (math 31% / reading 69%, grade D+, #331 of 1,170 statewide, top 28%, 1,848 students, 82% FRL) — zoned schools at 75% FRL track the district average.
  • Zoned-school proficiency averages 50% at this address vs 34% district-wide (+16 pts) — the actual schools serving this property are materially stronger than the Kings Canyon Joint Unified average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: 51 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); 2,426 units permitted in Fresno County in 2024 (296 in 5+ unit buildings).

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 + 3.0% rent growth), your $35k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • Only 11 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 15y 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 $90k; 39% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $125,000

Questions for the listing agent

  1. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Crime grade is D 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?
  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
1.47%
Cap rate
11.97%
Cash-on-cash
20.29%
DSCR
1.90
GRM
5.7

CMA / ARV

ARV (on-the-fly)
$65,856
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1300 W Olson Ave #127 0.00mi 2/2.0 1,440 (+7%) 0mo $66,000 $46 88
1300 W Olson Ave Unit SP 82 0.00mi 2/2.0 1,384 (+3%) 10mo $120,000 $87 87
1300 W Olson Ave #52 0.10mi 2/2.0 1,440 (+7%) 4mo $70,000 $49 80
1300 W Olson Ave #73 0.10mi 2/2.0 1,440 (+7%) 6mo $82,500 $57 78
1300 W Olson Ave #158 0.10mi 2/2.0 1,440 (+7%) 6mo $69,000 $48 78
1300 W Olson Ave #29 0.10mi 2/2.0 1,440 (+7%) 8mo $57,000 $40 77
1300 W Olson Ave #113 0.00mi 2/2.0 1,248 (-7%) 17mo $125,000 $100 74
1300 W Olson Ave #89 0.00mi 3/2.0 (+1) 1,440 (+7%) 11mo $60,000 $42 74
1300 W Olson Ave #97 0.00mi 2/2.0 1,152 (-14%) 4mo $70,000 $61 73
1300 W Olson Ave #75 0.10mi 3/2.0 (+1) 1,440 (+7%) 7mo $40,000 $28 73
1300 W Olson Ave #75 0.10mi 3/2.0 (+1) 1,440 (+7%) 7mo $40,000 $28 73
1300 W Olson Ave #131 0.10mi 3/2.0 (+1) 1,152 (-14%) 3mo $60,000 $52 64

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
12.5%
Equity multiple
1.50×
Total profit
$17,458
Equity at exit
$18,638
10-year hold
IRR
21.5%
Equity multiple
2.82×
Total profit
$63,842
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 93654

Active inventory
51
Price-to-rent
5.7×

Monthly cashflow live

Estimated rent
$1,842 medium interval (Pro) →
Mortgage (P&I)
$656
Tax est. 1.5%
$156 /mo · $1,875/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$387
Net cashflow
$592

Break-even live

Break-even rent $1,093
Max offer price $125,000
Occupancy floor 63%

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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1260 S Klein Ave Reedley, CA 3.0 1.5 1220 $1,995 $1.64 1d 1 0.49mi
2111 S Church Ave Reedley, CA 2.0 2.0 1749 $1,750 $1.00 10d 1 0.68mi
1407 E St Reedley, CA 2.0 1.0 912 $1,550 $1.70 1d 1 1.13mi

Listing history 10 events

  1. 2026-06-18
    days on market $125,000 Active 11 DOM
  2. 2026-06-17
    days on market $125,000 Active 10 DOM
  3. 2026-06-16
    days on market $125,000 Active 9 DOM
  4. 2026-06-15
    days on market $125,000 Active 8 DOM
  5. 2026-06-13
    days on market $125,000 Active 6 DOM
  6. 2026-06-13
    days on market $125,000 Active 5 DOM
  7. 2026-06-10
    days on market $125,000 Active 3 DOM
  8. 2026-06-09
    days on market $125,000 Active 2 DOM
  9. 2026-06-08
    remarks 652-char remark
  10. 2026-06-08
    listed $125,000 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 8/10 Severe
  • 🌡 Heat 8/10 Severe 7 d/yr ≥106°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 48 unhealthy d/yr today · 53 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
$22,110
− Mortgage interest
−$7,002
− Property taxes
−$1,875
− Insurance
−$625
− Repairs & maintenance
−$1,769
− Management
−$1,769
− Depreciation
−$3,636
Taxable income
$5,434
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,304
After-tax cash flow
$5,796/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
Kings Canyon Joint Unified
NCES district ID
0619700
Math proficiency
26% ▼ -14.00%
Reading proficiency
43% ▼ -9.00%
Median HH income
$42,406
Composite
29.14/100
National rank
#6582
State rank
#288 of 517 in CA

Livability — Reedley

Score
62/100
State rank
#486
US rank
#16474

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Reedley, CA
Population (ZIP)
31,905

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 (75%)
Race & ethnicity
Hispanic / Latino 75% White 19% Two or more races 18% Asian 2% Black 2%
Hispanic origin (detail)
Mexican 72%
Common ancestry
Iranian 1% Russian 1% Portuguese 1%
Foreign-born
27% · Canada, China
Languages at home
42% English-only · Spanish 55% Arabic 2% Tagalog/Filipino 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
▼ -343.56%
Current HPI
322.9544
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

+525.0% since first listed
19 events — show timeline
  • 2026-06-07 Listed $125,000 FRESNOMLS
  • 2024-09-27 Sold (MLS) $90,000 TCMLS
  • 2024-09-27 Sold (MLS) $90,000 FRESNOMLS
  • 2024-05-31 Pending TCMLS
  • 2024-05-21 Pending FRESNOMLS
  • 2024-05-10 Listed $95,000 TCMLS
  • 2024-05-10 Listed $95,000 FRESNOMLS
  • 2021-06-11 Sold (MLS) $60,000 TCMLS
  • 2021-06-11 Sold (MLS) $60,000 FRESNOMLS
  • 2021-05-26 Pending FRESNOMLS
  • 2021-05-20 Relisted FRESNOMLS
  • 2021-05-10 Pending FRESNOMLS
  • 2021-05-01 Relisted FRESNOMLS
  • 2021-04-19 Pending FRESNOMLS
  • 2021-04-09 Listed $60,000 FRESNOMLS
  • 2012-02-02 Sold (MLS) $20,000 FRESNOMLS
  • 2012-01-26 Price Changed $23,000 FRESNOMLS
  • 2012-01-26 Delisted FRESNOMLS
  • 2011-12-09 Listed $20,000 FRESNOMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…