CashFlowRE
Sign in Sign up
1810 Hardcastle Ave
B- Composite 69.93
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 +26.7/30.0
  • ARV discount +15.0/15.0
  • DSCR +9.2/10.0
  • 1% rule +6.0/10.0
  • Livability +3.8/5.0
  • Schools +3.6/10.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$222,500

1810 Hardcastle Ave · Hanford, CA 93230
4 bd · 2.0 ba · 1,537 sqft · SingleFamily public records · 9 Days on market
Built 1940 9,000 sqft lot Est $381k · 42% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this charming 4 bedroom, 1 bath home offering approximately 1,537 sqft of living space in an established Hanford neighborhood. A welcoming covered front porch adds curb appeal and provides a relaxing place to enjoy the outdoors before stepping inside to a functional layout filled with natural light. The home features comfortable living spaces, a kitchen with ample cabinetry and counter space, and an adjoining dining area ideal for everyday meals and gatherings. Multiple bedrooms offer flexibility for family, guests, or a home office, while ceiling fans and generous windows enhance comfort throughout. One bathroom includes a convenient walk in shower, and the floor plan provides a practical flow across the home. A spacious utility and laundry area offers additional storage and flexible space that could serve as a workspace, hobby area, or extended living setup. The large lot provides plenty of room for outdoor enjoyment, gardening, or future improvements. In the backyard, a covered carport and workshop area provide excellent potential for parking, projects, equipment storage, or recreational use, along with additional detached storage structures for added versatility. Hanford continues to experience steady growth throughout Kings County with expanding residential development, new local businesses, and convenient access to employment centers across the Central Valley. Residents enjoy proximity to schools, parks, shopping, and dining while still benefiting from the charm of an established neighborhood. This property presents a great opportunity for buyers looking for space, flexibility, and potential in one of the Central Valley's steadily developing communities.

Key facts

  • Covered front porch
  • Ample cabinetry
  • Covered carport

Tags

COVERED FRONT PORCHAMPLE CABINETRYWALK IN SHOWERSPACIOUS UTILITY AREACOVERED CARPORTWORKSHOP AREA

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 4-bed/2.0-bath single-family listed at $222k.

Deal economics

  • At list price, monthly cash flow is $602 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $222k).
  • Cap rate 9.5% vs local median 3.9% in Hanford — 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 75/100 on livability (#121 in CA, #4,255 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, amenities B; Watch: crime D+, health & safety D+, cost of living F.
  • Hanford Joint Union High (urban): math 20% / reading 58% proficiency, ranked #765 of 1,400 in CA (top 55%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.9%/yr); 430 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals leasing fast (median 14d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 741 units permitted in Kings County in 2024 (307 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($76k/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.
  • At projected returns (-3.0% appreciation + 2.9% rent growth), your $62k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts 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 $50k; list at $222k implies a 349% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1940 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $222,500

Questions for the listing agent

  1. Built in 1940 — 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
1.10%
Cap rate
9.54%
Cash-on-cash
11.60%
DSCR
1.52
GRM
7.6

CMA / ARV

ARV (on-the-fly)
$381,176
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2083 Parker Pl 0.32mi 3/2.0 (-1) 1,441 (-6%) 1mo $345,000 $239 68
1915 Valley Spring Ave 0.49mi 3/2.0 (-1) 1,494 (-3%) 1mo $370,000 $248 66
413 E Terrace Dr 0.29mi 3/2.0 (-1) 1,402 (-9%) 1mo $350,000 $250 66
975 Salem Dr 0.41mi 3/2.0 (-1) 1,392 (-9%) 1mo $340,000 $244 59
100 W Terrace Dr 0.60mi 3/— (-1) 1,616 (+5%) 1mo $320,000 $198 58
969 Lakewood Dr 0.58mi 3/2.0 (-1) 1,420 (-8%) 1mo $355,000 $250 54
1340 Waterview St 0.64mi 4/2.0 1,727 (+12%) 1mo $405,000 $235 49
1175 Levich Cir 0.53mi 3/2.0 (-1) 1,318 (-14%) 0mo $305,000 $231 46
924 Greenwood 0.63mi 3/2.0 (-1) 1,348 (-12%) 1mo $374,250 $278 44
2002 N Woodridge 0.56mi 3/1.0 (-1) 1,337 (-13%) 0mo $330,000 $247 43
2275 E Lemmon Way 0.62mi 3/2.0 (-1) 1,308 (-15%) 1mo $356,000 $272 41
2403 Cherrywood Ct 0.74mi 4/2.0 1,311 (-15%) 2mo $357,000 $272 40

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 · 2.87% rent growth · sell at horizon

5-year hold
IRR
0.8%
Equity multiple
1.03×
Total profit
$1,906
Equity at exit
$33,175
10-year hold
IRR
10.3%
Equity multiple
1.79×
Total profit
$49,395
Equity at exit
$19,238

Cash invested: $62,300 (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 93230

Rents YoY
2.9%
Active inventory
430
Price-to-rent
7.6×

Monthly cashflow live

Estimated rent
$2,450 high interval (Pro) →
Mortgage (P&I)
$1,167
Tax from tax record
$74 /mo · $886/yr
Insurance
$93
HOA
$0
Vacancy / Maint / Mgmt
$515
Net cashflow
$602

Break-even live

Break-even rent $1,688
Max offer price $222,500
Occupancy floor 70%

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
$55,625
Closing costs
$6,675
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2103 Beechwood Ct Hanford, CA 3.0 2.0 1885 $2,375 $1.26 13d 1 0.35mi
2144 Beechwood Ct Hanford, CA 3.0 2.0 1466 $1,950 $1.33 13d 1 0.40mi
SAND CYN Outside Area (Inside Ca), CA 2.0–3.0 2.0 949 $2,809 $2.96 13d 3 0.44mi
2337 N 10th Ave Hanford, CA 3.0 2.0 1248 $1,795 $1.44 13d 1 0.68mi
2403 Cherrywood Ct Hanford, CA 4.0 2.0 1311 $2,450 $1.87 13d 1 0.73mi
2427 Cherrywood Ct Hanford, CA 5.0 2.5 2229 $2,650 $1.19 13d 1 0.79mi
1603 Middleton St Hanford, CA 3.0 3.0 2118 $3,500 $1.65 13d 1 0.91mi
1373 Van Ct Hanford, CA 3.0 2.0 1236 $1,900 $1.54 21d 1 1.04mi
1920 N 11th Ave Hanford, CA 3.0 2.0 1500 $1,650 $1.10 21d 1 1.09mi
345 Hanford, CA 3.0 2.0 1509 $2,400 $1.59 13d 1 1.33mi

Listing history 7 events

  1. 2026-03-13
    status Pending
  2. 2026-03-13
    price $222,500
  3. 2026-03-12
    status Pending 1699-char remark
    Show marketing remark (1699 chars)

    Welcome to this charming 4 bedroom, 1 bath home offering approximately 1,537 sqft of living space in an established Hanford neighborhood. A welcoming covered front porch adds curb appeal and provides a relaxing place to enjoy the outdoors before stepping inside to a functional layout filled with natural light. The home features comfortable living spaces, a kitchen with ample cabinetry and counter space, and an adjoining dining area ideal for everyday meals and gatherings. Multiple bedrooms offer flexibility for family, guests, or a home office, while ceiling fans and generous windows enhance comfort throughout. One bathroom includes a convenient walk in shower, and the floor plan provides a practical flow across the home. A spacious utility and laundry area offers additional storage and flexible space that could serve as a workspace, hobby area, or extended living setup. The large lot provides plenty of room for outdoor enjoyment, gardening, or future improvements. In the backyard, a covered carport and workshop area provide excellent potential for parking, projects, equipment storage, or recreational use, along with additional detached storage structures for added versatility. Hanford continues to experience steady growth throughout Kings County with expanding residential development, new local businesses, and convenient access to employment centers across the Central Valley. Residents enjoy proximity to schools, parks, shopping, and dining while still benefiting from the charm of an established neighborhood. This property presents a great opportunity for buyers looking for space, flexibility, and potential in one of the Central Valley's steadily developing communities.

  4. 2026-03-12
    price $222,500 1699-char remark
    Show marketing remark (1699 chars)

    Welcome to this charming 4 bedroom, 1 bath home offering approximately 1,537 sqft of living space in an established Hanford neighborhood. A welcoming covered front porch adds curb appeal and provides a relaxing place to enjoy the outdoors before stepping inside to a functional layout filled with natural light. The home features comfortable living spaces, a kitchen with ample cabinetry and counter space, and an adjoining dining area ideal for everyday meals and gatherings. Multiple bedrooms offer flexibility for family, guests, or a home office, while ceiling fans and generous windows enhance comfort throughout. One bathroom includes a convenient walk in shower, and the floor plan provides a practical flow across the home. A spacious utility and laundry area offers additional storage and flexible space that could serve as a workspace, hobby area, or extended living setup. The large lot provides plenty of room for outdoor enjoyment, gardening, or future improvements. In the backyard, a covered carport and workshop area provide excellent potential for parking, projects, equipment storage, or recreational use, along with additional detached storage structures for added versatility. Hanford continues to experience steady growth throughout Kings County with expanding residential development, new local businesses, and convenient access to employment centers across the Central Valley. Residents enjoy proximity to schools, parks, shopping, and dining while still benefiting from the charm of an established neighborhood. This property presents a great opportunity for buyers looking for space, flexibility, and potential in one of the Central Valley's steadily developing communities.

  5. 2026-03-04
    listed $220,000 Active
    Show marketing remark (1699 chars)

    Welcome to this charming 4 bedroom, 1 bath home offering approximately 1,537 sqft of living space in an established Hanford neighborhood. A welcoming covered front porch adds curb appeal and provides a relaxing place to enjoy the outdoors before stepping inside to a functional layout filled with natural light. The home features comfortable living spaces, a kitchen with ample cabinetry and counter space, and an adjoining dining area ideal for everyday meals and gatherings. Multiple bedrooms offer flexibility for family, guests, or a home office, while ceiling fans and generous windows enhance comfort throughout. One bathroom includes a convenient walk in shower, and the floor plan provides a practical flow across the home. A spacious utility and laundry area offers additional storage and flexible space that could serve as a workspace, hobby area, or extended living setup. The large lot provides plenty of room for outdoor enjoyment, gardening, or future improvements. In the backyard, a covered carport and workshop area provide excellent potential for parking, projects, equipment storage, or recreational use, along with additional detached storage structures for added versatility. Hanford continues to experience steady growth throughout Kings County with expanding residential development, new local businesses, and convenient access to employment centers across the Central Valley. Residents enjoy proximity to schools, parks, shopping, and dining while still benefiting from the charm of an established neighborhood. This property presents a great opportunity for buyers looking for space, flexibility, and potential in one of the Central Valley's steadily developing communities.

  6. 2026-03-04
    listed $220,000 Active 1699-char remark
    Show marketing remark (1699 chars)

    Welcome to this charming 4 bedroom, 1 bath home offering approximately 1,537 sqft of living space in an established Hanford neighborhood. A welcoming covered front porch adds curb appeal and provides a relaxing place to enjoy the outdoors before stepping inside to a functional layout filled with natural light. The home features comfortable living spaces, a kitchen with ample cabinetry and counter space, and an adjoining dining area ideal for everyday meals and gatherings. Multiple bedrooms offer flexibility for family, guests, or a home office, while ceiling fans and generous windows enhance comfort throughout. One bathroom includes a convenient walk in shower, and the floor plan provides a practical flow across the home. A spacious utility and laundry area offers additional storage and flexible space that could serve as a workspace, hobby area, or extended living setup. The large lot provides plenty of room for outdoor enjoyment, gardening, or future improvements. In the backyard, a covered carport and workshop area provide excellent potential for parking, projects, equipment storage, or recreational use, along with additional detached storage structures for added versatility. Hanford continues to experience steady growth throughout Kings County with expanding residential development, new local businesses, and convenient access to employment centers across the Central Valley. Residents enjoy proximity to schools, parks, shopping, and dining while still benefiting from the charm of an established neighborhood. This property presents a great opportunity for buyers looking for space, flexibility, and potential in one of the Central Valley's steadily developing communities.

  7. 1991-08-21
    soldstatus $49,500

ⓘ 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
$886 · $74/mo
Projected year-2 tax
$1,691 · $141/mo
Expected delta
+$805/yr (+$67/mo · 90.8%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥105°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 49 unhealthy d/yr today · 50 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
$29,404
− Mortgage interest
−$12,463
− Property taxes
−$886
− Insurance
−$1,112
− Repairs & maintenance
−$2,352
− Management
−$2,352
− Depreciation
−$6,473
Taxable income
$3,765
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$904
After-tax cash flow
$6,326/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
Hanford Joint Union High
NCES district ID
0616500
Math proficiency
20% ▲ 1.00%
Reading proficiency
58% ▬ 0.00%
Median HH income
$47,265
Composite
35.8/100
National rank
#9626
State rank
#765 of 1400 in CA

Livability — Hanford

Score
75/100
State rank
#121
US rank
#4255

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Hanford, CA
County
Kings County · 107,655 people
City population
69,684
Metro
Hanford-Corcoran, CA
Population (ZIP)
69,684
Household income
$76,023
Rent vs Own
38.7% rent · 61.3% own
Severe rent burden
2081.0

Population outlook (Kings County) Hauer SSP2

Today (2025)
147,136 people
By 2030
145,623 · -1.0%
By 2040
146,017 · -0.8%
By 2050
145,239 · -1.3%
By 2075
131,479 · -10.6%
By 2100
103,967 · -29.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
Hispanic / Latino 52% White 35% Two or more races 19% Black 5% Asian 3% Native American 2%
Hispanic origin (detail)
Mexican 49%
Common ancestry
Russian 6% Italian 2% Lithuanian 1%
Foreign-born
17% · Canada
Languages at home
65% English-only · Spanish 31% Other Indo-European 2% Tagalog/Filipino 2%

Political lean MEDSL · Kings

2024 margin
Strong R (+23.0) · D 37.4% · R 60.4% · Other 2.2%
2008→2024 swing
-8.9pp toward R · 2008: -14.1pp · 2024: -23.0pp
All cycles
2024: R+23.0 2020: R+12.2 2016: R+14.1 2012: R+16.3 2008: R+14.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -267.79%
Current HPI
321.3409
Rent YoY
▲ 2.87%
Metro
Hanford-Corcoran, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+349.5% since first listed
7 events — show timeline
  • 2026-03-13 Pending KCBOR
  • 2026-03-13 Price Changed $222,500 KCBOR
  • 2026-03-12 Pending TCMLS
  • 2026-03-12 Price Changed $222,500 TCMLS
  • 2026-03-04 Listed $220,000 KCBOR
  • 2026-03-04 Listed $220,000 TCMLS
  • 1991-08-21 Sold (Public Records) $49,500 Public Records

Property tax history

+1.7%/yr

Latest (2025): $886 · +3.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…