CashFlowRE
Sign in Sign up
10208 Haven Ln
B- Composite 65.72
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 +25.2/30.0
  • ARV discount +15.0/15.0
  • DSCR +8.3/10.0
  • 1% rule +5.5/10.0
  • Schools +3.6/10.0
  • Rent growth +3.2/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$210,000

10208 Haven Ln · Home Garden, CA 93230
3 bd · 2.0 ba · 1,738 sqft · SingleFamily public records · 58 Days on market
Built 1971 5,967 sqft lot Est $308k · 32% under

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

Listing remarks MLS

3 bd 2 bath home in need of TLC great for an investor or first time home buyer.

Key facts

  • Close to schools
  • Close to shopping
  • Conveniently located

Tags

CONVENIENTLY LOCATEDCLOSE TO SCHOOLSCLOSE TO SHOPPINGCLOSE TO MAJOR COMMUTER ROUTES

Property features AI

Exterior

  • Utilities: Electric service on; Public sewer; Public utilities
  • Home design: Single-family home; One story
  • Construction: Stucco exterior; Composition roof; Concrete foundation; Built using public records for living area
  • Exterior features: Urban lot setting; No solar

Interior

  • Flooring: Laminate; Tile
  • Bathrooms: 2 bathrooms
  • Heating & cooling: Central heat and air
  • Interior features: Laminate and tile flooring; Heating and central cooling
  • Laundry & utility: Indoor laundry

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/2.0-bath single-family listed at $210k.

Deal economics

  • At list price, monthly cash flow is $470 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $210k).
  • Recommended offer: $204k (3.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 49/100 on livability (#1,152 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+, crime B; Watch: amenities F, commute F, employment 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.
  • Zoned schools: Hanford High (1,549 students, 80% FRL).
  • Market conditions: Rents rising (+2.9%/yr); 430 active listings in the ZIP; 2 comparable units currently listed for rent nearby; solid renter incomes; 741 units permitted in Kings County in 2024 (307 in 5+ unit buildings).
  • This rent runs 35% 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 $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.

Negotiation context

  • It's been on market 58 days — a 3% lower offer ($204k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 9y 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.
  • Current owner paid $89k; list at $210k implies a 136% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $203,700 (3.0% below list)

Questions for the listing agent

  1. It's been on market 58 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.05%
Cap rate
8.98%
Cash-on-cash
9.60%
DSCR
1.43
GRM
7.9

CMA / ARV

ARV (on-the-fly)
$307,626
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
10811 Abby Ln 0.65mi 4/2.0 (+1) 1,878 (+8%) 3mo $329,900 $176 49
10042 Camino Ramon 0.46mi 4/2.0 (+1) 1,493 (-14%) 12mo $265,000 $177 40
9525 Garden Dr 0.69mi 3/2.0 1,522 (-12%) 19mo $305,000 $200 31

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
-2.0%
Equity multiple
0.92×
Total profit
$-4,438
Equity at exit
$31,312
10-year hold
IRR
7.5%
Equity multiple
1.56×
Total profit
$33,218
Equity at exit
$18,157

Cash invested: $58,800 (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
7.9×

Monthly cashflow live

Estimated rent
$2,206 medium interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$83 /mo · $1,000/yr
Insurance
$88
HOA
$0
Vacancy / Maint / Mgmt
$463
Net cashflow
$470

Break-even live

Break-even rent $1,610
Max offer price $210,000
Occupancy floor 74%

Sensitivity live

Price -10% $589 -5% $530 +0% $470 +5% $411 +10% $351
Rent -10% $296 -5% $383 +0% $470 +5% $557 +10% $645
Rate -1.0pp $576 -0.5pp $524 base $470 +0.5pp $416 +1.0pp $361

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
$52,500
Closing costs
$6,300
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
994 S Harris St Hanford, CA 3.0 2.0 1278 $1,650 $1.29 14d 1 0.89mi
1078 Buena Vista Ln Hanford, CA 3.0 2.5 1301 $2,200 $1.69 21d 1 1.49mi

Listing history 18 events

  1. 2026-06-18
    days on market $210,000 Active 58 DOM
  2. 2026-06-17
    days on market $210,000 Active 57 DOM
  3. 2026-06-16
    days on market $210,000 Active 56 DOM
  4. 2026-06-15
    days on market $210,000 Active 55 DOM
  5. 2026-06-14
    days on market $210,000 Active 53 DOM
  6. 2026-06-13
    days on market $210,000 Active 52 DOM
  7. 2026-06-10
    days on market $210,000 Active 50 DOM
  8. 2026-06-09
    days on market $210,000 Active 49 DOM
  9. 2026-06-08
    days on market $210,000 Active 48 DOM
  10. 2026-06-07
    days on market $210,000 Active 47 DOM
  11. 2026-06-03
    days on market $210,000 Active 43 DOM
  12. 2026-06-02
    days on market $210,000 Active 42 DOM
  13. 2026-06-01
    days on market $210,000 Active 41 DOM
  14. 2026-05-31
    days on market $210,000 Active 40 DOM
  15. 2026-05-30
    days on market $210,000 Active 39 DOM
  16. 2026-04-20
    listed $210,000 Active
  17. 2017-08-14
    soldstatus $89,000 79-char remark
    Show marketing remark (79 chars)

    3 bd 2 bath home in need of TLC great for an investor or first time home buyer.

  18. 2017-01-23
    listed $92,900 79-char remark
    Show marketing remark (79 chars)

    3 bd 2 bath home in need of TLC great for an investor or first time home buyer.

ⓘ 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
$1,000 · $83/mo
Projected year-2 tax
$1,596 · $133/mo
Expected delta
+$596/yr (+$50/mo · 59.5%)

ⓘ 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 ≥105°F today · 16 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
$26,468
− Mortgage interest
−$11,763
− Property taxes
−$1,000
− Insurance
−$1,050
− Repairs & maintenance
−$2,117
− Management
−$2,117
− Depreciation
−$6,109
Taxable income
$2,310
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$554
After-tax cash flow
$5,090/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 — Home Garden

Score
49/100
State rank
#1152
US rank
#25800

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Home Garden, CA
County
Kings County · 107,655 people
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

+126.0% since first listed
3 events — show timeline
  • 2026-04-20 Listed $210,000 FRESNOMLS
  • 2017-08-14 Sold (MLS) $89,000 KCBOR
  • 2017-01-23 Listed $92,900 KCBOR

Property tax history

-3.5%/yr

Latest (2025): $1,000 · +2.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…