CashFlowRE
Sign in Sign up
No image
Fourplex
C+ Composite 63.05
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.8/5.0
  • Schools +3.6/10.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$595,000

132 E 10th St · Hanford, CA 93230
8 bd · 4.0 ba · 3,206 sqft · MultiFamily public records · 350 Days on market
Built 1904 7,875 sqft lot Est $398k · 50% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 4 units. estimate disagrees with records

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks

Beautiful Victorian quadruplex in the heart of Downtown Hanford!!! Seller financing available. Located across the street from the Children's Story Book Garden & Museum, and a short walking distance to the Hanford Library, King's Art Center, Fox Theater, and everything Downtown Hanford has to offer. 132 & 134 E Tenth St. are second story units, accessed by a beautiful wrap around porch and foyer. Unit 132 is a 2 bed 1 bath. Unit 134 is a 1 bed 1 bath unit with a balcony overlooking Harris Street. 500 & 502 N Harris St. are first floor 1 bed 1 bath units, with a communal porch accessed from the back door of both units. This communal porch leads to a laundry room that service

Key facts

  • Wrap around porch
  • Victorian quadruplex
  • Mature trees

Tags

VICTORIAN QUADRUPLEXWRAP AROUND PORCHMATURE TREES

Property features AI

Finance

  • Other: Zoned RM-3; Lot roughly 0.18 acres (approx. 101' x 77')

Exterior

  • Utilities: Public water; Public sewer; Electricity connected; Natural gas connected; Water connected; Sewer connected; Natural gas available
  • Home design: Residential income property; Quadruplex
  • Exterior features: Asphalt shingle roof; Corner lot

Interior

  • Heating & cooling: Natural gas heating available; Wall furnaces; Ceiling fans; Wall/window air conditioning units
  • Interior features: Ceiling fans; Wall/window air conditioning units; Wall furnaces

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 4 × 5-bed/4.0-bath units multifamily listed at $595k.

Deal economics

  • At list price, monthly cash flow is $4k ($51k/yr) — positive. Per door: $1k/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($10k rent vs $595k).
  • Recommended offer: $524k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.9% 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); 430 active listings in the ZIP; solid renter incomes; 741 units permitted in Kings County in 2024 (307 in 5+ unit buildings).
  • At $9,866/mo this rent would consume 156% of the median local household income ($76k/yr) (locally 2081% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $4k of loan paydown is wiped out by about $18k of value loss. Plan a longer hold.
  • At projected returns (-3.0% appreciation + 2.9% rent growth), your $167k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 350 days — a 12% lower offer ($524k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $190k (24%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $115k; list at $595k implies a 417% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1904 — 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 $523,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 350 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1904 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.66%
Cap rate
14.89%
Cash-on-cash
30.71%
DSCR
2.37
GRM
5.0

CMA / ARV

ARV (on-the-fly)
$397,544
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
307 W 3rd St 0.63mi 9/6.0 (+1) 3,577 (+12%) 8mo $445,000 $124 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
25.3%
Equity multiple
2.04×
Total profit
$173,622
Equity at exit
$88,716
10-year hold
IRR
32.9%
Equity multiple
3.97×
Total profit
$494,709
Equity at exit
$51,445

Cash invested: $166,600 (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
20.1×

Monthly cashflow live

Estimated rent
$9,866 medium interval (Pro) →
Mortgage (P&I)
$3,120
Tax from tax record
$163 /mo · $1,952/yr
Insurance
$248
HOA
$0
Vacancy / Maint / Mgmt
$2,072
Net cashflow
$4,263

Break-even live

Break-even rent $4,469
Max offer price $595,000
Occupancy floor 52%

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $9,866

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
$148,750
Closing costs
$17,850
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.

Listing history 26 events

  1. 2026-06-10
    days on market $595,000 Active 350 DOM
  2. 2026-06-09
    days on market $595,000 Active 349 DOM
  3. 2026-06-08
    days on market $595,000 Active 348 DOM
  4. 2026-06-07
    days on market $595,000 Active 347 DOM
  5. 2026-06-05
    days on market $595,000 Active 344 DOM
  6. 2026-06-03
    days on market $595,000 Active 343 DOM
  7. 2026-06-02
    days on market $595,000 Active 342 DOM
  8. 2026-06-01
    days on market $595,000 Active 341 DOM
  9. 2026-05-31
    days on market $595,000 Active 340 DOM
  10. 2026-05-30
    days on market $595,000 Active 339 DOM
  11. 2026-03-24
    price $595,000
  12. 2026-03-12
    price $625,000
  13. 2026-01-23
    price $635,000
  14. 2026-01-03
    status Active
  15. 2025-12-15
    status Pending
  16. 2025-11-20
    price $650,000
  17. 2025-10-23
    price $675,000
  18. 2025-09-09
    price $695,000
  19. 2025-08-24
    price $710,000
  20. 2025-08-10
    price $725,000
  21. 2025-07-23
    price $740,000
  22. 2025-07-06
    price $755,000
  23. 2025-06-26
    price $770,000
  24. 2025-06-06
    listed $785,000 Active
  25. 2000-02-02
    soldstatus $115,000
  26. 1994-08-29
    soldstatus $125,089

ⓘ 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
$1,952 · $163/mo
Projected year-2 tax
$4,522 · $377/mo
Expected delta
+$2,570/yr (+$214/mo · 131.7%)

ⓘ 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 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
$118,392
− Mortgage interest
−$33,329
− Property taxes
−$1,952
− Insurance
−$2,975
− Repairs & maintenance
−$9,471
− Management
−$9,471
− Depreciation
−$17,309
Taxable income
$43,884
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$10,532
After-tax cash flow
$40,628/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

+375.7% since first listed
16 events — show timeline
  • 2026-03-24 Price Changed $595,000 TCMLS
  • 2026-03-12 Price Changed $625,000 TCMLS
  • 2026-01-23 Price Changed $635,000 TCMLS
  • 2026-01-03 Relisted TCMLS
  • 2025-12-15 Pending TCMLS
  • 2025-11-20 Price Changed $650,000 TCMLS
  • 2025-10-23 Price Changed $675,000 TCMLS
  • 2025-09-09 Price Changed $695,000 TCMLS
  • 2025-08-24 Price Changed $710,000 TCMLS
  • 2025-08-10 Price Changed $725,000 TCMLS
  • 2025-07-23 Price Changed $740,000 TCMLS
  • 2025-07-06 Price Changed $755,000 TCMLS
  • 2025-06-26 Price Changed $770,000 TCMLS
  • 2025-06-06 Listed $785,000 TCMLS
  • 2000-02-02 Sold (Public Records) $115,000 Public Records
  • 1994-08-29 Sold (Public Records) $125,089 Public Records

Property tax history

+1.6%/yr

Latest (2025): $1,952 · +3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…