2205 W Acacia Ave #163 · Hemet, 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 6/10 · Moderate
- Est. fire insurance / yr
- $659 – $1,223
Heat risk 7/10 · Major
- Hot days now (above 104°F)
- 6 days/yr
- Hot days in 30 yrs
- 19 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 6/10 · Moderate
- Unhealthy air days now
- 9 days/yr
- Unhealthy air days in 30 yrs
- 11 days/yr
Risk factors via First Street. Map © Google.
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 +29.2/30.0
- DSCR +10.0/10.0
- 1% rule +7.6/10.0
- Condition / age +4.0/5.0
- Rent growth +3.4/5.0
- Livability +2.6/5.0
- Schools +2.5/10.0
- ARV discount +0.0/15.0
- Appreciation +0.0/10.0
$187,900
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Like new 3 bedroom 2 bath manufactured home with mountain view from the brick-accented front porch, located in ALL-AGE Villa Del Sol Mobile Home Estates within close proximity to restaurants and shopping. Open great room style living area with high ceilings, vinyl plank flooring, and ceiling fan. Spacious kitchen has island breakfast bar, standing pantry, farmhouse-style sink with decorative glass/tile backsplash, and stainless steal appliances including 5-burner gas stove, dishwasher, and refrigerator. Master bedroom boasts a walk-in closet and ceiling fan, and en suite bathroom with accessible shower and dual-sink vanity. All bedrooms have convenient center-ceiling light fixtures. Full guest bath has ample counter space and built-in medicine cabinet. Inside laundry includes washer/dryer. Extra tall carport to accommodate over-size vehicle with lattice privacy screening, vinyl fencing, and electric car charging station. Easy care rockscape landscaping and large shed. Security front and side screen doors and home automated HVAC and security system. Gated family park. Amenities include: Swimming pool (heated during summer), spa, Club house with banquet facilities, billiard room with ice hockey and ping pong tables, Community Laundry Facilities, Boat/RV Storage ($35/mo), kids’ playground and picnic area.
Key facts
- Island breakfast bar
- Walk in closet
- Mountain view
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath manufactured listed at $188k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $655 ($8k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $188k).
- Recommended offer: $177k (6.0% below list) — sets the bar for market timing.
- Cap rate 10.5% vs local median 4.8% in Hemet — 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 51/100 on livability (#1,056 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: crime D+, schools F, amenities F.
- Hemet Unified (suburban): math 19% / reading 41% proficiency, ranked #360 of 517 in CA (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
- Market conditions: Rents rising (+3.7%/yr); 291 active listings in the ZIP; 34 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); 9,195 units permitted in Riverside County in 2024 (1,512 in 5+ unit buildings).
- This rent runs 44% of the median local income ($64k/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.
- Riverside County population projected at +22% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- At projected returns (-3.0% appreciation + 3.7% rent growth), your $53k cash investment doubles in ~8 years — after that, you're playing with house money.
Negotiation context
- It's been on market 90 days — a 6% lower offer ($177k) is reasonable based on typical stale-listing flexibility.
- 3 sale attempts since 3y ago; this cycle's ask has dropped $17k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Risks & watch-outs
- Climate carrying-cost: major wildfire risk; extreme-heat days projected 6→19/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 90 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- 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?
- 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?
- 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
- 1.26% ✓
- Cap rate
- 10.48%
- Cash-on-cash
- 14.94%
- DSCR
- 1.66
- GRM
- 6.6
CMA / ARV
- ARV (median comp)
- $144,752
- List price
- $187,900
- Delta
- 29.81%
- Verdict
- OVERPRICED
- Comps
- 20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 2205 W Acacia Ave #189 | 0.15mi | 3/2.0 | 1,600 (-1%) | 4mo | $197,000 | $123 | 88 |
| 2205 W Acacia Ave #195 | 0.15mi | 4/2.0 (+1) | 1,440 (-11%) | 3mo | $204,900 | $142 | 67 |
| 575 S Lyon Ave #34 | 0.23mi | 2/2.0 (-1) | 1,440 (-11%) | 1mo | $62,900 | $44 | 64 |
| 2205 acacia #62 | 0.18mi | 2/2.0 (-1) | 1,400 (-14%) | 1mo | $73,000 | $52 | 64 |
| 903 Santa Teresa | 0.50mi | 2/2.0 (-1) | 1,736 (+7%) | 3mo | $230,000 | $132 | 57 |
| 1470 San Marcos | 0.72mi | 2/2.0 (-1) | 1,600 (-1%) | 4mo | $221,000 | $138 | 56 |
| 942 Santa Elena | 0.60mi | 2/1.5 (-1) | 1,503 (-7%) | 0mo | $144,000 | $96 | 53 |
| 380 Santa Lucia Dr | 0.48mi | 2/2.0 (-1) | 1,800 (+11%) | 4mo | $160,000 | $89 | 51 |
| 1445-#88 W Florida | 0.71mi | 3/2.0 | 1,440 (-11%) | 1mo | $124,000 | $86 | 47 |
| 1655 Vista Grande Dr | 0.63mi | 2/2.0 (-1) | 1,440 (-11%) | 2mo | $158,000 | $110 | 46 |
| 1735 San Marcos | 0.64mi | 2/2.0 (-1) | 1,440 (-11%) | 2mo | $155,000 | $108 | 45 |
| 1545 El Cerrito | 0.69mi | 2/2.0 (-1) | 1,440 (-11%) | 3mo | $226,100 | $157 | 42 |
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 · 3.74% rent growth · sell at horizon
- IRR
- 6.3%
- Equity multiple
- 1.25×
- Total profit
- $13,015
- Equity at exit
- $28,017
- IRR
- 16.3%
- Equity multiple
- 2.38×
- Total profit
- $72,344
- Equity at exit
- $16,246
Cash invested: $52,612 (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 92545
- Home prices YoY
- -24.6%
- Rents YoY
- 3.7%
- Active inventory
- 291
- Price-to-rent
- 6.6×
Monthly cashflow live
- Estimated rent
- $2,361 high interval (Pro) →
- Mortgage (P&I)
- −$985
- Tax from tax record
- −$147 /mo · $1,762/yr
- Insurance
- −$78
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$496
- Net cashflow
- $655
Break-even live
Sensitivity live
| Price | -10% $761 | -5% $708 | +0% $655 | +5% $602 | +10% $549 |
|---|---|---|---|---|---|
| Rent | -10% $468 | -5% $562 | +0% $655 | +5% $748 | +10% $841 |
| Rate | -1.0pp $750 | -0.5pp $703 | base $655 | +0.5pp $606 | +1.0pp $557 |
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
- $46,975
- Closing costs
- $5,637
- 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 34 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 2099 Rosemary Ct Hemet, CA | 4.0 | 2.0 | 2187 | $2,700 | $1.23 | 8d | 1 | 0.17mi |
| 683 Jonquil St Hemet, CA | 3.0 | 2.0 | 1150 | $2,448 | $2.13 | 25d | 1 | 0.19mi |
| 2098 W Acacia Ave Hemet, CA | 1.0–3.0 | 1.0–2.0 | 895 | $2,475 | $2.77 | 0d | 1 | 0.37mi |
| 471 Whitney Dr Hemet, CA | 2.0 | 2.0 | 1085 | $1,800 | $1.66 | 6d | 1 | 0.38mi |
| 1850 Amberwood Dr Hemet, CA | 2.0 | 2.0 | 1170 | $1,561 | $1.33 | 44d | 1 | 0.41mi |
| 1521 W Westmont Ave Hemet, CA | 2.0 | 2.0 | 1197 | $2,000 | $1.67 | 44d | 1 | 0.48mi |
| 828 Greenwich Ct Hemet, CA | 3.0 | 3.0 | 1977 | $2,700 | $1.37 | 19d | 1 | 0.56mi |
| 2971 Pembroke Ave Hemet, CA | 3.0 | 2.0 | 1572 | $3,000 | $1.91 | 19d | 1 | 0.58mi |
| 101 San Mateo Cir Hemet, CA | 2.0 | 2.0 | 1152 | $1,790 | $1.55 | 0d | 1 | 0.61mi |
| 120 Santa Lucia Dr Hemet, CA | 2.0 | 2.0 | 1197 | $1,600 | $1.34 | 44d | 1 | 0.61mi |
| 1241 Sandlewood Dr Hemet, CA | 2.0 | 1.5 | 1504 | $2,000 | $1.33 | 44d | 1 | 0.64mi |
| 1096 Burton St Hemet, CA | 3.0 | 2.5 | 1477 | $2,595 | $1.76 | 0d | 1 | 0.65mi |
| 3080 Hampton Ave Hemet, CA | 4.0 | 2.0 | 1552 | $2,695 | $1.74 | 8d | 1 | 0.66mi |
| 611 S Palm Ave Unit K Hemet, CA | 2.0 | 2.0 | 1254 | $1,895 | $1.51 | 8d | 1 | 0.75mi |
| 1955 Silver Oak Way Hemet, CA | 3.0 | 2.0 | 1318 | $2,250 | $1.71 | 44d | 1 | 0.80mi |
| 876 W Whittier Ave Unit 878 Hemet, CA | 2.0 | 2.0 | 1127 | $2,150 | $1.91 | 25d | 1 | 0.87mi |
| 1315 W Latham Ave Hemet, CA | 3.0 | 2.5 | 1340 | $2,550 | $1.90 | 44d | 1 | 0.88mi |
| 415 S Tahquitz Ave Hemet, CA | 3.0 | 2.0 | 1766 | $2,900 | $1.64 | 19d | 1 | 0.96mi |
| 1354 Jasmine Way Hemet, CA | 2.0 | 2.0 | 1440 | $1,650 | $1.15 | 44d | 1 | 1.06mi |
| 735 S Gilbert St Hemet, CA | 3.0 | 2.0 | 1202 | $2,400 | $2.00 | 44d | 1 | 1.10mi |
| 363 S Gilbert St Hemet, CA | 3.0 | 2.0 | 1200 | $1,900 | $1.58 | 5d | 1 | 1.10mi |
| 363 S Gilbert St Unit B Hemet, CA | 3.0 | 2.0 | 1200 | $1,900 | $1.58 | 15d | 1 | 1.10mi |
| 1025 S Gilbert St Hemet, CA | 1.0–2.0 | 1.0–2.0 | 890 | $2,320 | $2.61 | 3d | 8 | 1.18mi |
| 543 La Cresta Dr Hemet, CA | 2.0 | 2.0 | 1544 | $1,595 | $1.03 | 44d | 1 | 1.22mi |
| 716 Robert Dr Hemet, CA | 3.0 | 2.0 | 1450 | $2,300 | $1.59 | 6d | 1 | 1.22mi |
| 795 Cameo Ave Hemet, CA | 4.0 | 2.0 | 1600 | $2,900 | $1.81 | 16d | 1 | 1.24mi |
| 1460 Caprice Ct Hemet, CA | 4.0 | 3.0 | 1898 | $3,250 | $1.71 | 25d | 1 | 1.30mi |
| 3800 W Devonshire Ave Hemet, CA | 3.0 | 1.0–2.0 | 816 | $2,335 | $2.86 | 0d | 7 | 1.32mi |
| 663 Mariposa Dr Hemet, CA | 2.0 | 2.0 | 1440 | $1,500 | $1.04 | 25d | 1 | 1.35mi |
| 3471 Dublin Ct Hemet, CA | 3.0 | 2.0 | 1276 | $2,895 | $2.27 | 5d | 1 | 1.37mi |
| 2971 Peach Tree St Hemet, CA | 3.0 | 2.0 | 1834 | $2,395 | $1.31 | 44d | 1 | 1.43mi |
| 4400 W Florida Ave Unit 86 Hemet, CA | 3.0 | 2.0 | 1310 | $1,800 | $1.37 | 44d | 1 | 1.44mi |
| 4400 W Florida Ave Spc 26 Hemet, CA | 3.0 | 2.0 | 1193 | $1,699 | $1.42 | 16d | 1 | 1.44mi |
| 1700 Walden Ln Hemet, CA | 3.0 | 2.0 | 1430 | $2,670 | $1.87 | 25d | 1 | 1.48mi |
Listing history 23 events
-
2026-06-21days on market $187,900 Active 90 DOM
-
2026-06-18days on market $187,900 Active 87 DOM
-
2026-06-17days on market $187,900 Active 86 DOM
-
2026-06-16days on market $187,900 Active 85 DOM
-
2026-06-15days on market $187,900 Active 84 DOM
-
2026-06-13days on market $187,900 Active 82 DOM
-
2026-06-09pricedays on market $187,900 Active 78 DOM
-
2026-06-08days on market $189,900 Active 77 DOM
-
2026-06-07days on market $189,900 Active 76 DOM
-
2026-06-04days on market $189,900 Active 73 DOM
-
2026-06-03days on market $189,900 Active 72 DOM
-
2026-06-02days on market $189,900 Active 71 DOM
-
2026-06-01days on market $189,900 Active 70 DOM
-
2026-05-31days on market $189,900 Active 69 DOM
-
2026-05-13price $195,000 1329-char remark
Show marketing remark (1329 chars)
Like new 3 bedroom 2 bath manufactured home with mountain view from the brick-accented front porch, located in ALL-AGE Villa Del Sol Mobile Home Estates within close proximity to restaurants and shopping. Open great room style living area with high ceilings, vinyl plank flooring, and ceiling fan. Spacious kitchen has island breakfast bar, standing pantry, farmhouse-style sink with decorative glass/tile backsplash, and stainless steal appliances including 5-burner gas stove, dishwasher, and refrigerator. Master bedroom boasts a walk-in closet and ceiling fan, and en suite bathroom with accessible shower and dual-sink vanity. All bedrooms have convenient center-ceiling light fixtures. Full guest bath has ample counter space and built-in medicine cabinet. Inside laundry includes washer/dryer. Extra tall carport to accommodate over-size vehicle with lattice privacy screening, vinyl fencing, and electric car charging station. Easy care rockscape landscaping and large shed. Security front and side screen doors and home automated HVAC and security system. Gated family park. Amenities include: Swimming pool (heated during summer), spa, Club house with banquet facilities, billiard room with ice hockey and ping pong tables, Community Laundry Facilities, Boat/RV Storage ($35/mo), kids’ playground and picnic area.
-
2026-04-27price $199,900 1329-char remark
Show marketing remark (1329 chars)
Like new 3 bedroom 2 bath manufactured home with mountain view from the brick-accented front porch, located in ALL-AGE Villa Del Sol Mobile Home Estates within close proximity to restaurants and shopping. Open great room style living area with high ceilings, vinyl plank flooring, and ceiling fan. Spacious kitchen has island breakfast bar, standing pantry, farmhouse-style sink with decorative glass/tile backsplash, and stainless steal appliances including 5-burner gas stove, dishwasher, and refrigerator. Master bedroom boasts a walk-in closet and ceiling fan, and en suite bathroom with accessible shower and dual-sink vanity. All bedrooms have convenient center-ceiling light fixtures. Full guest bath has ample counter space and built-in medicine cabinet. Inside laundry includes washer/dryer. Extra tall carport to accommodate over-size vehicle with lattice privacy screening, vinyl fencing, and electric car charging station. Easy care rockscape landscaping and large shed. Security front and side screen doors and home automated HVAC and security system. Gated family park. Amenities include: Swimming pool (heated during summer), spa, Club house with banquet facilities, billiard room with ice hockey and ping pong tables, Community Laundry Facilities, Boat/RV Storage ($35/mo), kids’ playground and picnic area.
-
2026-04-20price $204,000 1329-char remark
Show marketing remark (1329 chars)
Like new 3 bedroom 2 bath manufactured home with mountain view from the brick-accented front porch, located in ALL-AGE Villa Del Sol Mobile Home Estates within close proximity to restaurants and shopping. Open great room style living area with high ceilings, vinyl plank flooring, and ceiling fan. Spacious kitchen has island breakfast bar, standing pantry, farmhouse-style sink with decorative glass/tile backsplash, and stainless steal appliances including 5-burner gas stove, dishwasher, and refrigerator. Master bedroom boasts a walk-in closet and ceiling fan, and en suite bathroom with accessible shower and dual-sink vanity. All bedrooms have convenient center-ceiling light fixtures. Full guest bath has ample counter space and built-in medicine cabinet. Inside laundry includes washer/dryer. Extra tall carport to accommodate over-size vehicle with lattice privacy screening, vinyl fencing, and electric car charging station. Easy care rockscape landscaping and large shed. Security front and side screen doors and home automated HVAC and security system. Gated family park. Amenities include: Swimming pool (heated during summer), spa, Club house with banquet facilities, billiard room with ice hockey and ping pong tables, Community Laundry Facilities, Boat/RV Storage ($35/mo), kids’ playground and picnic area.
-
2026-03-23$205,000 Active 1329-char remark
Show marketing remark (1329 chars)
Like new 3 bedroom 2 bath manufactured home with mountain view from the brick-accented front porch, located in ALL-AGE Villa Del Sol Mobile Home Estates within close proximity to restaurants and shopping. Open great room style living area with high ceilings, vinyl plank flooring, and ceiling fan. Spacious kitchen has island breakfast bar, standing pantry, farmhouse-style sink with decorative glass/tile backsplash, and stainless steal appliances including 5-burner gas stove, dishwasher, and refrigerator. Master bedroom boasts a walk-in closet and ceiling fan, and en suite bathroom with accessible shower and dual-sink vanity. All bedrooms have convenient center-ceiling light fixtures. Full guest bath has ample counter space and built-in medicine cabinet. Inside laundry includes washer/dryer. Extra tall carport to accommodate over-size vehicle with lattice privacy screening, vinyl fencing, and electric car charging station. Easy care rockscape landscaping and large shed. Security front and side screen doors and home automated HVAC and security system. Gated family park. Amenities include: Swimming pool (heated during summer), spa, Club house with banquet facilities, billiard room with ice hockey and ping pong tables, Community Laundry Facilities, Boat/RV Storage ($35/mo), kids’ playground and picnic area.
-
2024-05-30soldstatus $195,000 Closed Sale 566-char remark
Show marketing remark (566 chars)
Brand New 2023 build !! If you’re looking for a brand new home with open floor concept then this is the home for you this home has 3 bedrooms/ 2 baths, luxury laminate flooring , walk-in pantry with nice kitchen island, and brand new stainless steel refrigerator, stove, microwave, and dishwasher all comes with the purchase of the home, home has ceiling fans throughout and nice size walk-in closets. This home is a must see !! This family park offers a pool and spa, clubhouse, and playground. Call to book your appointment today to see this beautiful home!!
-
2024-04-02status Pending Sale 566-char remark
Show marketing remark (566 chars)
Brand New 2023 build !! If you’re looking for a brand new home with open floor concept then this is the home for you this home has 3 bedrooms/ 2 baths, luxury laminate flooring , walk-in pantry with nice kitchen island, and brand new stainless steel refrigerator, stove, microwave, and dishwasher all comes with the purchase of the home, home has ceiling fans throughout and nice size walk-in closets. This home is a must see !! This family park offers a pool and spa, clubhouse, and playground. Call to book your appointment today to see this beautiful home!!
-
2024-02-08$195,000 Active 566-char remark
Show marketing remark (566 chars)
Brand New 2023 build !! If you’re looking for a brand new home with open floor concept then this is the home for you this home has 3 bedrooms/ 2 baths, luxury laminate flooring , walk-in pantry with nice kitchen island, and brand new stainless steel refrigerator, stove, microwave, and dishwasher all comes with the purchase of the home, home has ceiling fans throughout and nice size walk-in closets. This home is a must see !! This family park offers a pool and spa, clubhouse, and playground. Call to book your appointment today to see this beautiful home!!
-
2024-02-08historical
Show marketing remark (566 chars)
Brand New 2023 build !! If you’re looking for a brand new home with open floor concept then this is the home for you this home has 3 bedrooms/ 2 baths, luxury laminate flooring , walk-in pantry with nice kitchen island, and brand new stainless steel refrigerator, stove, microwave, and dishwasher all comes with the purchase of the home, home has ceiling fans throughout and nice size walk-in closets. This home is a must see !! This family park offers a pool and spa, clubhouse, and playground. Call to book your appointment today to see this beautiful home!!
-
2023-12-08$195,000 Active
ⓘ 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
- $1,762 · $147/mo
- Projected year-2 tax
- $1,762 · $147/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ 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 6/10 Major
- Heat 7/10 Severe 6 d/yr ≥104°F today · 19 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 6/10 Major 9 unhealthy d/yr today · 11 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
- $28,335
- − Mortgage interest
- −$10,525
- − Property taxes
- −$1,762
- − Insurance
- −$940
- − Repairs & maintenance
- −$2,267
- − Management
- −$2,267
- − Depreciation
- −$5,466
- Taxable income
- $5,108
- Est. tax owed @ 24.0%
- −$1,226
- After-tax cash flow
- $6,633/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.
Condition & rehab AI · 12 photos
This well-maintained mobile home in a desirable community offers a good starting point for investors looking to add value through minor improvements.
Value-add opportunities
- Both landscaping — enhances curb appeal and value
- Both paint exterior — enhances curb appeal and value
- Both install smart home devices — improves convenience and energy efficiency
Renovation cost estimate screening
Value-add ROI direction
- Both landscaping — enhances curb appeal and value ↑
- Both paint exterior — enhances curb appeal and value ↑
- Both install smart home devices — improves convenience and energy efficiency ↑
ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.
Schools (NCES district)
- District
- Hemet Unified
- NCES district ID
- 0616920
- Math proficiency
- 19% ▼ -3.00%
- Reading proficiency
- 41% ▲ 4.00%
- Median HH income
- $39,962
- Composite
- 25.16/100
- National rank
- #7517
- State rank
- #360 of 517 in CA
Livability — Hemet
- Score
- 51/100
- State rank
- #1056
- US rank
- #25208
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Hemet, CA
- County
- Riverside County · 2,287,001 people
- City population
- 137,670
- Metro
- Riverside-San Bernardino-Ontario, CA
- Population (ZIP)
- 45,982
- Household income
- $63,770
- Rent vs Own
- Severe rent burden
- 1813.0
Population outlook (Riverside County) Hauer SSP2
- Today (2025)
- 2,664,475 people
- By 2030
- 2,802,692 · +5.2%
- By 2040
- 3,050,904 · +14.5%
- By 2050
- 3,256,783 · +22.2%
- By 2075
- 3,655,058 · +37.2%
- By 2100
- 3,766,594 · +41.4%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.65)
- Race & ethnicity
- Hispanic / Latino 46% White 35% Two or more races 17% Black 8% Asian 5% Native American 1%
- Hispanic origin (detail)
- Mexican 40%
- Common ancestry
- Slovak 2% Lithuanian 2% Portuguese 1%
- Foreign-born
- 19% · Canada, Vietnam, Jamaica
- Languages at home
- 69% English-only · Spanish 27% Tagalog/Filipino 1% Other Indo-European 1%
Political lean MEDSL · Riverside
- 2024 margin
- Toss-up / Even · D 48.0% · R 49.3% · Other 2.6%
- 2008→2024 swing
- -3.6pp toward R · 2008: 2.3pp · 2024: -1.3pp
- All cycles
- 2024: R+1.3 2020: D+8.0 2016: D+4.3 2012: R+0.4 2008: D+2.3
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -116.25%
- Current HPI
- 356.9414
- Rent YoY
- ▲ 3.74%
- Metro
- Riverside-San Bernardino-Ontario, 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
+0.0% since first listed9 events — show timeline
- 2026-05-13 Price Changed $195,000 CRMLS
- 2026-04-27 Price Changed $199,900 CRMLS
- 2026-04-20 Price Changed $204,000 CRMLS
- 2026-03-23 Listed $205,000 CRMLS
- 2024-05-30 Sold (MLS) $195,000 CRMLS
- 2024-04-02 Pending — CRMLS
- 2024-02-08 Listing Removed — CRMLS
- 2024-02-08 Listed $195,000 CRMLS
- 2023-12-08 Listed $195,000 CRMLS
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…