CashFlowRE
Sign in Sign up
1255 W Grangeville Space# 53 Blvd
B Composite 70.55
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • 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

$99,000

1255 W Grangeville Space# 53 Blvd · Hanford, CA 93230
2 bd · 2.0 ba · 1,536 sqft · Land · 8 Days on market
Built 1971 9.17 ac lot $701/mo HOA · 31% of rent

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

Listing remarks MLS

Charming 2/2 mobile in Tara Mobile Estates, 55+ community! Well maintained double wide that features spacious rooms, a cozy fireplace in the living room, formal dining area and breakfast nook. Outdoor garden area including a shed in the backyard for all your storage needs, entertaining area great for enjoying the day, and relaxing with friends.

Key facts

  • Premium location
  • Natural light
  • Pond views

Tags

POND VIEWSOPEN-CONCEPT FLOOR PLANNATURAL LIGHTPREMIUM LOCATION

Property features AI

Finance

  • Other: Directions: From 12th & Grangeville, east on Grangeville, pull into park and drive straight ahead; property will be on the right.
  • HOA & community: Monthly association fee (listed): $701; Located in a senior community; Park name: Oak Manor

Exterior

  • Parking: Detached garage with 1 parking space
  • Utilities: Public water; Public sewer
  • Home design: Manufactured home (residential); Single-story
  • Exterior features: Covered porch; Composition roof; Located on a city street

Interior

  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Vaulted ceilings; Gas water heater
  • Laundry & utility: Dedicated 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 2-bed/2.0-bath land listed at $99k.

Deal economics

  • At list price, monthly cash flow is $383 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $99k).
  • Cap rate 10.9% 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); 434 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 15d 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).
  • 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 $684 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 2.9% rent growth), your $28k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 47 sale attempts since 13y ago; this cycle's ask is 98% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $52k; list at $99k implies a 90% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 31% of rent.
  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $99,000

Questions for the listing agent

  1. Built in 1971 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  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
2.26%
Cap rate
10.93%
Cash-on-cash
16.56%
DSCR
1.74
GRM
3.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 2.87% rent growth · sell at horizon

5-year hold
IRR
7.8%
Equity multiple
1.31×
Total profit
$8,497
Equity at exit
$14,761
10-year hold
IRR
17.2%
Equity multiple
2.42×
Total profit
$39,466
Equity at exit
$8,560

Cash invested: $27,720 (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
434
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$2,238 high interval (Pro) →
Mortgage (P&I)
$519
Tax est. 1.5%
$124 /mo · $1,485/yr
Insurance
$41
HOA
$701
Vacancy / Maint / Mgmt
$470
Net cashflow
$383

Break-even live

Break-even rent $1,753
Max offer price $99,000
Occupancy floor 78%

Sensitivity live

Price -10% $451 -5% $417 +0% $383 +5% $348 +10% $314
Rent -10% $206 -5% $294 +0% $383 +5% $471 +10% $559
Rate -1.0pp $432 -0.5pp $408 base $383 +0.5pp $357 +1.0pp $331

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
$24,750
Closing costs
$2,970
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
630 Neville St Hanford, CA 2.0 1.0 1399 $1,550 $1.11 22d 1 0.56mi
1920 N 11th Ave Hanford, CA 3.0 2.0 1500 $1,650 $1.10 22d 1 0.66mi
1603 Middleton St Hanford, CA 3.0 3.0 2118 $3,500 $1.65 15d 1 0.74mi
2068 W Merritt St Hanford, CA 3.0 2.0 1332 $2,200 $1.65 22d 1 0.93mi
140 W Terrace Dr Hanford, CA 2.0 2.0 1664 $1,995 $1.20 22d 1 1.07mi
1975 W Escher Dr Hanford, CA 3.0 2.0 1450 $2,750 $1.90 15d 1 1.24mi
2430 W Mallard Ln Hanford, CA 3.0 2.0 1898 $2,500 $1.32 3d 1 1.34mi
2445 W Mallard Ln Hanford, CA 3.0 2.0 1780 $2,395 $1.35 4d 1 1.34mi
2331 Vineyard Ct Hanford, CA 3.0 2.0 1642 $3,000 $1.83 3d 1 1.38mi
345 Hanford, CA 3.0 2.0 1509 $2,400 $1.59 15d 1 1.43mi
2563 Chianti Way Hanford, CA 3.0 2.0 1486 $2,700 $1.82 3d 1 1.46mi

HOA detail

Monthly dues
$701 · $8,412/yr

Listing history 50 events

  1. 2026-06-21
    days on market $99,000 Active 8 DOM
  2. 2026-06-19
    days on market $99,000 Active 6 DOM
  3. 2026-06-18
    days on market $99,000 Active 5 DOM
  4. 2026-06-17
    days on market $99,000 Active 4 DOM
  5. 2026-06-16
    days on market $99,000 Active 3 DOM
  6. 2026-06-15
    days on market $99,000 Active 2 DOM
  7. 2026-06-14
    pricedays on marketlisting id $99,000 Active 1 DOM
  8. 2026-06-13
    days on market $100,000 Active 24 DOM
  9. 2026-06-10
    days on market $100,000 Active 22 DOM
  10. 2026-06-09
    days on market $100,000 Active 21 DOM
  11. 2026-06-08
    days on market $100,000 Active 20 DOM
  12. 2026-06-07
    days on market $100,000 Active 19 DOM
  13. 2026-06-05
    days on market $100,000 Active 16 DOM
  14. 2026-06-03
    days on market $100,000 Active 15 DOM
  15. 2026-06-02
    days on market $100,000 Active 14 DOM
  16. 2026-06-01
    days on market $100,000 Active 13 DOM
  17. 2026-05-31
    days on market $100,000 Active 12 DOM
  18. 2026-05-30
    days on market $100,000 Active 11 DOM
  19. 2021-08-10
    soldstatus $52,000 346-char remark
    Show marketing remark (346 chars)

    Charming 2/2 mobile in Tara Mobile Estates, 55+ community! Well maintained double wide that features spacious rooms, a cozy fireplace in the living room, formal dining area and breakfast nook. Outdoor garden area including a shed in the backyard for all your storage needs, entertaining area great for enjoying the day, and relaxing with friends.

  20. 2021-06-25
    soldstatus $72,500 470-char remark
    Show marketing remark (470 chars)

    This 2 bedroom 2 bathroom home is located in Tara Estates where included amenities include a community clubhouse, pool/spa, pond, and a quiet neighborhood to enjoy. The mobile on space 41 is spacious, meticulously maintained, and includes brand new carpet in both bedrooms, and spacious updated bathrooms. Enjoy the sound and view of the fountain in the pond from your cozy front porch area. A small outdoor space in the back includes retractable awning and fruit trees.

  21. 2021-05-26
    listed $49,900 346-char remark
    Show marketing remark (346 chars)

    Charming 2/2 mobile in Tara Mobile Estates, 55+ community! Well maintained double wide that features spacious rooms, a cozy fireplace in the living room, formal dining area and breakfast nook. Outdoor garden area including a shed in the backyard for all your storage needs, entertaining area great for enjoying the day, and relaxing with friends.

  22. 2021-04-29
    soldstatus $45,000
  23. 2021-04-29
    soldstatus $45,000
  24. 2021-04-29
    soldstatus $45,000
  25. 2021-04-05
    listed $64,000 470-char remark
    Show marketing remark (470 chars)

    This 2 bedroom 2 bathroom home is located in Tara Estates where included amenities include a community clubhouse, pool/spa, pond, and a quiet neighborhood to enjoy. The mobile on space 41 is spacious, meticulously maintained, and includes brand new carpet in both bedrooms, and spacious updated bathrooms. Enjoy the sound and view of the fountain in the pond from your cozy front porch area. A small outdoor space in the back includes retractable awning and fruit trees.

  26. 2021-02-11
    listed $52,500
  27. 2021-02-10
    listed $52,500
  28. 2021-01-29
    soldstatus $60,000
  29. 2021-01-21
    soldstatus $35,000
  30. 2021-01-15
    listed $70,000
  31. 2020-12-04
    listed $62,500
  32. 2020-11-13
    soldstatus $62,500
  33. 2020-11-13
    soldstatus $35,000
  34. 2020-10-09
    listed $65,000
  35. 2020-09-08
    listed $35,000
  36. 2020-08-10
    soldstatus $35,000
  37. 2020-06-16
    soldstatus $72,000
  38. 2020-05-15
    listed $73,000
  39. 2020-05-11
    listed $73,000
  40. 2020-03-19
    listed $35,000
  41. 2020-03-11
    listed $39,900
  42. 2019-05-06
    soldstatus $64,500
  43. 2019-03-05
    listed $69,900
  44. 2018-12-10
    soldstatus $39,000
  45. 2018-12-10
    soldstatus $39,000
  46. 2018-09-10
    soldstatus $15,000
  47. 2018-09-07
    soldstatus $15,000
  48. 2018-07-30
    soldstatus $64,000
  49. 2018-07-30
    soldstatus $64,000
  50. 2018-07-27
    soldstatus $42,000

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

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 · 15 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
$26,852
− Mortgage interest
−$5,546
− Property taxes
−$1,485
− Insurance
−$495
− Repairs & maintenance
−$2,148
− Management
−$2,148
− HOA
−$8,412
− Depreciation
−$2,880
Taxable income
$3,738
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$897
After-tax cash flow
$3,694/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

-93.6% since first listed
91 events — show timeline
  • 2021-08-10 Sold (MLS) $52,000 KCBOR
  • 2021-06-25 Sold (MLS) $72,500 KCBOR
  • 2021-05-26 Listed $49,900 KCBOR
  • 2021-04-29 Sold (MLS) $45,000 TCMLS
  • 2021-04-29 Sold (MLS) $45,000 KCBOR
  • 2021-04-29 Sold (MLS) $45,000 FRESNOMLS
  • 2021-04-05 Listed $64,000 KCBOR
  • 2021-02-11 Listed $52,500 FRESNOMLS
  • 2021-02-10 Listed $52,500 KCBOR
  • 2021-01-29 Sold (MLS) $60,000 KCBOR
  • 2021-01-21 Sold (MLS) $35,000 KCBOR
  • 2021-01-15 Listed $70,000 KCBOR
  • 2020-12-04 Listed $62,500 KCBOR
  • 2020-11-13 Sold (MLS) $35,000 KCBOR
  • 2020-11-13 Sold (MLS) $62,500 KCBOR
  • 2020-10-09 Listed $65,000 KCBOR
  • 2020-09-08 Listed $35,000 KCBOR
  • 2020-08-10 Sold (MLS) $35,000 KCBOR
  • 2020-06-16 Sold (MLS) $72,000 KCBOR
  • 2020-05-15 Listed $73,000 KCBOR
  • 2020-05-11 Listed $73,000 KCBOR
  • 2020-03-19 Listed $35,000 KCBOR
  • 2020-03-11 Listed $39,900 KCBOR
  • 2019-05-06 Sold (MLS) $64,500 KCBOR
  • 2019-03-05 Listed $69,900 KCBOR
  • 2018-12-10 Sold (MLS) $39,000 KCBOR
  • 2018-12-10 Sold (MLS) $39,000 TCMLS
  • 2018-09-10 Sold (MLS) $15,000 KCBOR
  • 2018-09-07 Sold (MLS) $15,000 KCBOR
  • 2018-07-30 Sold (MLS) $64,000 KCBOR
  • 2018-07-30 Sold (MLS) $64,000 FRESNOMLS
  • 2018-07-27 Sold (MLS) $42,000 KCBOR
  • 2018-07-24 Listed $17,000 KCBOR
  • 2018-06-22 Sold (MLS) $22,500 TCMLS
  • 2018-06-22 Sold (MLS) $22,500 KCBOR
  • 2018-06-13 Sold (MLS) $15,500 TCMLS
  • 2018-06-12 Sold (MLS) $15,500 KCBOR
  • 2018-06-07 Listed $64,900 FRESNOMLS
  • 2018-06-02 Listed $39,000 KCBOR
  • 2018-06-02 Listed $39,000 TCMLS
  • 2018-05-30 Listed $64,900 KCBOR
  • 2018-05-22 Listed $15,000 KCBOR
  • 2018-05-17 Listed $25,000 TCMLS
  • 2018-05-14 Listed $25,000 KCBOR
  • 2018-05-11 Sold (MLS) $35,000 KCBOR
  • 2018-04-11 Sold (MLS) $42,000 KCBOR
  • 2018-04-11 Sold (MLS) $42,000 FRESNOMLS
  • 2018-04-02 Listed $42,000 KCBOR
  • 2018-03-30 Sold (MLS) $21,000 KCBOR
  • 2018-03-11 Listed $17,500 TCMLS
  • 2018-03-08 Listed $17,500 KCBOR
  • 2018-02-24 Listed $25,000 KCBOR
  • 2018-02-15 Listed $35,000 KCBOR
  • 2018-01-20 Listed $24,950 KCBOR
  • 2018-01-10 Listed $17,000 KCBOR
  • 2017-11-13 Listed $45,000 KCBOR
  • 2017-11-13 Listed $45,000 FRESNOMLS
  • 2017-11-10 Sold (MLS) $14,000 KCBOR
  • 2017-11-01 Sold (MLS) $35,000 KCBOR
  • 2017-10-19 Sold (MLS) $40,000 KCBOR
  • 2017-09-02 Listed $21,000 KCBOR
  • 2017-08-24 Listed $49,950 KCBOR
  • 2017-08-04 Listed $48,000 KCBOR
  • 2017-07-06 Sold (MLS) $35,000 KCBOR
  • 2017-06-12 Sold (MLS) $38,000 KCBOR
  • 2017-05-12 Sold (MLS) $37,000 KCBOR
  • 2017-04-10 Listed $40,000 KCBOR
  • 2017-04-06 Listed $44,000 KCBOR
  • 2017-03-27 Listed $39,000 KCBOR
  • 2017-01-24 Listed $42,500 KCBOR
  • 2016-09-26 Sold (MLS) $17,000 KCBOR
  • 2016-08-11 Listed $17,000 KCBOR
  • 2016-03-10 Sold (MLS) $17,500 KCBOR
  • 2015-12-07 Listed $17,500 KCBOR
  • 2015-11-12 Sold (MLS) $35,000 KCBOR
  • 2015-11-06 Sold (MLS) $17,500 KCBOR
  • 2015-10-01 Listed $17,500 KCBOR
  • 2015-10-01 Listed $39,000 KCBOR
  • 2015-08-05 Listed $29,950 KCBOR
  • 2015-06-01 Listed $42,950 KCBOR
  • 2015-05-28 Sold (MLS) $65,000 KCBOR
  • 2015-05-26 Sold (MLS) $25,000 KCBOR
  • 2015-05-15 Sold (MLS) $23,500 KCBOR
  • 2015-03-19 Sold (MLS) $15,000 KCBOR
  • 2015-03-06 Listed $40,000 KCBOR
  • 2015-01-29 Listed $69,500 KCBOR
  • 2014-06-11 Sold (MLS) $30,000 KCBOR
  • 2014-04-25 Listed $25,000 KCBOR
  • 2013-12-04 Listed $35,000 KCBOR
  • 2013-11-14 Sold (MLS) $20,000 KCBOR
  • 1992-02-14 Sold (Public Records) $818,000 Public Records

Property tax history

+1.9%/yr

Latest (2025): $32,482 · +3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…