CashFlowRE
Sign in Sign up
9 Tee Ln
B+ Composite 78.34
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.1/5.0
  • Livability +2.9/5.0
  • Appreciation +2.7/10.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0

$45,000

9 Tee Ln · Oildale, CA 93308
3 bd · 2.0 ba · 1,200 sqft · Manufactured public records · 153 Days on market
Built 1973 $38/sqft · 34% below area Est $68k · 34% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to a beautiful opportunity in the Highland Knolls Mobile Estates 55+ community with an updated water heater! This inviting home features a spacious great room with soft carpet and abundant natural light, creating a warm and comfortable setting for everyday living. The kitchen offers generous storage and functionality, while the dining/bonus room is perfect for hosting gatherings or enjoying hobbies. Retreat to the extremely large primary suite, complete with a roomy closet and private restroom for added comfort. Outside, enjoy the convenience of a storage shed, covered patio, and grassy area ideal for relaxing or entertaining. With a some cosmetic touches, this home can truly shine - don't miss your chance to make it your own. Schedule your private showing today!

Key facts

  • Spacious great room
  • Generous storage
  • Roomy closet

Tags

SPACIOUS GREAT ROOMGENEROUS STORAGEDINING BONUS ROOMEXTREMELY LARGE PRIMARY SUITEROOMY CLOSETPRIVATE RESTROOM

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 manufactured listed at $45k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $45k).
  • Recommended offer: $40k (12.0% below list) — sets the bar for market timing.
  • Cap rate 34.7% vs local median 3.9% in Oildale — 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 58/100 on livability (#680 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+, schools B+; Watch: crime F, amenities F, commute F.
  • Standard Elementary (suburban): math 16% / reading 27% proficiency, ranked #1,227 of 1,400 in CA (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.2%/yr); 307 active listings in the ZIP; 24 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 3,244 units permitted in Kern County in 2024 (73 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($62k/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 $311 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Kern County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 2.2% rent growth), your $13k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 153 days — a 12% lower offer ($40k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 5→12/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $39,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 153 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1973 — 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. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  6. 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?
  7. 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.
  8. 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.
  9. 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
3.78%
Cap rate
34.66%
Cash-on-cash
101.33%
DSCR
5.51
GRM
2.2

CMA / ARV

ARV (median comp)
$68,195
List price
$45,000
Delta
-34.01%
Verdict
UNDERPRICED
Comps
6 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
80 Eagle Ln 0.11mi 2/2.0 (-1) 1,200 (0%) 2mo $109,500 $91 88
214 Par Ln 0.20mi 3/2.0 1,164 (-3%) 4mo $62,500 $54 83
370 Petrol Rd 0.46mi 2/1.8 (-1) 1,200 (0%) 5mo $55,000 $46 69
46 Golfers Ln 0.08mi 3/2.0 1,344 (+12%) 19mo $83,000 $62 60
116 Serve Ln 0.11mi 3/2.0 1,056 (-12%) 18mo $43,000 $41 60
144 Love Ln 0.19mi 2/2.0 (-1) 1,316 (+10%) 22mo $110,000 $84 52
900 James Rd #83 0.52mi 2/2.0 (-1) 1,248 (+4%) 23mo $49,950 $40 45

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

Projected returns pro-forma

-3.0% appreciation · 2.22% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
5.69×
Total profit
$59,154
Equity at exit
$6,710
10-year hold
IRR
Equity multiple
11.59×
Total profit
$133,444
Equity at exit
$3,891

Cash invested: $12,600 (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 93308

Home prices YoY
-0.5%
Rents YoY
2.2%
Active inventory
307
Price-to-rent
2.2×

Monthly cashflow live

Estimated rent
$1,699 high interval (Pro) →
Mortgage (P&I)
$236
Tax from tax record
$24 /mo · $282/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$357
Net cashflow
$1,064

Break-even live

Break-even rent $352
Max offer price $45,000
Occupancy floor 32%

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
$11,250
Closing costs
$1,350
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
730 James Rd Bakersfield, CA 2.0 1.0 835 $1,175 $1.41 2d 1 0.29mi
3600 N Chester Ave Unit 10-B Bakersfield, CA 2.0 1.0 953 $1,295 $1.36 2d 1 0.48mi
524 Sunset Meadow Ln Bakersfield, CA 4.0 2.0 1346 $2,150 $1.60 2d 1 0.63mi
530 Sunset Meadow Ln Bakersfield, CA 3.0 2.0 1116 $2,050 $1.84 2d 1 0.64mi
516 Yellow Meadow Ct Unit C Bakersfield, CA 2.0 2.0 977 $1,720 $1.76 2d 1 0.68mi
548 Yellow Meadow Ct Unit C Bakersfield, CA 2.0 2.0 925 $1,595 $1.72 2d 1 0.71mi
549 Yellow Meadow Ct Unit D Bakersfield, CA 3.0 2.0 1200 $1,825 $1.52 23d 1 0.76mi
725 Greenwood Meadow Ln Bakersfield, CA 2.0 1.0 935 $1,600 $1.71 21d 1 0.87mi
805 Sunset Meadow Ln Bakersfield, CA 3.0 2.0 1163 $2,050 $1.76 2d 1 0.88mi
3433 Rustic Meadow Ct Apt B Bakersfield, CA 2.0 2.0 1115 $1,750 $1.57 2d 1 0.91mi
3125 Park Meadows Dr Unit B Bakersfield, CA 2.0 2.0 898 $1,595 $1.78 2d 1 0.98mi
101 Star Ct Bakersfield, CA 3.0 2.0 1040 $2,145 $2.06 44d 1 1.03mi
930 Day Ave Unit A Bakersfield, CA 2.0 1.5 900 $1,395 $1.55 2d 1 1.04mi
930 Day Ave Unit C Bakersfield, CA 2.0 1.5 900 $1,395 $1.55 44d 1 1.04mi
932 Day Ave Unit D Bakersfield, CA 2.0 1.0 900 $1,295 $1.44 2d 1 1.05mi
706 Orchid Dr Apt A Bakersfield, CA 3.0 2.0 1233 $1,900 $1.54 2d 1 1.10mi
2609 Violet Ct Bakersfield, CA 3.0 2.0 1471 $2,100 $1.43 44d 1 1.10mi
2600 Park Meadows Dr Bakersfield, CA 1.0–2.0 1.0–2.0 864 $1,495 $1.73 2d 2 1.24mi
210 Douglas St Unit B Bakersfield, CA 2.0 1.5 1274 $1,400 $1.10 2d 1 1.28mi
2413 Ashby St Unit 1 Bakersfield, CA 3.0 1.0 1230 $1,750 $1.42 14d 1 1.30mi
615 W China Grade Loop Bakersfield, CA 1.0–2.0 1.0–2.0 875 $1,850 $2.11 2d 6 1.36mi
411 Highland Dr Bakersfield, CA 2.0 1.0 1051 $1,650 $1.57 2d 1 1.39mi
2309 Manor St Bakersfield, CA 3.0 1.0 1090 $1,725 $1.58 2d 1 1.40mi
2001 Bedford Way Bakersfield, CA 4.0 2.0 1500 $2,500 $1.67 3d 1 1.46mi

Listing history 15 events

  1. 2026-06-18
    days on market $45,000 Active 153 DOM
  2. 2026-06-17
    days on market $45,000 Active 152 DOM
  3. 2026-06-16
    days on market $45,000 Active 151 DOM
  4. 2026-06-15
    days on market $45,000 Active 150 DOM
  5. 2026-06-14
    days on market $45,000 Active 148 DOM
  6. 2026-06-10
    days on market $45,000 Active 145 DOM
  7. 2026-06-09
    days on market $45,000 Active 144 DOM
  8. 2026-06-08
    days on market $45,000 Active 143 DOM
  9. 2026-06-07
    days on market $45,000 Active 142 DOM
  10. 2026-06-05
    days on market $45,000 Active 139 DOM
  11. 2026-06-03
    days on market $45,000 Active 138 DOM
  12. 2026-06-03
    days on market $45,000 Active 137 DOM
  13. 2026-06-01
    days on market $45,000 Active 136 DOM
  14. 2026-05-31
    days on market $45,000 Active 135 DOM
  15. 2026-01-16
    listed $45,000 Active 781-char remark
    Show marketing remark (781 chars)

    Welcome to a beautiful opportunity in the Highland Knolls Mobile Estates 55+ community with an updated water heater! This inviting home features a spacious great room with soft carpet and abundant natural light, creating a warm and comfortable setting for everyday living. The kitchen offers generous storage and functionality, while the dining/bonus room is perfect for hosting gatherings or enjoying hobbies. Retreat to the extremely large primary suite, complete with a roomy closet and private restroom for added comfort. Outside, enjoy the convenience of a storage shed, covered patio, and grassy area ideal for relaxing or entertaining. With a some cosmetic touches, this home can truly shine - don't miss your chance to make it your own. Schedule your private showing today!

ⓘ 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
$282 · $24/mo
Projected year-2 tax
$342 · $28/mo
Expected delta
+$60/yr (+$5/mo · 21.1%)

ⓘ 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 6/10 Major
  • 🌡 Heat 8/10 Severe 5 d/yr ≥104°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 39 unhealthy d/yr today · 45 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
$20,388
− Mortgage interest
−$2,521
− Property taxes
−$282
− Insurance
−$225
− Repairs & maintenance
−$1,631
− Management
−$1,631
− Depreciation
−$1,309
Taxable income
$12,789
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,069
After-tax cash flow
$9,698/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
Standard Elementary
NCES district ID
0637890
Math proficiency
16% ▬ 0.00%
Reading proficiency
27% ▼ -3.00%
Median HH income
$40,574
Composite
21.42/100
National rank
#13640
State rank
#1227 of 1400 in CA

Livability — Oildale

Score
58/100
State rank
#680
US rank
#20848

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oildale, CA
County
Kern County · 710,371 people
Metro
Bakersfield, CA
Population (ZIP)
55,078
Household income
$62,445
Rent vs Own
51.3% rent · 48.7% own
Severe rent burden
2931.0

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
Diverse neighborhood (Simpson 0.57)
Race & ethnicity
White 57% Hispanic / Latino 32% Two or more races 15% Black 3% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 26%
Common ancestry
Slovak 3% Italian 1% Romanian 1%
Foreign-born
8% · Canada, Vietnam
Languages at home
80% English-only · Spanish 17%

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
▼ -4.52%
Current HPI
825.65
Rent YoY
▲ 2.22%
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

1 event — show timeline
  • 2026-01-16 Listed $45,000 GEMLS

Property tax history

+3.1%/yr

Latest (2025): $282 · +93.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…