CashFlowRE
Sign in Sign up
26814 S Mooney Blvd Unit D140
B- Composite 68.65
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +8.7/10.0
  • ARV discount +7.5/15.0
  • Livability +3.6/5.0
  • Rent growth +3.3/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,000

26814 S Mooney Blvd Unit D140 · Visalia, CA 93277
3 bd · 2.0 ba · 1,097 sqft · Land · 133 Days on market
Built 2022 17 ac lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

All freshened up and move-in ready with new paint throughout! Space D140 is a spacious 3-bedroom, 2-bath mobile home is ideally situated on a desirable corner space and features a cozy entrance= Room to build an extended front deck! Located in the family-friendly Rancho Robles community, residents enjoy an impressive array of amenities, including a sparkling swimming pool, a 1,900-square-foot clubhouse with an assembly hall, kitchen, and fireplace, a large outdoor patio, community garden, and a convenient on-site laundry facility, ideal for events, gatherings, and everyday living. Rancho Robles residents are also fortunate to live alongside the 104-acre Mooney Grove Regional Park, offerin

Key facts

  • 17.18 acre lot
  • Parking
  • Community pool

Property features AI

Finance

  • Other: Lot approximately 17.18 acres (private property details); Directions: From Caldwell and Mooney. South on Mooney to Rancho Robles Mobile Home Park on east side of street.
  • HOA & community: Located in a mobile home park; Pool: private (community & private listed)

Exterior

  • Parking: Has carport (1 space); Attached carport; Driveway; Guest parking
  • Security: Carbon monoxide detector(s); Smoke detector(s)
  • Utilities: Public water; Public sewer; Electricity connected; Natural gas connected/available; Sewer connected
  • Home design: Manufactured in park (Double wide manufactured home); Single-story; No common walls; Updated/remodeled condition
  • Construction: Metal siding; Vertical siding; Pillar/post/pier foundation; Metal, rolled/hot mop and shingle roof; Model: Skyline - Amber Cove; Mobile home size approximately 19' x 56'
  • Exterior features: Awning(s); Garden; Covered front porch/porch; Private road frontage; Asphalt road surface; Private maintained road

Interior

  • Kitchen: Range; Dishwasher; Free-standing range; Gas range; Ice maker; Microwave; Oven; Refrigerator; Stainless steel appliances
  • Flooring: Carpet; Wood; Other
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central air; Ceiling fan(s); Natural gas heating
  • Interior features: Recessed lighting; Stone counters; Updated/remodeled interior
  • Laundry & utility: Common area laundry room

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 land listed at $139k.

Deal economics

  • At list price, monthly cash flow is $547 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $139k).
  • Recommended offer: $122k (12.0% below list) — sets the bar for market timing.
  • Cap rate 11.0% vs local median 3.3% in Visalia — 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 72/100 on livability (#196 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, employment B; Watch: amenities D, crime D-, cost of living 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.
  • Market conditions: Rents rising (+3.3%/yr); 233 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 73% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,447 units permitted in Tulare County in 2024 (307 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $961 of loan paydown is wiped out by about $4k 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.
  • At projected returns (-3.0% appreciation + 3.3% rent growth), your $39k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 133 days — a 12% lower offer ($122k) is reasonable based on typical stale-listing flexibility.
  • 3 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.
Recommended offer $122,320 (12.0% below list)

Questions for the listing agent

  1. It's been on market 133 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
1.37%
Cap rate
11.01%
Cash-on-cash
16.86%
DSCR
1.75
GRM
6.1

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.32% rent growth · sell at horizon

5-year hold
IRR
8.4%
Equity multiple
1.33×
Total profit
$12,953
Equity at exit
$20,725
10-year hold
IRR
18.0%
Equity multiple
2.51×
Total profit
$58,794
Equity at exit
$12,018

Cash invested: $38,920 (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 93277

Rents YoY
3.3%
Active inventory
233
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$1,908 high interval (Pro) →
Mortgage (P&I)
$729
Tax est. 1.5%
$174 /mo · $2,085/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$401
Net cashflow
$547

Break-even live

Break-even rent $1,216
Max offer price $139,000
Occupancy floor 66%

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
$34,750
Closing costs
$4,170
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3940 S Shady Ct Apt 107 Visalia, CA 2.0 2.0 950 $1,695 $1.78 43d 1 0.65mi
3940 S Shady Ct Unit 123 Visalia, CA 2.0 1.0 910 $1,695 $1.86 43d 1 0.65mi
3940 S Shady Ct Apt 223 Visalia, CA 2.0 2.0 910 $1,950 $2.14 43d 1 0.65mi
2546 W Victor Ct Unit 102 Visalia, CA 3.0 2.0 1200 $1,995 $1.66 43d 1 1.15mi
2401 W Sunnyside Ave Unit 2403 Visalia, CA 2.0 2.0 768 $1,600 $2.08 43d 1 1.21mi
3837 W Rialto Ave Visalia, CA 3.0 2.0 1475 $2,100 $1.42 43d 1 1.27mi
324 W Kimball Ave Visalia, CA 3.0 2.0 1297 $2,500 $1.93 13d 1 1.28mi
3909 W Nellis Ave Visalia, CA 3.0 2.0 1475 $2,100 $1.42 21d 1 1.29mi
3922 W Nellis Ave Visalia, CA 3.0 2.0 1475 $2,500 $1.69 43d 1 1.29mi
1917 W Whitendale Ave Unit 1917 Visalia, CA 2.0 2.0 1048 $1,295 $1.24 43d 1 1.31mi
232 W Caldwell Ave Unit 19 Visalia, CA 2.0 1.0 988 $1,325 $1.34 21d 1 1.39mi

Listing history 20 events

  1. 2026-06-18
    days on market $139,000 Active 133 DOM
  2. 2026-06-17
    days on market $139,000 Active 132 DOM
  3. 2026-06-16
    days on market $139,000 Active 131 DOM
  4. 2026-06-15
    days on market $139,000 Active 130 DOM
  5. 2026-06-14
    days on market $139,000 Active 128 DOM
  6. 2026-06-13
    days on market $139,000 Active 127 DOM
  7. 2026-06-10
    days on market $139,000 Active 125 DOM
  8. 2026-06-09
    days on market $139,000 Active 124 DOM
  9. 2026-06-08
    days on market $139,000 Active 123 DOM
  10. 2026-06-07
    days on market $139,000 Active 122 DOM
  11. 2026-06-03
    days on market $139,000 Active 118 DOM
  12. 2026-06-02
    days on market $139,000 Active 117 DOM
  13. 2026-06-01
    days on market $139,000 Active 116 DOM
  14. 2026-05-31
    days on market $139,000 Active 115 DOM
  15. 2026-05-30
    days on market $139,000 Active 114 DOM
  16. 2026-04-28
    status Active
  17. 2026-04-22
    status Pending
  18. 2026-01-30
    status Active
  19. 2026-01-30
    historical
  20. 2026-01-27
    listed $139,000 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$22,899
− Mortgage interest
−$7,786
− Property taxes
−$2,085
− Insurance
−$695
− Repairs & maintenance
−$1,832
− Management
−$1,832
− Depreciation
−$4,044
Taxable income
$4,625
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,110
After-tax cash flow
$5,453/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 — Visalia

Score
72/100
State rank
#196
US rank
#6351

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Visalia, CA
County
Tulare County · 323,826 people
City population
163,333
Metro
Visalia, CA
Population (ZIP)
53,985
Household income
$80,548
Rent vs Own
40.3% rent · 59.7% own
Severe rent burden
1896.0

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
Diverse neighborhood (Simpson 0.60)
Race & ethnicity
Hispanic / Latino 48% White 40% Two or more races 21% Asian 4% Black 2% Native American 2%
Hispanic origin (detail)
Mexican 44%
Common ancestry
Russian 3% Iranian 2% Italian 2%
Foreign-born
12% · Canada, China
Languages at home
73% English-only · Spanish 22% Chinese 2% 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
▼ -371.43%
Current HPI
310.349
Rent YoY
▲ 3.32%
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

5 events — show timeline
  • 2026-04-28 Relisted TCMLS
  • 2026-04-22 Pending TCMLS
  • 2026-01-30 Relisted TCMLS
  • 2026-01-30 Delisted TCMLS
  • 2026-01-27 Listed $139,000 TCMLS

Property tax history

-1.9%/yr

Latest (2021): $204 · -1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…