CashFlowRE
Sign in Sign up
19321 97th St
C+ Composite 60.95
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 +16.4/30.0
  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • DSCR +5.1/10.0
  • Rent growth +3.9/5.0
  • 1% rule +3.7/10.0
  • Condition / age +2.5/5.0
  • Livability +2.2/5.0
  • Schools +2.1/10.0

$235,000

19321 97th St · California City, CA 93505
3 bd · 2.0 ba · 1,732 sqft · SingleFamily public records · 83 Days on market
Built 1991 10,019 sqft lot $136/sqft · 26% below area Est $318k · 26% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 19321 97th Street in California City! This charming single-story home offers 3 bedrooms, 2 bathrooms, and a functional layout designed for comfortable everyday living. The living room features vaulted ceilings and a fireplace, creating an inviting central gathering space. The kitchen overlooks both the eat-in dining area and living room, and offers generous counter space plus a breakfast bar for added convenience. French doors from the dining area lead to an enclosed patio, providing a versatile space to enjoy throughout the year. Additional highlights include an indoor laundry area, attached 2-car garage, RV access, and a primary bedroom with its own private en-suite bathroom. Don't miss the opportunity to see all this home has to offer--schedule your appointment today!

Key facts

  • Indoor laundry area
  • Rv access
  • Vaulted ceilings

Tags

VAULTED CEILINGSFIREPLACEBREAKFAST BARENCLOSED PATIOINDOOR LAUNDRY AREARV ACCESS

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 single-family listed at $235k.

Deal economics

  • At list price, monthly cash flow is $134 ($2k/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 $206k (12.5% below list).
  • Recommended offer: $206k (12.5% below list) — sets the bar for 1% rule.
  • Cap rate 7.0% vs local median 5.2% in California City — 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 44/100 on livability (#1,329 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: schools F, crime F, amenities F.
  • Mojave Unified (town): math 25% / reading 25% proficiency, ranked #411 of 517 in CA (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+5.5%/yr); 703 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 3,244 units permitted in Kern County in 2024 (73 in 5+ unit buildings).
  • This rent runs 41% of the median local income ($60k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $25k of equity ($2k loan paydown + $24k appreciation (10.0% local appreciation)).
  • Kern County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 5.5% rent growth), your $66k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 83 days — a 6% lower offer ($221k) is reasonable based on typical stale-listing flexibility.
  • 9 sale attempts since 25y ago; this cycle's ask has dropped $25k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • 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 $205,525 (12.5% below list)

Questions for the listing agent

  1. It's been on market 83 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. Crime grade is F 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?
  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
0.87%
Cap rate
6.98%
Cash-on-cash
2.44%
DSCR
1.11
GRM
9.5

CMA / ARV

ARV (median comp)
$317,914
List price
$235,000
Delta
-26.08%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
9612 Glade Ave 0.10mi 3/2.0 1,731 (-0%) 16mo $340,000 $196 82
9636 Glade Ave 0.08mi 4/2.0 (+1) 1,731 (-0%) 21mo $359,900 $208 74
9624 Glade Ave 0.09mi 4/2.0 (+1) 1,731 (-0%) 21mo $360,000 $208 73
9672 Glade Ave 0.05mi 3/2.0 1,543 (-11%) 21mo $349,900 $227 62
9660 Glade Ave 0.06mi 3/2.0 1,543 (-11%) 21mo $345,000 $224 62
9760 Sherwood Ave 0.20mi 3/2.0 1,537 (-11%) 22mo $320,000 $208 53
19301 Lasky St 0.65mi 4/2.0 (+1) 1,637 (-6%) 3mo $330,000 $202 53
9573 Redwood Blvd 0.64mi 4/2.0 (+1) 1,735 (+0%) 21mo $305,000 $176 47
19924 99th St 0.59mi 3/2.0 1,643 (-5%) 21mo $320,000 $195 46
9661 Redwood Blvd 0.63mi 3/2.0 1,506 (-13%) 7mo $253,000 $168 42
9640 Peach Ave 0.66mi 3/2.0 1,515 (-12%) 23mo $300,000 $198 29
9736 Oleander Ave 0.72mi 3/2.0 1,481 (-14%) 20mo $335,000 $226 26

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

Projected returns pro-forma

10.0% appreciation · 5.45% rent growth · sell at horizon

5-year hold
IRR
26.9%
Equity multiple
3.15×
Total profit
$141,651
Equity at exit
$211,707
10-year hold
IRR
24.1%
Equity multiple
7.41×
Total profit
$421,962
Equity at exit
$456,553

Cash invested: $65,800 (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 93505

Home prices YoY
13.0%
Rents YoY
5.5%
Active inventory
703
Price-to-rent
9.5×

Monthly cashflow live

Estimated rent
$2,055 high interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$160 /mo · $1,914/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$432
Net cashflow
$134

Break-even live

Break-even rent $1,886
Max offer price $235,000
Occupancy floor 88%

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
$58,750
Closing costs
$7,050
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
9610 Oleander Ave Unit A California City, CA 2.0 1.0 1300 $1,575 $1.21 23d 1 0.70mi
9000 Underwood Ave California City, CA 3.0 2.0 1540 $1,900 $1.23 23d 1 0.76mi
9225 Peach Ave Unit A California City, CA 3.0 2.0 1275 $1,950 $1.53 23d 1 0.78mi
8849 Glade Ave California City, CA 3.0 2.0 1586 $2,380 $1.50 10d 1 0.81mi
8848 Oleander Ave California City, CA 3.0 2.0 1302 $1,900 $1.46 23d 1 1.07mi
20001 Airway Blvd California City, CA 3.0 2.0 1050 $2,400 $2.29 23d 1 1.14mi
9213 Holly Ave California City, CA 3.0 2.0 1339 $1,900 $1.42 3d 1 1.22mi
8512 Tamarack Ave California City, CA 3.0 2.0 1502 $1,875 $1.25 23d 1 1.22mi
20321 88th St California City, CA 3.0 2.0 1176 $2,100 $1.79 23d 1 1.28mi
8449 Viburnum Ave California City, CA 3.0 2.0 1218 $1,695 $1.39 2d 1 1.28mi
8648 Lime Ave California City, CA 3.0 2.0 1459 $2,400 $1.64 23d 1 1.32mi
8560 Nipa Ave California City, CA 3.0 2.0 1309 $1,850 $1.41 14d 1 1.34mi
20312 Dean Ct California City, CA 3.0 2.0 1742 $1,975 $1.13 14d 1 1.43mi
8312 Tamarack Ave California City, CA 3.0 2.0 1539 $1,900 $1.23 23d 1 1.43mi
8801 S Loop Blvd California City, CA 3.0 2.0 1537 $2,600 $1.69 23d 1 1.44mi
8260 Viburnum Ave California City, CA 3.0 2.0 1338 $2,000 $1.49 2d 1 1.44mi

Listing history 42 events

  1. 2026-06-18
    days on market $235,000 Active 83 DOM
  2. 2026-06-17
    days on market $235,000 Active 82 DOM
  3. 2026-06-16
    days on market $235,000 Active 81 DOM
  4. 2026-06-15
    days on market $235,000 Active 80 DOM
  5. 2026-06-14
    days on market $235,000 Active 78 DOM
  6. 2026-06-13
    days on market $235,000 Active 77 DOM
  7. 2026-06-10
    days on market $235,000 Active 75 DOM
  8. 2026-06-09
    days on market $235,000 Active 74 DOM
  9. 2026-06-08
    days on market $235,000 Active 73 DOM
  10. 2026-06-07
    days on market $235,000 Active 72 DOM
  11. 2026-06-05
    days on market $235,000 Active 69 DOM
  12. 2026-06-03
    days on market $235,000 Active 68 DOM
  13. 2026-06-03
    days on market $235,000 Active 67 DOM
  14. 2026-06-01
    days on market $235,000 Active 66 DOM
  15. 2026-05-31
    days on market $235,000 Active 65 DOM
  16. 2026-04-29
    price $247,000 792-char remark
    Show marketing remark (792 chars)

    Welcome to 19321 97th Street in California City! This charming single-story home offers 3 bedrooms, 2 bathrooms, and a functional layout designed for comfortable everyday living. The living room features vaulted ceilings and a fireplace, creating an inviting central gathering space. The kitchen overlooks both the eat-in dining area and living room, and offers generous counter space plus a breakfast bar for added convenience. French doors from the dining area lead to an enclosed patio, providing a versatile space to enjoy throughout the year. Additional highlights include an indoor laundry area, attached 2-car garage, RV access, and a primary bedroom with its own private en-suite bathroom. Don't miss the opportunity to see all this home has to offer--schedule your appointment today!

  17. 2026-04-29
    price $247,000 792-char remark
    Show marketing remark (792 chars)

    Welcome to 19321 97th Street in California City! This charming single-story home offers 3 bedrooms, 2 bathrooms, and a functional layout designed for comfortable everyday living. The living room features vaulted ceilings and a fireplace, creating an inviting central gathering space. The kitchen overlooks both the eat-in dining area and living room, and offers generous counter space plus a breakfast bar for added convenience. French doors from the dining area lead to an enclosed patio, providing a versatile space to enjoy throughout the year. Additional highlights include an indoor laundry area, attached 2-car garage, RV access, and a primary bedroom with its own private en-suite bathroom. Don't miss the opportunity to see all this home has to offer--schedule your appointment today!

  18. 2026-03-27
    listed $260,000 Active 792-char remark
    Show marketing remark (792 chars)

    Welcome to 19321 97th Street in California City! This charming single-story home offers 3 bedrooms, 2 bathrooms, and a functional layout designed for comfortable everyday living. The living room features vaulted ceilings and a fireplace, creating an inviting central gathering space. The kitchen overlooks both the eat-in dining area and living room, and offers generous counter space plus a breakfast bar for added convenience. French doors from the dining area lead to an enclosed patio, providing a versatile space to enjoy throughout the year. Additional highlights include an indoor laundry area, attached 2-car garage, RV access, and a primary bedroom with its own private en-suite bathroom. Don't miss the opportunity to see all this home has to offer--schedule your appointment today!

  19. 2026-03-26
    listed $260,000 Active 792-char remark
    Show marketing remark (792 chars)

    Welcome to 19321 97th Street in California City! This charming single-story home offers 3 bedrooms, 2 bathrooms, and a functional layout designed for comfortable everyday living. The living room features vaulted ceilings and a fireplace, creating an inviting central gathering space. The kitchen overlooks both the eat-in dining area and living room, and offers generous counter space plus a breakfast bar for added convenience. French doors from the dining area lead to an enclosed patio, providing a versatile space to enjoy throughout the year. Additional highlights include an indoor laundry area, attached 2-car garage, RV access, and a primary bedroom with its own private en-suite bathroom. Don't miss the opportunity to see all this home has to offer--schedule your appointment today!

  20. 2025-10-14
    price $299,980
  21. 2025-07-21
    price $299,990
  22. 2022-05-12
    soldstatus $300,000 Closed Sale
  23. 2022-05-12
    soldstatus $300,000 Closed
  24. 2022-05-12
    soldstatus $300,000 Sold
  25. 2022-05-12
    soldstatus $300,000
  26. 2022-04-10
    status Pending Sale
  27. 2022-04-10
    status Pending
  28. 2022-03-09
    listed $295,000 Active
  29. 2022-03-09
    listed $295,000 Active
  30. 2022-03-09
    listed $295,000 Active
  31. 2020-10-14
    soldstatus $208,000 Closed
  32. 2020-10-13
    soldstatus $208,000
  33. 2020-08-28
    listed $199,900 Active
  34. 2013-02-13
    soldstatus $44,500
  35. 2012-10-31
    listed $46,000
  36. 2012-04-25
    historical
  37. 2011-11-20
    listed $67,000
  38. 2004-12-23
    soldstatus $160,000
  39. 2002-03-28
    soldstatus $89,900
  40. 2002-03-28
    soldstatus $90,000
  41. 2001-12-12
    listed $89,900
  42. 1992-09-03
    soldstatus $98,500

ⓘ 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
$1,914 · $160/mo
Projected year-2 tax
$1,914 · $160/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 7/10 Severe 13 unhealthy d/yr today · 17 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
$24,663
− Mortgage interest
−$13,164
− Property taxes
−$1,914
− Insurance
−$1,175
− Repairs & maintenance
−$1,973
− Management
−$1,973
− Depreciation
−$6,836
Taxable loss
−$2,372
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$569
After-tax cash flow
$2,175/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
Mojave Unified
NCES district ID
0625230
Math proficiency
25% ▲ 11.00%
Reading proficiency
25% ▼ -1.00%
Median HH income
$43,017
Composite
21.4/100
National rank
#8350
State rank
#411 of 517 in CA

Livability — California City

Score
44/100
State rank
#1329
US rank
#26753

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
California City, CA
County
Kern County · 710,371 people
City population
14,353
Metro
Bakersfield, CA
Population (ZIP)
14,353
Household income
$59,827
Rent vs Own
44.6% rent · 55.4% own
Severe rent burden
883.0

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
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
Hispanic / Latino 40% White 30% Black 22% Two or more races 16% Native American 3% Asian 1%
Hispanic origin (detail)
Mexican 29%
Common ancestry
Italian 3% Lithuanian 1% Romanian 1%
Foreign-born
13% · Canada, Dominican Republic
Languages at home
68% English-only · Spanish 29%

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
▲ 46.32%
Current HPI
402.4192
Rent YoY
▲ 5.45%
Metro
Bakersfield, CA
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

+150.8% since first listed
27 events — show timeline
  • 2026-04-29 Price Changed $247,000 AVMLS
  • 2026-04-29 Price Changed $247,000 CRMLS
  • 2026-03-27 Listed $260,000 CRMLS
  • 2026-03-26 Listed $260,000 AVMLS
  • 2025-10-14 Price Changed $299,980 AVMLS
  • 2025-07-21 Price Changed $299,990 AVMLS
  • 2022-05-12 Sold (Public Records) $300,000 Public Records
  • 2022-05-12 Sold (MLS) $300,000 GEMLS
  • 2022-05-12 Sold (MLS) $300,000 AVMLS
  • 2022-05-12 Sold (MLS) $300,000 CRMLS
  • 2022-04-10 Pending CRMLS
  • 2022-04-10 Pending GEMLS
  • 2022-03-09 Listed $295,000 GEMLS
  • 2022-03-09 Listed $295,000 AVMLS
  • 2022-03-09 Listed $295,000 CRMLS
  • 2020-10-14 Sold (MLS) $208,000 AVMLS
  • 2020-10-13 Sold (Public Records) $208,000 Public Records
  • 2020-08-28 Listed $199,900 AVMLS
  • 2013-02-13 Sold (MLS) $44,500 AVMLS
  • 2012-10-31 Listed $46,000 AVMLS
  • 2012-04-25 Listing Removed AVMLS
  • 2011-11-20 Listed $67,000 AVMLS
  • 2004-12-23 Sold (Public Records) $160,000 Public Records
  • 2002-03-28 Sold (Public Records) $90,000 Public Records
  • 2002-03-28 Sold (MLS) $89,900 AVMLS
  • 2001-12-12 Listed $89,900 AVMLS
  • 1992-09-03 Sold (Public Records) $98,500 Public Records

Property tax history

+9.9%/yr

Latest (2025): $1,914 · +83.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…