CashFlowRE
Sign in Sign up
4708 Hawk St
D+ Composite 49.77
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 +16.9/30.0
  • ARV discount +7.5/15.0
  • Appreciation +6.8/10.0
  • DSCR +5.3/10.0
  • 1% rule +3.5/10.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Livability +2.0/5.0

$140,000

4708 Hawk St · Inyokern, CA 93527
2 bd · 2.0 ba · 2,662 sqft · SingleFamily public records · 285 Days on market
Built 1958 5.00 ac lot $53/sqft · 69% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Fantastic Fixer Upper opportunity in North Inyokern! This property features a 2,662 square foot home with a full basement and 3-car garage. Exterior walls are block and it includes a standing seam metal roof. A fire unfortunately engulfed the interior, but the solid exterior block walls, basement, metal roof, and slab remain, providing a strong foundation for a complete renovation or custom build! This property resides on Five acres with picture perfect views of the Sierra Nevada Mountain Range! Private well on property but the water tank and pump are no longer present. Property has two evaporative coolers but operating condition is unknown. With some work, this property has the potential to become a beautiful desert retreat! Don't miss your chance to own five acres with a large structure already in place.

Key facts

  • Private well
  • Five acres
  • Full basement

Tags

FULL BASEMENTSTANDING SEAM METAL ROOFSOLID EXTERIOR BLOCK WALLSFIVE ACRESPRIVATE WELL

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 single-family listed at $140k.

Deal economics

  • At list price, monthly cash flow is $92 ($1k/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 $119k (14.9% below list).
  • Recommended offer: $119k (14.9% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 39/100 on livability (#1,398 in CA) — a limited-amenity area; tenant pool skews transient or value-seeking. Strengths: crime A, commute A-; Watch: schools C-, amenities F, employment F.
  • Sierra Sands Unified (town): math 25% / reading 39% proficiency, ranked #294 of 517 in CA (top 57%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 93 active listings in the ZIP; 3,244 units permitted in Kern County in 2024 (73 in 5+ unit buildings).

Forward outlook

  • In year one you build about $6k of equity ($968 loan paydown + $5k appreciation (3.6% local appreciation)).
  • Kern County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (3.6% appreciation + 3.0% rent growth), your $39k cash investment doubles in ~5 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 285 days — a 12% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $75k; list at $140k implies a 87% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1958 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $119,109 (14.9% below list)

Questions for the listing agent

  1. It's been on market 285 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  2. Built in 1958 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.85%
Cap rate
7.08%
Cash-on-cash
2.81%
DSCR
1.13
GRM
9.8

CMA / ARV

ARV (median comp)
$457,767
List price
$140,000
Delta
-69.42%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7626 Seibenthal Rd 0.21mi 3/2.0 (+1) 2,445 (-8%) 19mo $570,000 $233 56

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

3.63% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
11.8%
Equity multiple
1.70×
Total profit
$27,395
Equity at exit
$67,990
10-year hold
IRR
13.5%
Equity multiple
3.13×
Total profit
$83,564
Equity at exit
$108,880

Cash invested: $39,200 (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 93527

Home prices YoY
0.7%
Active inventory
93
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$1,191 medium interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$57 /mo · $680/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$250
Net cashflow
$92

Break-even live

Break-even rent $1,075
Max offer price $140,000
Occupancy floor 87%

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
$35,000
Closing costs
$4,200
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 19 events

  1. 2026-06-18
    days on market $140,000 Active 285 DOM
  2. 2026-06-17
    days on market $140,000 Active 284 DOM
  3. 2026-06-16
    days on market $140,000 Active 283 DOM
  4. 2026-06-15
    days on market $140,000 Active 282 DOM
  5. 2026-06-14
    days on market $140,000 Active 280 DOM
  6. 2026-06-13
    days on market $140,000 Active 279 DOM
  7. 2026-06-10
    days on market $140,000 Active 277 DOM
  8. 2026-06-09
    days on market $140,000 Active 276 DOM
  9. 2026-06-08
    days on market $140,000 Active 275 DOM
  10. 2026-06-07
    days on market $140,000 Active 274 DOM
  11. 2026-06-05
    days on market $140,000 Active 271 DOM
  12. 2026-06-03
    days on market $140,000 Active 270 DOM
  13. 2026-06-03
    days on market $140,000 Active 269 DOM
  14. 2026-06-01
    days on market $140,000 Active 268 DOM
  15. 2026-05-31
    days on market $140,000 Active 267 DOM
  16. 2025-12-01
    price $140,000 818-char remark
    Show marketing remark (818 chars)

    Fantastic Fixer Upper opportunity in North Inyokern! This property features a 2,662 square foot home with a full basement and 3-car garage. Exterior walls are block and it includes a standing seam metal roof. A fire unfortunately engulfed the interior, but the solid exterior block walls, basement, metal roof, and slab remain, providing a strong foundation for a complete renovation or custom build! This property resides on Five acres with picture perfect views of the Sierra Nevada Mountain Range! Private well on property but the water tank and pump are no longer present. Property has two evaporative coolers but operating condition is unknown. With some work, this property has the potential to become a beautiful desert retreat! Don't miss your chance to own five acres with a large structure already in place.

  17. 2025-09-06
    listed $150,000 Active 818-char remark
    Show marketing remark (818 chars)

    Fantastic Fixer Upper opportunity in North Inyokern! This property features a 2,662 square foot home with a full basement and 3-car garage. Exterior walls are block and it includes a standing seam metal roof. A fire unfortunately engulfed the interior, but the solid exterior block walls, basement, metal roof, and slab remain, providing a strong foundation for a complete renovation or custom build! This property resides on Five acres with picture perfect views of the Sierra Nevada Mountain Range! Private well on property but the water tank and pump are no longer present. Property has two evaporative coolers but operating condition is unknown. With some work, this property has the potential to become a beautiful desert retreat! Don't miss your chance to own five acres with a large structure already in place.

  18. 1991-11-21
    soldstatus $75,000
  19. 1991-11-21
    soldstatus $75,000

ⓘ 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
$680 · $57/mo
Projected year-2 tax
$1,064 · $89/mo
Expected delta
+$384/yr (+$32/mo · 56.5%)

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥105°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 5/10 Major 6 unhealthy d/yr today · 8 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
$14,293
− Mortgage interest
−$7,842
− Property taxes
−$680
− Insurance
−$700
− Repairs & maintenance
−$1,143
− Management
−$1,143
− Depreciation
−$4,073
Taxable loss
−$1,289
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$309
After-tax cash flow
$1,411/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
Sierra Sands Unified
NCES district ID
0636800
Math proficiency
25% ▼ -11.00%
Reading proficiency
39% ▼ -11.00%
Median HH income
$58,937
Composite
28.66/100
National rank
#6699
State rank
#294 of 517 in CA

Livability — Inyokern

Score
39/100
State rank
#1398
US rank
#27420

Category grades

Amenities F Commute A- Cost of living F Crime A Employment F Housing F Health & safety F User ratings A

Schools grade is shown separately in the Schools card above.

Census & demographics

Population (ZIP)
1,801

Population outlook (Kern County) Hauer SSP2

Today (2025)
947,286 people
By 2030
978,984 · +3.3%
By 2040
1,045,018 · +10.3%
By 2050
1,105,232 · +16.7%
By 2075
1,229,538 · +29.8%
By 2100
1,238,059 · +30.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Two or more races 11% Hispanic / Latino 9%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Slovak 4% Scotch-Irish 3% Portuguese 3%
Foreign-born
3% · Canada, China
Languages at home
95% English-only · Spanish 2% German/W. Germanic 2% Chinese 1%

Political lean MEDSL · Kern

2024 margin
Strong R (+21.1) · D 38.2% · R 59.3% · Other 2.5%
2008→2024 swing
-3.3pp toward R · 2008: -17.8pp · 2024: -21.1pp
All cycles
2024: R+21.1 2020: R+10.2 2016: R+15.0 2012: R+20.9 2008: R+17.8

Not yet ingested

Civics

Market trends

HPI YoY
▲ 3.63%
Current HPI
501.6357
Rent YoY
Metro
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+86.7% since first listed
4 events — show timeline
  • 2025-12-01 Price Changed $140,000 SSMLS
  • 2025-09-06 Listed $150,000 SSMLS
  • 1991-11-21 Sold (Public Records) $75,000 Public Records
  • 1991-11-21 Sold (Public Records) $75,000 Public Records

Property tax history

-5.3%/yr

Latest (2025): $680 · -57.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…