CashFlowRE
Sign in Sign up
27388 Rd 148
C- Composite 51.6
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 +21.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.7/10.0
  • 1% rule +4.2/10.0
  • Livability +3.6/5.0
  • Rent growth +3.0/5.0
  • Schools +3.0/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$195,000

27388 Rd 148 · Visalia, CA 93292
2 bd · 2.0 ba · 1,100 sqft · Land · 6 Days on market
Built 1973 10,019 sqft lot

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

Listing remarks MLS

Here's a very unique property in the country!! Currently this is a mobile home on almost a 1/4 acre of property that is permitted by the county to hold 3 mobile homes. There are two more mobile pads on the property with their own electric panels. All 3 pads share one septic and the property gets community water for $35 per month. It's a great opportunity for family members to share the site or an investor could rent out all 3 pads. Call if you have more questions.

Key facts

  • 0.23 acre lot
  • 4 parking spots
  • Built 1973

Property features AI

Finance

  • Other: Lot approximately 0.23 acres (approx. 69 x 150) with a small additional parcel (parcel 910-002-560)
  • Financial info: No financial details provided

Exterior

  • Parking: Driveway; 4 open parking spaces
  • Security: Carbon monoxide detector(s); Smoke detector(s)
  • Utilities: Private water source; Septic tank; Natural gas available and connected; Electricity connected; Water connected
  • Home design: Manufactured-on-land residential property; Single-story; Faces west; Used as multi-family / residential; No shared/common walls
  • Construction: Aluminum siding; Raised foundation with pillar/post/pier; Elastomeric roof; Built on a lot with an additional small parcel included
  • Exterior features: Back yard; Front yard; Paved road frontage on county road; Shed(s) / storage

Interior

  • Kitchen: Gas oven; Gas range; Refrigerator
  • Flooring: Linoleum; Carpet
  • Bathrooms: One full bathroom; One three-quarter bathroom
  • Heating & cooling: Forced air heating (natural gas); Electric and evaporative cooling
  • Interior features: Awning(s); Fixer condition; Has view; Carbon monoxide and smoke detectors
  • Laundry & utility: Washer hookup; Electric dryer hookup; Gas dryer hookup; Laundry access outside; Gas water heater

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 $195k.

Deal economics

  • At list price, monthly cash flow is $276 ($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 $180k (7.8% below list).
  • Recommended offer: $180k (7.8% below list) — sets the bar for 1% rule.
  • Cap rate 8.0% 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.
  • Visalia Unified (urban): math 30% / reading 40% proficiency, ranked #273 of 517 in CA (top 53%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Annie R. Mitchell (math 37% / reading 37%, grade F, #671 of 1,571 statewide, top 44%, 783 students, 69% FRL); Divisadero Middle (math 24% / reading 44%, grade F, #183 of 498 statewide, top 38%, 749 students, 78% FRL); Mt. Whitney High (math 50% / reading 84%, grade B, #139 of 1,170 statewide, top 13%, 1,639 students, 70% FRL).
  • Market conditions: Rents rising (+2.0%/yr); 313 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $1k of loan paydown is wiped out by about $6k 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.

Negotiation context

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • 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.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk; major 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 $179,839 (7.8% below list)

Questions for the listing agent

  1. Built in 1973 — 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
0.92%
Cap rate
7.99%
Cash-on-cash
6.07%
DSCR
1.27
GRM
9.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.99% rent growth · sell at horizon

5-year hold
IRR
-8.0%
Equity multiple
0.71×
Total profit
$-15,927
Equity at exit
$29,075
10-year hold
IRR
0.3%
Equity multiple
1.02×
Total profit
$1,093
Equity at exit
$16,860

Cash invested: $54,600 (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 93292

Rents YoY
2.0%
Active inventory
313
Price-to-rent
9.0×

Monthly cashflow live

Estimated rent
$1,798 medium interval (Pro) →
Mortgage (P&I)
$1,023
Tax from tax record
$41 /mo · $491/yr
Insurance
$81
HOA
$0
Vacancy / Maint / Mgmt
$378
Net cashflow
$276

Break-even live

Break-even rent $1,449
Max offer price $195,000
Occupancy floor 80%

Sensitivity live

Price -10% $386 -5% $331 +0% $276 +5% $221 +10% $166
Rent -10% $134 -5% $205 +0% $276 +5% $347 +10% $418
Rate -1.0pp $374 -0.5pp $326 base $276 +0.5pp $225 +1.0pp $174

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
$48,750
Closing costs
$5,850
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.

Rent comps 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3500 Villa St Unit 3500 Visalia, CA 2.0 2.0 900 $1,600 $1.78 45d 1 1.40mi

Listing history 5 events

  1. 2026-06-21
    days on market $195,000 Active 6 DOM
  2. 2026-06-18
    days on market $195,000 Active 3 DOM
  3. 2026-06-17
    days on market $195,000 Active 2 DOM
  4. 2026-06-16
    remarks 475-char remark
  5. 2026-06-16
    listed $195,000 Active 1 DOM

ⓘ 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
$491 · $41/mo
Projected year-2 tax
$1,482 · $124/mo
Expected delta
+$991/yr (+$83/mo · 202.1%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (shaded) · 45% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 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 44 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
$21,581
− Mortgage interest
−$10,923
− Property taxes
−$491
− Insurance
−$975
− Repairs & maintenance
−$1,726
− Management
−$1,726
− Depreciation
−$5,673
Taxable income
$66
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$16
After-tax cash flow
$3,296/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
Visalia Unified
NCES district ID
0641160
Math proficiency
30% ▼ -3.00%
Reading proficiency
40% ▼ -10.00%
Median HH income
$51,672
Composite
30.47/100
National rank
#6223
State rank
#273 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

County
Tulare County · 323,826 people
City population
163,333
Metro
Visalia, CA
Population (ZIP)
45,780
Household income
$82,872
Rent vs Own
38.0% rent · 62.0% own
Severe rent burden
962.0

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 0.56)
Race & ethnicity
Hispanic / Latino 57% White 35% Two or more races 19% Asian 3% Black 2% Native American 1%
Hispanic origin (detail)
Mexican 51%
Common ancestry
Russian 2% Lithuanian 2% Iranian 1%
Foreign-born
14% · Canada
Languages at home
63% English-only · Spanish 33% Other Indo-European 1% Korean 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
▼ -238.10%
Current HPI
323.2649
Rent YoY
▲ 1.99%
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

+457.1% since first listed
10 events — show timeline
  • 2026-06-15 Listed $195,000 TCMLS
  • 2025-05-02 Sold (Public Records) $160,000 Public Records
  • 2025-05-02 Sold (MLS) $175,000 TCMLS
  • 2025-03-10 Pending TCMLS
  • 2025-03-04 Relisted TCMLS
  • 2025-03-03 Pending TCMLS
  • 2025-02-27 Listed $175,000 TCMLS
  • 1999-01-13 Sold (Public Records) $27,000 Public Records
  • 1999-01-13 Sold (Public Records) $27,000 Public Records
  • 1996-06-05 Sold (Public Records) $35,000 Public Records

Property tax history

-2.5%/yr

Latest (2025): $491 · -0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…