CashFlowRE
Sign in Sign up
860 E Grangeville SP 92 Blvd
D Composite 41.24
Why this score? — see what drove the D 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 +9.3/30.0
  • 1% rule +8.7/10.0
  • ARV discount +7.5/15.0
  • Livability +3.8/5.0
  • Schools +3.6/10.0
  • Rent growth +3.2/5.0
  • DSCR +2.6/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$149,900

860 E Grangeville SP 92 Blvd · Hanford, CA 93230
3 bd · 2.0 ba · 1,248 sqft · Land · 2 Days on market
Built 2009 11 ac lot $700/mo HOA · 34% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This Mobilehome needs YOU! It is a 3BR, 2BA with Central Heat & Air; Updates 2005 including Roof! Washer, Dryer & Refrigerator Stay! Shed, Tandem Parking + Adjacent Guest Parking! Well Maintained with Tile & Carpet Floors! Home just reduced to $36,000, fell out of escrow, repairs done!

Key facts

  • Ample cabinet space
  • Walk in closet
  • Private bathroom

Tags

SPACIOUS LIVING ROOMAMPLE CABINET SPACEWALK IN PANTRYINDOOR LAUNDRY ROOMWALK IN CLOSETPRIVATE BATHROOM

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 3-bed/2.0-bath land listed at $150k.

Deal economics

  • At list price, monthly cash flow is $-109 ($-1k/yr) — negative.
  • To cash-flow at today's rent, offer at most $134k (10.5% below list).
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $134k (10.5% below list) — sets the bar for cash-flow.
  • Cap rate 5.4% 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; 11 comparable units currently listed for rent nearby; rentals at typical pace (median 14d 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 33% 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 $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 48 sale attempts since 13y ago; this cycle's ask is 316% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $34k; list at $150k implies a 341% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 34% of rent.
  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $134,155 (10.5% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
1.37%
Cap rate
5.42%
Cash-on-cash
-3.11%
DSCR
0.86
GRM
6.1

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
-21.3%
Equity multiple
0.26×
Total profit
$-31,028
Equity at exit
$22,351
10-year hold
IRR
-14.5%
Equity multiple
0.16×
Total profit
$-35,170
Equity at exit
$12,961

Cash invested: $41,972 (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
6.1×

Monthly cashflow live

Estimated rent
$2,060 high interval (Pro) →
Mortgage (P&I)
$786
Tax est. 1.5%
$187 /mo · $2,248/yr
Insurance
$62
HOA
$700
Vacancy / Maint / Mgmt
$433
Net cashflow
$-109

Break-even live

Break-even rent $2,197
Max offer price $134,155
Occupancy floor

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
$37,475
Closing costs
$4,497
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
SAND CYN Outside Area (Inside Ca), CA 2.0–3.0 2.0 949 $2,809 $2.96 14d 3 0.21mi
1823 N 10th Ave Unit 1819 Hanford, CA 2.0 1.0 900 $1,450 $1.61 14d 1 0.27mi
1819 N 10th Ave Hanford, CA 2.0 1.0 900 $1,450 $1.61 14d 1 0.29mi
2144 Beechwood Ct Hanford, CA 3.0 2.0 1466 $1,950 $1.33 14d 1 0.52mi
2403 Cherrywood Ct Hanford, CA 4.0 2.0 1311 $2,450 $1.87 14d 1 0.79mi
2337 N 10th Ave Hanford, CA 3.0 2.0 1248 $1,795 $1.44 14d 1 0.80mi
1373 Van Ct Hanford, CA 3.0 2.0 1236 $1,900 $1.54 21d 1 0.85mi
201 E 11th St Unit C Hanford, CA 2.0 1.0 700 $1,295 $1.85 21d 1 1.13mi
630 Neville St Hanford, CA 2.0 1.0 1399 $1,550 $1.11 21d 1 1.29mi
1920 N 11th Ave Hanford, CA 3.0 2.0 1500 $1,650 $1.10 21d 1 1.32mi
412 Ford St Unit 2 Hanford, CA 2.0 1.0 725 $1,150 $1.59 21d 1 1.48mi

HOA detail

Monthly dues
$700 · $8,400/yr

Listing history 50 events

  1. 2026-06-19
    days on market $149,900 Active 2 DOM
  2. 2026-06-17
    pricestatusdays on marketlisting id $149,900 Active 1 DOM
  3. 2019-07-26
    soldstatus $34,000 298-char remark
    Show marketing remark (304 chars)

    This Mobilehome needs YOU! It is a 3BR, 2BA with Central Heat & Air; Updates 2005 including Roof! Washer, Dryer & Refrigerator Stay! Shed, Tandem Parking + Adjacent Guest Parking! Well Maintained with Tile & Carpet Floors! Home just reduced to $36,000, fell out of escrow, repairs done!

  4. 2019-07-26
    soldstatus $34,000 304-char remark
    Show marketing remark (304 chars)

    This Mobilehome needs YOU! It is a 3BR, 2BA with Central Heat & Air; Updates 2005 including Roof! Washer, Dryer & Refrigerator Stay! Shed, Tandem Parking + Adjacent Guest Parking! Well Maintained with Tile & Carpet Floors! Home just reduced to $36,000, fell out of escrow, repairs done!

  5. 2018-09-19
    listed $36,000 298-char remark
    Show marketing remark (304 chars)

    This Mobilehome needs YOU! It is a 3BR, 2BA with Central Heat & Air; Updates 2005 including Roof! Washer, Dryer & Refrigerator Stay! Shed, Tandem Parking + Adjacent Guest Parking! Well Maintained with Tile & Carpet Floors! Home just reduced to $36,000, fell out of escrow, repairs done!

  6. 2018-09-19
    listed $36,000 304-char remark
    Show marketing remark (304 chars)

    This Mobilehome needs YOU! It is a 3BR, 2BA with Central Heat & Air; Updates 2005 including Roof! Washer, Dryer & Refrigerator Stay! Shed, Tandem Parking + Adjacent Guest Parking! Well Maintained with Tile & Carpet Floors! Home just reduced to $36,000, fell out of escrow, repairs done!

  7. 2018-09-14
    soldstatus $31,000
  8. 2018-09-13
    soldstatus $21,000
  9. 2018-09-13
    soldstatus $21,000
  10. 2018-08-21
    listed $38,000
  11. 2018-07-23
    listed $38,000
  12. 2018-06-22
    soldstatus $32,000
  13. 2018-06-15
    soldstatus $65,000
  14. 2018-05-16
    listed $31,000
  15. 2018-04-18
    listed $32,000
  16. 2017-12-06
    listed $59,500
  17. 2017-12-01
    listed $65,000
  18. 2017-09-13
    listed $78,000
  19. 2017-08-29
    soldstatus $52,000
  20. 2017-08-07
    soldstatus $28,500
  21. 2017-08-07
    soldstatus $35,000
  22. 2017-07-31
    soldstatus $45,000
  23. 2017-07-14
    listed $33,000
  24. 2017-06-22
    listed $55,000
  25. 2017-06-19
    soldstatus $50,000
  26. 2017-06-02
    listed $30,000
  27. 2017-05-13
    listed $39,000
  28. 2017-05-13
    listed $48,000
  29. 2017-05-11
    soldstatus $42,500
  30. 2017-01-12
    soldstatus $18,000
  31. 2016-12-08
    soldstatus $74,500
  32. 2016-11-09
    listed $43,500
  33. 2016-10-27
    soldstatus $29,000
  34. 2016-09-19
    listed $48,000
  35. 2016-09-15
    soldstatus $55,000
  36. 2016-09-13
    soldstatus $10,500
  37. 2016-08-31
    soldstatus $11,500
  38. 2016-08-13
    listed $29,000
  39. 2016-07-27
    listed $58,000
  40. 2016-07-02
    listed $22,000
  41. 2016-07-01
    listed $74,500
  42. 2016-06-28
    listed $35,000
  43. 2016-06-28
    listed $35,000
  44. 2016-06-23
    soldstatus $16,500
  45. 2016-06-18
    listed $55,000
  46. 2016-06-13
    soldstatus $57,900
  47. 2016-05-31
    listed $60,000
  48. 2016-05-21
    listed $13,000
  49. 2016-05-03
    listed $14,000
  50. 2016-03-30
    listed $59,900

ⓘ 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 4/10 Moderate FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 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
$24,716
− Mortgage interest
−$8,397
− Property taxes
−$2,248
− Insurance
−$750
− Repairs & maintenance
−$1,977
− Management
−$1,977
− HOA
−$8,400
− Depreciation
−$4,361
Taxable loss
−$3,394
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$815
After-tax cash flow
$-491/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

-99.3% since first listed
89 events — show timeline
  • 2019-07-26 Sold (MLS) $34,000 KCBOR
  • 2019-07-26 Sold (MLS) $34,000 FRESNOMLS
  • 2018-09-19 Listed $36,000 FRESNOMLS
  • 2018-09-19 Listed $36,000 KCBOR
  • 2018-09-14 Sold (MLS) $31,000 KCBOR
  • 2018-09-13 Sold (MLS) $21,000 KCBOR
  • 2018-09-13 Sold (MLS) $21,000 FRESNOMLS
  • 2018-08-21 Listed $38,000 FRESNOMLS
  • 2018-07-23 Listed $38,000 KCBOR
  • 2018-06-22 Sold (MLS) $32,000 KCBOR
  • 2018-06-15 Sold (MLS) $65,000 KCBOR
  • 2018-05-16 Listed $31,000 KCBOR
  • 2018-04-18 Listed $32,000 KCBOR
  • 2017-12-06 Listed $59,500 KCBOR
  • 2017-12-01 Listed $65,000 KCBOR
  • 2017-09-13 Listed $78,000 KCBOR
  • 2017-08-29 Sold (MLS) $52,000 KCBOR
  • 2017-08-07 Sold (MLS) $35,000 KCBOR
  • 2017-08-07 Sold (MLS) $28,500 KCBOR
  • 2017-07-31 Sold (MLS) $45,000 KCBOR
  • 2017-07-14 Listed $33,000 KCBOR
  • 2017-06-22 Listed $55,000 KCBOR
  • 2017-06-19 Sold (MLS) $50,000 KCBOR
  • 2017-06-02 Listed $30,000 KCBOR
  • 2017-05-13 Listed $48,000 KCBOR
  • 2017-05-13 Listed $39,000 KCBOR
  • 2017-05-11 Sold (MLS) $42,500 KCBOR
  • 2017-01-12 Sold (MLS) $18,000 KCBOR
  • 2016-12-08 Sold (MLS) $74,500 KCBOR
  • 2016-11-09 Listed $43,500 KCBOR
  • 2016-10-27 Sold (MLS) $29,000 KCBOR
  • 2016-09-19 Listed $48,000 KCBOR
  • 2016-09-15 Sold (MLS) $55,000 KCBOR
  • 2016-09-13 Sold (MLS) $10,500 KCBOR
  • 2016-08-31 Sold (MLS) $11,500 KCBOR
  • 2016-08-13 Listed $29,000 KCBOR
  • 2016-07-27 Listed $58,000 KCBOR
  • 2016-07-02 Listed $22,000 KCBOR
  • 2016-07-01 Listed $74,500 KCBOR
  • 2016-06-28 Listed $35,000 KCBOR
  • 2016-06-28 Listed $35,000 KCBOR
  • 2016-06-23 Sold (MLS) $16,500 KCBOR
  • 2016-06-18 Listed $55,000 KCBOR
  • 2016-06-13 Sold (MLS) $57,900 KCBOR
  • 2016-05-31 Listed $60,000 KCBOR
  • 2016-05-21 Listed $13,000 KCBOR
  • 2016-05-03 Listed $14,000 KCBOR
  • 2016-03-30 Listed $59,900 KCBOR
  • 2015-12-21 Sold (MLS) $16,000 KCBOR
  • 2015-11-17 Listed $43,500 KCBOR
  • 2015-11-16 Sold (MLS) $37,000 KCBOR
  • 2015-11-13 Sold (MLS) $42,000 KCBOR
  • 2015-11-12 Sold (MLS) $17,500 KCBOR
  • 2015-10-17 Listed $20,000 KCBOR
  • 2015-10-16 Listed $19,900 KCBOR
  • 2015-10-12 Listed $22,400 KCBOR
  • 2015-10-09 Sold (MLS) $76,400 KCBOR
  • 2015-09-30 Listed $16,000 KCBOR
  • 2015-09-21 Sold (MLS) $25,000 KCBOR
  • 2015-09-09 Sold (MLS) $14,000 KCBOR
  • 2015-08-21 Listed $82,900 KCBOR
  • 2015-08-20 Sold (MLS) $20,000 KCBOR
  • 2015-08-08 Listed $65,000 KCBOR
  • 2015-08-04 Sold (MLS) $7,500 KCBOR
  • 2015-07-23 Listed $19,900 KCBOR
  • 2015-07-23 Sold (MLS) $46,000 KCBOR
  • 2015-07-01 Sold (MLS) $23,500 KCBOR
  • 2015-06-29 Listed $27,000 KCBOR
  • 2015-05-27 Listed $25,000 KCBOR
  • 2015-05-07 Listed $10,000 KCBOR
  • 2015-04-13 Listed $25,000 KCBOR
  • 2015-03-06 Sold (MLS) $22,500 KCBOR
  • 2015-03-04 Listed $47,000 KCBOR
  • 2015-02-20 Sold (MLS) $68,500 KCBOR
  • 2015-02-13 Listed $48,000 KCBOR
  • 2015-02-12 Listed $51,000 KCBOR
  • 2015-02-10 Listed $29,000 KCBOR
  • 2015-01-06 Listed $43,500 KCBOR
  • 2014-12-16 Sold (MLS) $61,500 KCBOR
  • 2014-11-18 Listed $68,950 KCBOR
  • 2014-09-30 Sold (MLS) $16,000 KCBOR
  • 2014-03-17 Listed $62,950 KCBOR
  • 2014-02-21 Sold (MLS) $15,000 KCBOR
  • 2014-01-15 Sold (MLS) $5,000 KCBOR
  • 2014-01-08 Listed $16,000 KCBOR
  • 2013-09-25 Listed $18,000 KCBOR
  • 2013-08-08 Sold (MLS) $14,000 KCBOR
  • 2008-10-10 Sold (Public Records) $11,060,000 Public Records
  • 2002-09-19 Sold (Public Records) $5,100,000 Public Records

Property tax history

-0.8%/yr

Latest (2025): $56,503 · +9.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…