CashFlowRE
Sign in Sign up
1442 W Oakland Ave
C- Composite 50.57
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 +15.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.7/10.0
  • 1% rule +4.0/10.0
  • 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

$227,500

1442 W Oakland Ave · Tulare, CA 93274
3 bd · 1.0 ba · 1,066 sqft · SingleFamily public records · 4 Days on market
Built 1963 8,412 sqft lot Est $292k · 22% under ↓ 10% since listing

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

Listing remarks MLS

Charming 3-bedroom, 1-bath home on a large lot in N/W Tulare. This home offers great curb appeal with brick and rod iron fencing. Driveway features a double swinging gate allowing entire front yard to be enclosed. This well-maintained home has had many updates over the years like; bathroom remodel, HVAC, windows, hot water heater and oven. The backyard has a nice covered patio, 2 sheds, a block wall and fruit trees. Call today!

Key facts

  • 8,412 sq ft lot
  • 2 garage spots
  • Built 1963

Property features AI

Exterior

  • Parking: Attached garage with 2 spaces
  • Utilities: Public water; Public sewer; Electricity connected; Cable connected
  • Home design: Single-family residence; One story
  • Exterior features: Composition roof; Lot approximately 0.19 acres (70' x 125')

Interior

  • Bathrooms: One full bathroom
  • Interior features: Central heating and central air conditioning

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/1.0-bath single-family listed at $228k.

Deal economics

  • At list price, monthly cash flow is $84 ($1k/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 $205k (10.1% below list).
  • Recommended offer: $205k (10.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% 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+, crime F.
  • 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.
  • Zoned schools: Pleasant Elementary (math 14% / reading 28%, grade F, #1,233 of 1,571 statewide, top 79%, 641 students, 85% FRL); Los Tules Middle (math 12% / reading 35%, grade F, #370 of 498 statewide, top 75%, 664 students, 86% FRL); Tulare Western High (math 18% / reading 56%, grade F, #578 of 1,170 statewide, top 51%, 1,933 students, 78% FRL).
  • Market conditions: Rents rising (+2.7%/yr); 355 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 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 $2k of loan paydown is wiped out by about $7k 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

  • Only 4 days on market — expect competitive offers; lowballing is unlikely to land.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $204,569 (10.1% below list)

Questions for the listing agent

  1. Built in 1963 — 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. 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. 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?
  5. 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.
  6. 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.
  7. 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
0.90%
Cap rate
6.74%
Cash-on-cash
1.58%
DSCR
1.07
GRM
9.3

CMA / ARV

ARV (on-the-fly)
$292,084
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1521 W Juliet Ave 0.10mi 3/2.0 1,032 (-3%) 1mo $157,500 $153 85
1502 W Maple Ave 0.17mi 3/2.0 1,050 (-2%) 13mo $330,000 $314 74
1800 W Merritt Ave 0.37mi 3/2.0 1,040 (-2%) 7mo $285,000 $274 69
1025 Belmont St 0.33mi 2/2.0 (-1) 1,085 (+2%) 11mo $275,000 $253 63
501 N California Ct 0.52mi 3/1.8 1,032 (-3%) 8mo $300,000 $291 60
1991 Country View Ave 0.41mi 3/2.0 1,166 (+9%) 11mo $318,000 $273 52
892 W Madalyn Ave 0.62mi 3/2.0 1,008 (-5%) 7mo $320,000 $317 52
1188 Palo Alto St 0.54mi 3/2.0 1,016 (-5%) 14mo $280,000 $276 51
2157 Dandelion Ave 0.51mi 3/2.0 1,175 (+10%) 10mo $340,000 $289 47
533 Huntington Ct 0.42mi 3/2.0 1,188 (+11%) 14mo $310,000 $261 46
800 N D St 0.62mi 4/1.0 (+1) 1,173 (+10%) 8mo $300,000 $256 43
1140 W King 0.73mi 2/1.0 (-1) 954 (-10%) 6mo $235,000 $246 39

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 · 2.67% rent growth · sell at horizon

5-year hold
IRR
-14.1%
Equity multiple
0.49×
Total profit
$-32,191
Equity at exit
$33,921
10-year hold
IRR
-5.9%
Equity multiple
0.63×
Total profit
$-23,885
Equity at exit
$19,670

Cash invested: $63,700 (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
355
Price-to-rent
9.3×

Monthly cashflow live

Estimated rent
$2,046 medium interval (Pro) →
Mortgage (P&I)
$1,193
Tax from tax record
$244 /mo · $2,932/yr
Insurance
$95
HOA
$0
Vacancy / Maint / Mgmt
$430
Net cashflow
$84

Break-even live

Break-even rent $1,939
Max offer price $227,500
Occupancy floor 91%

Sensitivity live

Price -10% $213 -5% $148 +0% $84 +5% $20 +10% $-45
Rent -10% $-78 -5% $3 +0% $84 +5% $165 +10% $246
Rate -1.0pp $198 -0.5pp $142 base $84 +0.5pp $25 +1.0pp $-35

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
$56,875
Closing costs
$6,825
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
1136 W Damron Ave Tulare, CA 3.0 2.0 1200 $2,000 $1.67 15d 1 0.25mi
1255 N H St Tulare, CA 2.0 1.0 700 $1,250 $1.79 15d 1 0.96mi
1516 Calaveras Ct Tulare, CA 4.0 2.0 1274 $2,000 $1.57 15d 1 1.15mi
1919 N Oaks St Tulare, CA 3.0 3.0 1380 $2,325 $1.68 15d 1 1.39mi

Listing history 5 events

  1. 2026-06-05
    statusdays on market $227,500 Pending 4 DOM
  2. 2026-06-03
    days on market $227,500 Active 3 DOM
  3. 2026-06-02
    days on market $227,500 Active 2 DOM
  4. 2026-06-01
    remarks 117-char remark
  5. 2026-06-01
    listed $227,500 Active 1 DOM

ⓘ 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
$2,932 · $244/mo
Projected year-2 tax
$2,932 · $244/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥106°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 36 unhealthy d/yr today · 39 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
$24,548
− Mortgage interest
−$12,744
− Property taxes
−$2,932
− Insurance
−$1,138
− Repairs & maintenance
−$1,964
− Management
−$1,964
− Depreciation
−$6,618
Taxable loss
−$2,811
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$675
After-tax cash flow
$1,682/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

-10.1% since first listed
3 events — show timeline
  • 2026-05-30 Listed $227,500 TCMLS
  • 2022-02-01 Sold (Public Records) $253,000 Public Records
  • 2022-02-01 Sold (MLS) $253,000 TCMLS

Property tax history

+11.2%/yr

Latest (2025): $2,932 · +0.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…