CashFlowRE
Sign in Sign up
826 Kimball Ln
C+ Composite 60.26
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 +21.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +6.7/10.0
  • 1% rule +4.4/10.0
  • 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

$184,900

826 Kimball Ln · Hanford, CA 93230
3 bd · 1.0 ba · 866 sqft · SingleFamily public records · 10 Days on market
Built 1939 7,437 sqft lot Est $241k · 23% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Rare Cottage/Bungalow fixer-upper opportunity in one of Hanford's most desirable neighborhoods! This 3-bedroom, 1-bath home is full of potential and located directly across from beautiful newer construction homes. Featuring an open floor plan, high ceilings, and a spacious lot, this property is the perfect canvas for an investor or buyer looking to add their personal touch. Conveniently located near freeway access, shopping, schools, restaurants, and new developments. Don't miss this incredible opportunity to transform this charming home into something special!

Key facts

  • Near schools
  • Open floor plan
  • Near shopping

Tags

OPEN FLOOR PLANHIGH CEILINGSSPACIOUS LOTFREEWAY ACCESSNEAR SHOPPINGNEAR SCHOOLS

Property features AI

Exterior

  • Parking: Driveway with space for 3 open vehicles
  • Utilities: Public water; Public sewer; Natural gas available and connected; Electricity connected; Water connected
  • Home design: Single-family residence; East-facing; Single-story; Fixer condition
  • Construction: Wood siding; Shingle roof; Other foundation; Built on a 0.17-acre lot (approx. 53.56 x 138.85)
  • Exterior features: Fenced backyard; Concrete road frontage on a city street; Publicly maintained road; Has a view

Interior

  • Kitchen: Gas range
  • Bathrooms: One three-quarter bathroom
  • Heating & cooling: Natural gas heating; Window air conditioning units
  • Interior features: Gas range; Wood-burning fireplace in the living room and dining 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/1.0-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $265 ($3k/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 $173k (6.4% below list).
  • Recommended offer: $173k (6.4% below list) — sets the bar for 1% rule.
  • Cap rate 8.0% 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; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 741 units permitted in Kings County in 2024 (307 in 5+ unit buildings).

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

  • Only 10 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $155k; 19% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1939 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $173,058 (6.4% below list)

Questions for the listing agent

  1. Built in 1939 — 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
0.94%
Cap rate
8.01%
Cash-on-cash
6.14%
DSCR
1.27
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$240,748
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1215 Washington St 0.08mi 2/1.0 (-1) 816 (-6%) 1mo $223,000 $273 81
821 Lincoln St 0.26mi 2/1.0 (-1) 864 (-0%) 5mo $230,000 $266 78
766 Lincoln St 0.34mi 3/1.0 875 (+1%) 6mo $267,000 $305 77
1261 State St 0.29mi 2/1.0 (-1) 859 (-1%) 12mo $260,000 $303 70
148 Walnut St 0.55mi 2/1.0 (-1) 828 (-4%) 5mo $230,000 $278 58
669 S 11 1/2 Ave 0.15mi 2/1.0 (-1) 782 (-10%) 21mo $145,000 $185 54
11360 Jones 0.66mi 3/2.0 940 (+8%) 22mo $255,000 $271 33
1132 W 7th St 0.69mi 2/1.0 (-1) 748 (-14%) 9mo $235,000 $314 32

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
-7.0%
Equity multiple
0.74×
Total profit
$-13,401
Equity at exit
$27,569
10-year hold
IRR
2.4%
Equity multiple
1.17×
Total profit
$8,794
Equity at exit
$15,987

Cash invested: $51,772 (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
8.9×

Monthly cashflow live

Estimated rent
$1,731 high interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$56 /mo · $668/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$363
Net cashflow
$265

Break-even live

Break-even rent $1,395
Max offer price $184,900
Occupancy floor 80%

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
$46,225
Closing costs
$5,547
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
11116 Kay Ln Hanford, CA 3.0 1.0 1008 $1,700 $1.69 21d 1 0.75mi
824 S Irwin St Hanford, CA 2.0 1.0 700 $1,395 $1.99 13d 1 0.89mi
412 Ford St Unit 2 Hanford, CA 2.0 1.0 725 $1,150 $1.59 21d 1 1.15mi
1012 Rodgers Rd Unit Rodgers-101214 Rodgers Hanford, CA 2.0 1.0 650 $1,050 $1.62 21d 1 1.44mi
201 E 11th St Unit C Hanford, CA 2.0 1.0 700 $1,295 $1.85 21d 1 1.49mi

Listing history 18 events

  1. 2026-06-16
    status $184,900 Pending 10 DOM
  2. 2026-06-16
    days on market $184,900 Active 10 DOM
  3. 2026-06-15
    days on market $184,900 Active 9 DOM
  4. 2026-06-14
    days on market $184,900 Active 7 DOM
  5. 2026-06-13
    days on market $184,900 Active 6 DOM
  6. 2026-06-10
    days on market $184,900 Active 4 DOM
  7. 2026-06-09
    days on market $184,900 Active 3 DOM
  8. 2026-06-08
    days on market $184,900 Active 2 DOM
  9. 2026-06-07
    remarks 567-char remark
  10. 2026-06-07
    pricedays on marketlisting id $184,900 Active 1 DOM
  11. 2026-06-05
    days on market $185,000 Active 13 DOM
  12. 2026-06-03
    days on market $185,000 Active 12 DOM
  13. 2026-06-02
    days on market $185,000 Active 11 DOM
  14. 2026-06-01
    days on market $185,000 Active 10 DOM
  15. 2026-05-31
    days on market $185,000 Active 9 DOM
  16. 2026-05-30
    pricedays on market $185,000 Active 8 DOM
  17. 2026-05-22
    listed $195,000 Active
  18. 2026-02-23
    soldstatus $155,000

ⓘ 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
$668 · $56/mo
Projected year-2 tax
$1,405 · $117/mo
Expected delta
+$738/yr (+$61/mo · 110.5%)

ⓘ 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 · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 31 unhealthy d/yr today · 35 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
$20,767
− Mortgage interest
−$10,357
− Property taxes
−$668
− Insurance
−$924
− Repairs & maintenance
−$1,661
− Management
−$1,661
− Depreciation
−$5,379
Taxable income
$116
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$28
After-tax cash flow
$3,150/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

+25.8% since first listed
2 events — show timeline
  • 2026-05-22 Listed $195,000 TCMLS
  • 2026-02-23 Sold (Public Records) $155,000 Public Records

Property tax history

-0.2%/yr

Latest (2025): $668 · +3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…