I think it is without land since the assessors report values land as 0. So you may have to consider land rent before computing your cash flow. But at 85K, house structure seems well priced. After the bubble buyers lose their homes to foreclosure, they have to live somewhere. So demand for low cost housing is one thing that is guaranteed.