10208 Haven Ln · Home Garden, CA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 5/10 · Moderate
- Est. fire insurance / yr
- $659 – $1,223
Heat risk 8/10 · Major
- Hot days now (above 105°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 10/10 · Severe
- Unhealthy air days now
- 49 days/yr
- Unhealthy air days in 30 yrs
- 50 days/yr
Risk factors via First Street. Map © Google.
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
🖨 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
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
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.
Questions for the listing agent
- 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?
- Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- IRR
- -2.0%
- Equity multiple
- 0.92×
- Total profit
- $-4,438
- Equity at exit
- $31,312
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-18days on market $210,000 Active 58 DOM
-
2026-06-17days on market $210,000 Active 57 DOM
-
2026-06-16days on market $210,000 Active 56 DOM
-
2026-06-15days on market $210,000 Active 55 DOM
-
2026-06-14days on market $210,000 Active 53 DOM
-
2026-06-13days on market $210,000 Active 52 DOM
-
2026-06-10days on market $210,000 Active 50 DOM
-
2026-06-09days on market $210,000 Active 49 DOM
-
2026-06-08days on market $210,000 Active 48 DOM
-
2026-06-07days on market $210,000 Active 47 DOM
-
2026-06-03days on market $210,000 Active 43 DOM
-
2026-06-02days on market $210,000 Active 42 DOM
-
2026-06-01days on market $210,000 Active 41 DOM
-
2026-05-31days on market $210,000 Active 40 DOM
-
2026-05-30days on market $210,000 Active 39 DOM
-
2026-04-20$210,000 Active
-
2017-08-14soldstatus $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.
-
2017-01-23$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
- 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
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
- 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 |
|---|---|---|
| Technology | 27 | $1,492B |
|
||
| Financial Services | 3 | $174B |
|
||
| Retail | 3 | $44B |
|
||
| Insurance | 3 | $26B |
|
||
| Media / Entertainment | 2 | $115B |
|
||
| Pharmaceuticals / Biotech | 2 | $62B |
|
||
Price history
+126.0% since first listed3 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%/yrLatest (2025): $1,000 · +2.3% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…