CashFlowRE
Sign in Sign up
2459 N Oaks St #134
B- Composite 67.86
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 +8.8/10.0
  • ARV discount +7.5/15.0
  • Rent growth +3.2/5.0
  • Schools +3.0/10.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

2459 N Oaks St #134 · Tulare, CA 93274
2 bd · 2.0 ba · 1,536 sqft · Land · 71 Days on market
Built 1988

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Move in ready in Gated Oaks Estate mobile home park in Tulare 55+ park with clubhouse Pool and spa . updated in sept 22 new 30yr roof, pain inside and out carpet in bdrms. some electrical updates as well as new vinyl fence one of the most desirable manufactured home in the park. This manufactured Home welcomes you in with a beautiful large living room with lots of window and natural light to enjoy visiting with great views of the pool and full views out front to see your neighbors out for a walk or riding their bikes . large dining area with beautiful hutch. the kitchen is big with lots of cabinets and bar area sits just off the family room master bedroom offers lots of closet space and an amazing large bathroom 2bdrms 2bath and great laundry room a must see is ready for you to make memories if on patio sipping your favorite drink enjoy mountain views

Key facts

  • Guest room
  • Second living room
  • 30yr roof

Tags

KITCHEN CENTRALLY LOCATEDPRIMARY SUITEGUEST ROOMSECOND LIVING ROOM30YR ROOFFRESH PAINT

Property features AI

Finance

  • Other: Private pool

Exterior

  • Parking: Attached carport (1 space); Driveway
  • Utilities: Public water; Public sewer; Natural gas available and connected; Electricity connected; Cable connected; Water connected; Sewer connected
  • Home design: Manufactured home (double wide) located in a park; Faces west; No shared/common walls
  • Construction: Vertical and wood siding; Composition roof; Concrete perimeter foundation; Manufactured model: Hallmark Southwest; Wood skirting; Mobile dimensions approximately 24' x 64'
  • Exterior features: Awnings; Exterior storage; Covered patio and porch

Interior

  • Flooring: Wood
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air conditioning; Forced air heating
  • Interior features: Vaulted ceilings; Wood flooring
  • Laundry & utility: Indoor laundry 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 land listed at $150k.

Deal economics

  • At list price, monthly cash flow is $599 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $141k (6.0% below list) — sets the bar for market timing.
  • Cap rate 11.1% vs local median 3.3% in Tulare — 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 58/100 on livability (#701 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: commute C-, employment D+, schools D-.
  • Tulare Joint Union High (suburban): math 18% / reading 52% proficiency, ranked #280 of 517 in CA (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.7%/yr); 352 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); 1,447 units permitted in Tulare County in 2024 (307 in 5+ unit buildings).
  • This rent runs 34% of the median local income ($73k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Tulare County population projected at +10% by 2050 — modest demand growth; plan on rents tracking national, not racing it.
  • At projected returns (-3.0% appreciation + 2.7% rent growth), your $42k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 71 days — a 6% lower offer ($141k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 2y 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.

Risks & watch-outs

  • Climate carrying-cost: moderate 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 $140,906 (6.0% below list)

Questions for the listing agent

  1. It's been on market 71 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
1.38%
Cap rate
11.09%
Cash-on-cash
17.12%
DSCR
1.76
GRM
6.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.67% rent growth · sell at horizon

5-year hold
IRR
8.0%
Equity multiple
1.31×
Total profit
$13,190
Equity at exit
$22,351
10-year hold
IRR
17.0%
Equity multiple
2.38×
Total profit
$57,924
Equity at exit
$12,961

Cash invested: $41,972 (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 93274

Rents YoY
2.7%
Active inventory
352
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$2,069 medium interval (Pro) →
Mortgage (P&I)
$786
Tax est. 1.5%
$187 /mo · $2,248/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$435
Net cashflow
$599

Break-even live

Break-even rent $1,311
Max offer price $149,900
Occupancy floor 66%

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
$37,475
Closing costs
$4,497
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1989 N Oaks St Tulare, CA 3.0 2.5 1590 $2,195 $1.38 13d 1 0.43mi
1927 N Oaks St Tulare, CA 3.0 2.5 1590 $2,050 $1.29 13d 1 0.46mi
1919 N Oaks St Tulare, CA 3.0 3.0 1380 $2,325 $1.68 13d 1 0.47mi
1170 N Petaluma St Tulare, CA 3.0 2.0 1547 $2,200 $1.42 21d 1 1.21mi

Listing history 8 events

  1. 2026-05-09
    status Pending
  2. 2026-02-27
    listed $149,900 Active
  3. 2024-04-29
    soldstatus $154,500 Closed 882-char remark
    Show marketing remark (882 chars)

    Move in ready in Gated Oaks Estate mobile home park in Tulare 55+ park with clubhouse Pool and spa . updated in sept 22 new 30yr roof, pain inside and out carpet in bdrms. some electrical updates as well as new vinyl fence one of the most desirable manufactured home in the park. This manufactured Home welcomes you in with a beautiful large living room with lots of window and natural light to enjoy visiting with great views of the pool and full views out front to see your neighbors out for a walk or riding their bikes . large dining area with beautiful hutch. the kitchen is big with lots of cabinets and bar area sits just off the family room master bedroom offers lots of closet space and an amazing large bathroom 2bdrms 2bath and great laundry room a must see is ready for you to make memories if on patio sipping your favorite drink enjoy mountain views

  4. 2024-03-27
    status Pending 882-char remark
    Show marketing remark (882 chars)

    Move in ready in Gated Oaks Estate mobile home park in Tulare 55+ park with clubhouse Pool and spa . updated in sept 22 new 30yr roof, pain inside and out carpet in bdrms. some electrical updates as well as new vinyl fence one of the most desirable manufactured home in the park. This manufactured Home welcomes you in with a beautiful large living room with lots of window and natural light to enjoy visiting with great views of the pool and full views out front to see your neighbors out for a walk or riding their bikes . large dining area with beautiful hutch. the kitchen is big with lots of cabinets and bar area sits just off the family room master bedroom offers lots of closet space and an amazing large bathroom 2bdrms 2bath and great laundry room a must see is ready for you to make memories if on patio sipping your favorite drink enjoy mountain views

  5. 2024-03-15
    price $164,000 882-char remark
    Show marketing remark (882 chars)

    Move in ready in Gated Oaks Estate mobile home park in Tulare 55+ park with clubhouse Pool and spa . updated in sept 22 new 30yr roof, pain inside and out carpet in bdrms. some electrical updates as well as new vinyl fence one of the most desirable manufactured home in the park. This manufactured Home welcomes you in with a beautiful large living room with lots of window and natural light to enjoy visiting with great views of the pool and full views out front to see your neighbors out for a walk or riding their bikes . large dining area with beautiful hutch. the kitchen is big with lots of cabinets and bar area sits just off the family room master bedroom offers lots of closet space and an amazing large bathroom 2bdrms 2bath and great laundry room a must see is ready for you to make memories if on patio sipping your favorite drink enjoy mountain views

  6. 2024-02-26
    price $165,000 882-char remark
    Show marketing remark (882 chars)

    Move in ready in Gated Oaks Estate mobile home park in Tulare 55+ park with clubhouse Pool and spa . updated in sept 22 new 30yr roof, pain inside and out carpet in bdrms. some electrical updates as well as new vinyl fence one of the most desirable manufactured home in the park. This manufactured Home welcomes you in with a beautiful large living room with lots of window and natural light to enjoy visiting with great views of the pool and full views out front to see your neighbors out for a walk or riding their bikes . large dining area with beautiful hutch. the kitchen is big with lots of cabinets and bar area sits just off the family room master bedroom offers lots of closet space and an amazing large bathroom 2bdrms 2bath and great laundry room a must see is ready for you to make memories if on patio sipping your favorite drink enjoy mountain views

  7. 2024-02-21
    listed $170,000 Active 882-char remark
    Show marketing remark (882 chars)

    Move in ready in Gated Oaks Estate mobile home park in Tulare 55+ park with clubhouse Pool and spa . updated in sept 22 new 30yr roof, pain inside and out carpet in bdrms. some electrical updates as well as new vinyl fence one of the most desirable manufactured home in the park. This manufactured Home welcomes you in with a beautiful large living room with lots of window and natural light to enjoy visiting with great views of the pool and full views out front to see your neighbors out for a walk or riding their bikes . large dining area with beautiful hutch. the kitchen is big with lots of cabinets and bar area sits just off the family room master bedroom offers lots of closet space and an amazing large bathroom 2bdrms 2bath and great laundry room a must see is ready for you to make memories if on patio sipping your favorite drink enjoy mountain views

  8. 2020-06-16
    soldstatus $67,000 280-char remark
    Show marketing remark (280 chars)

    Great opportunity to live in Tulare's most desirable adult park. This charming mobile home offers 2 bedrooms 2 baths, dining area, indoor laundry room. Inside was recently painted. A new stove, hood and dishwasher recently installed. Seller will put in new carpet with full price.

ⓘ 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 5/10 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 33 unhealthy d/yr today · 38 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
$24,830
− Mortgage interest
−$8,397
− Property taxes
−$2,248
− Insurance
−$750
− Repairs & maintenance
−$1,986
− Management
−$1,986
− Depreciation
−$4,361
Taxable income
$5,102
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,224
After-tax cash flow
$5,960/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
Tulare Joint Union High
NCES district ID
0639930
Math proficiency
18% ▼ -6.00%
Reading proficiency
52% ▼ -1.00%
Median HH income
$46,858
Composite
29.91/100
National rank
#6384
State rank
#280 of 517 in CA

Livability — Tulare

Score
58/100
State rank
#701
US rank
#21185

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Tulare, CA
County
Tulare County · 323,826 people
City population
80,026
Metro
Visalia, CA
Population (ZIP)
80,026
Household income
$72,650
Rent vs Own
42.9% rent · 57.1% own
Severe rent burden
2393.0

Population outlook (Tulare County) Hauer SSP2

Today (2025)
484,681 people
By 2030
496,241 · +2.4%
By 2040
518,507 · +7.0%
By 2050
534,920 · +10.4%
By 2075
548,417 · +13.2%
By 2100
513,085 · +5.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority Hispanic (64%)
Race & ethnicity
Hispanic / Latino 64% White 29% Two or more races 24% Asian 2% Black 2%
Hispanic origin (detail)
Mexican 60%
Common ancestry
Russian 7% Iranian 1% Italian 1%
Foreign-born
19% · Canada, Vietnam
Languages at home
52% English-only · Spanish 42% Other Indo-European 3% Other Asian/Pacific 1%

Political lean MEDSL · Tulare

2024 margin
Strong R (+20.7) · D 38.5% · R 59.2% · Other 2.3%
2008→2024 swing
-5.4pp toward R · 2008: -15.3pp · 2024: -20.7pp
All cycles
2024: R+20.7 2020: R+7.8 2016: R+12.1 2012: R+17.8 2008: R+15.3

Not yet ingested

Civics

Market trends

HPI YoY
▼ -402.03%
Current HPI
316.0806
Rent YoY
▲ 2.67%
Metro
Visalia, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+123.7% since first listed
8 events — show timeline
  • 2026-05-09 Pending TCMLS
  • 2026-02-27 Listed $149,900 TCMLS
  • 2024-04-29 Sold (MLS) $154,500 TCMLS
  • 2024-03-27 Pending TCMLS
  • 2024-03-15 Price Changed $164,000 TCMLS
  • 2024-02-26 Price Changed $165,000 TCMLS
  • 2024-02-21 Listed $170,000 TCMLS
  • 2020-06-16 Sold (MLS) $67,000 TCMLS

Property tax history

-5.4%/yr

Latest (2021): $272 · -23.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…