CashFlowRE
Sign in Sign up
24 E School Ave #4 Fourplex
F Composite 26.95
Why this score? — see what drove the F 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 +8.8/30.0
  • Condition / age +3.8/5.0
  • Rent growth +3.5/5.0
  • Livability +3.0/5.0
  • Schools +2.8/10.0
  • 1% rule +2.7/10.0
  • DSCR +2.4/10.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$559,900

24 E School Ave #4 · Porterville, CA 93257
28 bd · 16.0 ba · 2,500 sqft · MultiFamily · 184 Days on market
Built 1915 Good condition 10,454 sqft lot $224/sqft · 48% above area Est $379k · 48% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 4 units. confirmed

Listing remarks MLS

Looking for adding more units on your portfolio or thinking on staring one? Take a look at these Quadruplex, 3 units with 2 bedrooms 1 bathroom and1 unit with 1 bedroom 1 bathroom featuring new flooring and some more upgrades! Schedule your private showing TODAY!!!

Key facts

  • 0.24 acre lot
  • Built 1915
  • Listed 184 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 3×2bd/1ba + 1×1bd/1ba units multifamily listed at $560k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $-464 ($-6k/yr) — negative. Per door: $-116/mo.
  • To cash-flow at today's rent, offer at most $493k (12.0% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $431k (23.0% below list).
  • Recommended offer: $431k (23.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.3% vs local median 2.7% in Porterville — 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 60/100 on livability (#561 in CA) — a middle-class / working-renter tenant base. Strengths: housing A, commute A-; Watch: crime C-, cost of living D+, amenities F.
  • Porterville Unified (urban): math 18% / reading 50% proficiency, ranked #302 of 517 in CA (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 84% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Roche Elementary (319 students, 92% FRL); Bartlett Middle (430 students, 94% FRL); Granite Hills High (math 19% / reading 48%, grade F, #656 of 1,170 statewide, top 57%, 1,242 students, 92% FRL).
  • Market conditions: Rents rising fast (+4.1%/yr); 325 active listings in the ZIP; 1,447 units permitted in Tulare County in 2024 (307 in 5+ unit buildings).
  • At $4,310/mo this rent would consume 87% of the median local household income ($60k/yr) (locally 3028% 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 $4k of loan paydown is wiped out by about $17k 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.

Negotiation context

  • It's been on market 184 days — a 12% lower offer ($493k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask is 4% above the opening price — seller raised mid-cycle; expect resistance to lowballs.

Risks & watch-outs

  • Watch-outs: built in 1915 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $431,000 (23.0% below list)

Questions for the listing agent

  1. 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?
  2. It's been on market 184 days. Have you received any prior offers? Is the seller open to a 23% concession, seller financing, or rate buy-down credit?
  3. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  4. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  5. Built in 1915 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  6. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  7. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  8. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  9. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  10. 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.
  11. 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.
  12. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.77%
Cap rate
5.30%
Cash-on-cash
-3.56%
DSCR
0.84
GRM
10.8

CMA / ARV

ARV (median comp)
$379,014
List price
$559,900
Delta
47.73%
Verdict
OVERPRICED
Comps
5 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 4.07% rent growth · sell at horizon

5-year hold
IRR
-21.1%
Equity multiple
0.26×
Total profit
$-115,554
Equity at exit
$83,483
10-year hold
IRR
-12.2%
Equity multiple
0.24×
Total profit
$-118,781
Equity at exit
$48,410

Cash invested: $156,772 (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 93257

Rents YoY
4.1%
Active inventory
325
Price-to-rent
42.7×

Monthly cashflow live

Estimated rent
$4,310 high interval (Pro) →
Mortgage (P&I)
$2,936
Tax est. 1.5%
$700 /mo · $8,398/yr
Insurance
$233
HOA
$0
Vacancy / Maint / Mgmt
$905
Net cashflow
$-464

Break-even live

Break-even rent $4,898
Max offer price $492,694
Occupancy floor

Sensitivity live

Price -10% $-78 -5% $-271 +0% $-464 +5% $-658 +10% $-851
Rent -10% $-805 -5% $-635 +0% $-464 +5% $-294 +10% $-124
Rate -1.0pp $-182 -0.5pp $-322 base $-464 +0.5pp $-610 +1.0pp $-757

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
1× unit 1 1 $1,029
Total (4 units) $4,310

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
$139,975
Closing costs
$16,797
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 21 events

  1. 2026-06-21
    days on market $559,900 Active 184 DOM
  2. 2026-06-18
    days on market $559,900 Active 181 DOM
  3. 2026-06-17
    days on market $559,900 Active 180 DOM
  4. 2026-06-16
    days on market $559,900 Active 179 DOM
  5. 2026-06-15
    days on market $559,900 Active 178 DOM
  6. 2026-06-14
    days on market $559,900 Active 176 DOM
  7. 2026-06-13
    days on market $559,900 Active 175 DOM
  8. 2026-06-10
    days on market $559,900 Active 173 DOM
  9. 2026-06-09
    days on market $559,900 Active 172 DOM
  10. 2026-06-08
    days on market $559,900 Active 171 DOM
  11. 2026-06-07
    pricedays on market $559,900 Active 170 DOM
  12. 2026-06-05
    days on market $537,700 Active 167 DOM
  13. 2026-06-03
    days on market $537,700 Active 166 DOM
  14. 2026-06-02
    days on market $537,700 Active 165 DOM
  15. 2026-06-01
    days on market $537,700 Active 164 DOM
  16. 2026-05-31
    days on market $537,700 Active 163 DOM
  17. 2026-05-30
    days on market $537,700 Active 162 DOM
  18. 2026-04-01
    price $537,700 268-char remark
    Show marketing remark (268 chars)

    Looking for adding more units on your portfolio or thinking on staring one? Take a look at these Quadruplex, 3 units with 2 bedrooms 1 bathroom and1 unit with 1 bedroom 1 bathroom featuring new flooring and some more upgrades! Schedule your private showing TODAY!!!

  19. 2026-03-20
    status Active 268-char remark
    Show marketing remark (268 chars)

    Looking for adding more units on your portfolio or thinking on staring one? Take a look at these Quadruplex, 3 units with 2 bedrooms 1 bathroom and1 unit with 1 bedroom 1 bathroom featuring new flooring and some more upgrades! Schedule your private showing TODAY!!!

  20. 2026-03-12
    historical 268-char remark
    Show marketing remark (268 chars)

    Looking for adding more units on your portfolio or thinking on staring one? Take a look at these Quadruplex, 3 units with 2 bedrooms 1 bathroom and1 unit with 1 bedroom 1 bathroom featuring new flooring and some more upgrades! Schedule your private showing TODAY!!!

  21. 2025-12-11
    listed $539,900 Active 268-char remark
    Show marketing remark (268 chars)

    Looking for adding more units on your portfolio or thinking on staring one? Take a look at these Quadruplex, 3 units with 2 bedrooms 1 bathroom and1 unit with 1 bedroom 1 bathroom featuring new flooring and some more upgrades! Schedule your private showing TODAY!!!

ⓘ 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 ≥105°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 38 unhealthy d/yr today · 42 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
$51,720
− Mortgage interest
−$31,363
− Property taxes
−$8,398
− Insurance
−$2,800
− Repairs & maintenance
−$4,138
− Management
−$4,138
− Depreciation
−$16,288
Taxable loss
−$15,404
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,697
After-tax cash flow
$-1,876/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.

Condition & rehab AI · 12 photos

Good 75/100 Cosmetic rehab

This quadruplex is in good condition with recent updates, making it a solid investment opportunity.

Value-add opportunities

  • Both landscaping — enhances curb appeal and adds value
  • Both paint exterior — improves curb appeal and adds value
  • Both replace mailboxes — improves curb appeal and adds value

Renovation cost estimate screening

Value-add ROI direction

  • Both landscaping — enhances curb appeal and adds value
  • Both paint exterior — improves curb appeal and adds value
  • Both replace mailboxes — improves curb appeal and adds value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Porterville Unified
NCES district ID
0600064
Math proficiency
18% ▼ -10.00%
Reading proficiency
50% ▲ 6.00%
Median HH income
$35,157
Composite
27.97/100
National rank
#6855
State rank
#302 of 517 in CA

Livability — Porterville

Score
60/100
State rank
#561
US rank
#18537

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Porterville, CA
County
Tulare County · 323,826 people
City population
80,467
Metro
Visalia, CA
Population (ZIP)
80,467
Household income
$59,704
Rent vs Own
44.4% rent · 55.6% own
Severe rent burden
3028.0

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
Predominantly Hispanic (72%)
Race & ethnicity
Hispanic / Latino 72% Two or more races 23% White 21% Native American 3% Asian 2%
Hispanic origin (detail)
Mexican 69%
Common ancestry
Iranian 1%
Foreign-born
26% · Canada
Languages at home
45% English-only · Spanish 52% Tagalog/Filipino 1% Arabic 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
▼ -375.52%
Current HPI
362.656
Rent YoY
▲ 4.07%
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

-0.4% since first listed
4 events — show timeline
  • 2026-04-01 Price Changed $537,700 TCMLS
  • 2026-03-20 Relisted TCMLS
  • 2026-03-12 Delisted TCMLS
  • 2025-12-11 Listed $539,900 TCMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…