CashFlowRE
Sign in Sign up
12846 W Lacey Blvd #33
B Composite 71.8
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
  • Condition / age +3.8/5.0
  • Schools +3.6/10.0
  • Rent growth +3.2/5.0
  • Appreciation +0.0/10.0

$85,000

12846 W Lacey Blvd #33 · Hanford, CA 93230
2 bd · 1.75 ba · 920 sqft · Manufactured · 15 Days on market
Built 1968 Good condition

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

Listing remarks MLS

Beautiful updated 2 bedroom, 2 bath mobile home. featuring fresh paint, new doors, updated light fixtures, and laundry hookups. The kitchen offers updated cabinetry. The original dining area has been enclosed to create a versatile bonus room, ideal for a home office, den, or additional private space. Two mini-split A/C units provide efficient year-round comfort. Enjoy a larger than average outdoor space for the park, perfect for outdoor seating or gardening. Located in a family friendly park with access to a community pool.

Key facts

  • Mini-split a/c units
  • Community pool
  • Updated cabinetry

Tags

UPDATED LIGHT FIXTURESLAUNDRY HOOKUPSUPDATED CABINETRYVERSATILE BONUS ROOMMINI-SPLIT A/C UNITSCOMMUNITY POOL

Property features AI

Finance

  • HOA & community: Monthly association fee

Exterior

  • Utilities: Electric service on; Public utilities
  • Home design: Mobile home; Park space rented
  • Construction: Metal siding; Metal roof; Wood subfloor foundation; Manufactured by Star
  • Exterior features: One level; Urban lot setting; Private in-ground pool (fenced; community access)

Interior

  • Flooring: Carpet; Laminate; Tile
  • Bathrooms: 1.75 total bathrooms; Bathrooms include tub/shower and separate shower
  • Heating & cooling: Ductless (split) heating; Ductless (split) cooling
  • Interior features: Carpet, laminate, and tile flooring; Gas fireplace
  • Laundry & utility: Laundry located inside

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/1.75-bath manufactured listed at $85k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $843 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $85k).
  • Recommended offer: $84k (1.5% below list) — sets the bar for market timing.
  • Cap rate 18.2% 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.
  • Zoned schools: Sierra Pacific High (1,072 students, 60% FRL).
  • Market conditions: Rents rising (+2.9%/yr); 434 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 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 $588 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 $24k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 15 days — a 2% lower offer ($84k) is reasonable based on typical stale-listing flexibility.
  • 2 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 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 $83,725 (1.5% below list)

Questions for the listing agent

  1. Built in 1968 — 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
2.13%
Cap rate
18.19%
Cash-on-cash
42.51%
DSCR
2.89
GRM
3.9

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
39.1%
Equity multiple
2.67×
Total profit
$39,710
Equity at exit
$12,674
10-year hold
IRR
45.5%
Equity multiple
5.32×
Total profit
$102,860
Equity at exit
$7,349

Cash invested: $23,800 (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
3.9×

Monthly cashflow live

Estimated rent
$1,811 medium interval (Pro) →
Mortgage (P&I)
$446
Tax est. 1.5%
$106 /mo · $1,275/yr
Insurance
$35
HOA
$0
Vacancy / Maint / Mgmt
$380
Net cashflow
$843

Break-even live

Break-even rent $744
Max offer price $85,000
Occupancy floor 48%

Sensitivity live

Price -10% $902 -5% $872 +0% $843 +5% $814 +10% $784
Rent -10% $700 -5% $772 +0% $843 +5% $915 +10% $986
Rate -1.0pp $886 -0.5pp $865 base $843 +0.5pp $821 +1.0pp $799

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
$21,250
Closing costs
$2,550
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
2060 Millennium Way Unit C Hanford, CA 1.0 1.0 794 $2,195 $2.76 14d 1 0.59mi

Listing history 4 events

  1. 2026-05-02
    status Pending
  2. 2026-05-01
    status Pending 530-char remark
    Show marketing remark (530 chars)

    Beautiful updated 2 bedroom, 2 bath mobile home. featuring fresh paint, new doors, updated light fixtures, and laundry hookups. The kitchen offers updated cabinetry. The original dining area has been enclosed to create a versatile bonus room, ideal for a home office, den, or additional private space. Two mini-split A/C units provide efficient year-round comfort. Enjoy a larger than average outdoor space for the park, perfect for outdoor seating or gardening. Located in a family friendly park with access to a community pool.

  3. 2026-04-16
    listed $85,000 Active 530-char remark
    Show marketing remark (530 chars)

    Beautiful updated 2 bedroom, 2 bath mobile home. featuring fresh paint, new doors, updated light fixtures, and laundry hookups. The kitchen offers updated cabinetry. The original dining area has been enclosed to create a versatile bonus room, ideal for a home office, den, or additional private space. Two mini-split A/C units provide efficient year-round comfort. Enjoy a larger than average outdoor space for the park, perfect for outdoor seating or gardening. Located in a family friendly park with access to a community pool.

  4. 2026-04-16
    listed $85,000 Active
    Show marketing remark (530 chars)

    Beautiful updated 2 bedroom, 2 bath mobile home. featuring fresh paint, new doors, updated light fixtures, and laundry hookups. The kitchen offers updated cabinetry. The original dining area has been enclosed to create a versatile bonus room, ideal for a home office, den, or additional private space. Two mini-split A/C units provide efficient year-round comfort. Enjoy a larger than average outdoor space for the park, perfect for outdoor seating or gardening. Located in a family friendly park with access to a community pool.

ⓘ 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 · 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
$21,728
− Mortgage interest
−$4,761
− Property taxes
−$1,275
− Insurance
−$425
− Repairs & maintenance
−$1,738
− Management
−$1,738
− Depreciation
−$2,473
Taxable income
$9,318
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,236
After-tax cash flow
$7,880/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

Good 75/100 Cosmetic rehab

This updated mobile home is in good condition with fresh paint and new cabinetry, making it move-in ready for both resale and rental.

Value-add opportunities

  • Both landscaping — enhances curb appeal and outdoor living space
  • Both exterior paint — refreshes the home's appearance
  • Both interior paint — enhances the home's appearance and creates a fresh feel

Renovation cost estimate screening

Value-add ROI direction

  • Both landscaping — enhances curb appeal and outdoor living space
  • Both exterior paint — refreshes the home's appearance
  • Both interior paint — enhances the home's appearance and creates a fresh feel

ⓘ 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
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

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

+0.0% since first listed
4 events — show timeline
  • 2026-05-02 Pending FRESNOMLS
  • 2026-05-01 Pending TCMLS
  • 2026-04-16 Listed $85,000 TCMLS
  • 2026-04-16 Listed $85,000 FRESNOMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…