2 bd · 1.0 ba ·
700 sqft ·
Built 1922
· SingleFamily
· Active
· 118 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$1,214/mo
Mortgage (P&I)
−$812
Tax + insurance
−$176
HOA
−$0
Vac / Maint / Mgmt
−$255
Net cashflow
$-29/mo
Annual
$-351/yr
Cap rate
6.07%
Cash-on-cash
-0.81%
DSCR
0.96
1% rule
0.78%
Cash to close
$43,372
Investor read
This is a 2-bed/1.0-bath single-family listed at $155k.
At list price, monthly cash flow is $-29 ($-351/yr) — negative.
To cash-flow at today's rent, offer at most $150k (3.3% below list).
To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $121k (21.7% below list).
It's been on market 118 days — a 9% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
Recommended offer: $121k (21.7% below list) — sets the bar for 1% rule.
In year one you build about $17k of equity ($1k loan paydown + $15k appreciation (10.0% local appreciation)).
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+, crime F.
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.
Zoned schools: Susan B. Anthony Elementary (430 students, 97% FRL); Tehipite Middle (481 students, 98% FRL); Roosevelt High (math 14% / reading 41%, grade F, #780 of 1,170 statewide, top 67%, 2,228 students, 92% FRL) — zoned schools average 96% FRL vs 77% district-wide (19 pts higher); higher-poverty schools than district average — tighter screening recommended.
Watch-outs: built in 1922 — expect roof / HVAC / electrical / plumbing capex.
Market conditions: 41 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); lower-income renter base — watch delinquency; 2,426 units permitted in Fresno County in 2024 (296 in 5+ unit buildings).
Fresno County population projected at +11% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
6 sale attempts since 25y ago; this cycle's ask has dropped $25k (14%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Current owner paid $125k; 24% above their basis — modest negotiation headroom, anchor on the comps not their cost.
At projected returns (10.0% appreciation + 3.0% rent growth), your $43k cash investment doubles in ~3 years — after that, you're playing with house money.
By year 3, paydown + projected appreciation supports a ~$42k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Questions for listing agent
What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
It's been on market 118 days. Have you received any prior offers? Is the seller open to a 22% concession, seller financing, or rate buy-down credit?
Built in 1922 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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.
CashFlowRE · CFR-YA9DW9AA530N5A
· Data 15 h agocashflowre.app · 2026-05-29