CashFlowRE
Sign in Sign up
180 Poso St Duplex
D+ Composite 48.28
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 +19.9/30.0
  • ARV discount +7.5/15.0
  • DSCR +6.3/10.0
  • 1% rule +4.5/10.0
  • Livability +3.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +1.5/10.0
  • Appreciation +0.0/10.0

$280,000

180 Poso St · Shafter, CA 93263
3 bd · None ba · 956 sqft · MultiFamily public records
Built 1937 6,534 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Great investment opportunity to own a Dulpex, in the Peaceful City of Shafter. 3BD+1BA in the front 956 sqft unit, and 2BD+1BA in the 708 sqft back unit. Some recent cosmetic upgrades, such as laminate flooring in both units and some painting in the front unit have been done by seller. Seller has never lived at the property, therefore has never done any major updates. Definitely needs TLC. Property is situated in a great area, across the street from a Park, as well as a super market, not to mention, new nearby shopping Center coming soon.

Key facts

  • 6,534 sq ft lot
  • Built 1937

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 × 2-bed/1-bath units multifamily listed at $280k.

Deal economics

  • At list price, monthly cash flow is $337 ($4k/yr) — positive. Per door: $169/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $266k (4.9% below list).
  • Recommended offer: $266k (4.9% below list) — sets the bar for 1% rule.
  • Cap rate 7.7% vs local median 2.7% in Shafter — 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 72/100 on livability (#185 in CA) — a middle-class / working-renter tenant base. Strengths: amenities A+, housing A+; Watch: health & safety C-, commute D+, cost of living D+.
  • Richland Union Elementary (town): math 11% / reading 24% proficiency, ranked #480 of 517 in CA (top 93%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 79% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Golden Oak Elementary (math 13% / reading 24%, grade F, #1,313 of 1,571 statewide, top 84%, 729 students, 91% FRL).
  • Market conditions: 176 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 3,244 units permitted in Kern County in 2024 (73 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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.

Negotiation context

  • Only 0 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 10y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $127k; list at $280k implies a 120% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1937 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $266,400 (4.9% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Built in 1937 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.95%
Cap rate
7.74%
Cash-on-cash
5.16%
DSCR
1.23
GRM
8.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
-8.3%
Equity multiple
0.69×
Total profit
$-23,946
Equity at exit
$41,749
10-year hold
IRR
1.2%
Equity multiple
1.08×
Total profit
$6,563
Equity at exit
$24,209

Cash invested: $78,400 (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 93263

Home prices YoY
-13.1%
Active inventory
176
Price-to-rent
17.5×

Monthly cashflow live

Estimated rent
$2,664 medium interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$182 /mo · $2,186/yr
Insurance
$117
HOA
$0
Vacancy / Maint / Mgmt
$559
Net cashflow
$337

Break-even live

Break-even rent $2,237
Max offer price $280,000
Occupancy floor 82%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $2,664

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
$70,000
Closing costs
$8,400
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
232 E Marengo Ave Unit Na Shafter, CA 2.0 1.0 823 $1,700 $2.07 43d 1 0.50mi
489 W Marengo Ave Unit Na Shafter, CA 2.0 1.0 1000 $1,800 $1.80 43d 1 0.58mi
354 E Euclid Ave Unit 356 Shafter, CA 2.0 1.0 781 $1,350 $1.73 43d 1 0.66mi

Listing history 8 events

  1. 2026-05-16
    historical
  2. 2026-05-15
    listed $280,000
  3. 2017-01-27
    soldstatus $127,000
  4. 2017-01-25
    soldstatus $127,000 Closed Sale 544-char remark
    Show marketing remark (544 chars)

    Great investment opportunity to own a Dulpex, in the Peaceful City of Shafter. 3BD+1BA in the front 956 sqft unit, and 2BD+1BA in the 708 sqft back unit. Some recent cosmetic upgrades, such as laminate flooring in both units and some painting in the front unit have been done by seller. Seller has never lived at the property, therefore has never done any major updates. Definitely needs TLC. Property is situated in a great area, across the street from a Park, as well as a super market, not to mention, new nearby shopping Center coming soon.

  5. 2016-12-13
    status Pending Sale 544-char remark
    Show marketing remark (544 chars)

    Great investment opportunity to own a Dulpex, in the Peaceful City of Shafter. 3BD+1BA in the front 956 sqft unit, and 2BD+1BA in the 708 sqft back unit. Some recent cosmetic upgrades, such as laminate flooring in both units and some painting in the front unit have been done by seller. Seller has never lived at the property, therefore has never done any major updates. Definitely needs TLC. Property is situated in a great area, across the street from a Park, as well as a super market, not to mention, new nearby shopping Center coming soon.

  6. 2016-11-18
    historical Active Under Contract 544-char remark
    Show marketing remark (544 chars)

    Great investment opportunity to own a Dulpex, in the Peaceful City of Shafter. 3BD+1BA in the front 956 sqft unit, and 2BD+1BA in the 708 sqft back unit. Some recent cosmetic upgrades, such as laminate flooring in both units and some painting in the front unit have been done by seller. Seller has never lived at the property, therefore has never done any major updates. Definitely needs TLC. Property is situated in a great area, across the street from a Park, as well as a super market, not to mention, new nearby shopping Center coming soon.

  7. 2016-10-21
    listed $149,900 Active 544-char remark
    Show marketing remark (544 chars)

    Great investment opportunity to own a Dulpex, in the Peaceful City of Shafter. 3BD+1BA in the front 956 sqft unit, and 2BD+1BA in the 708 sqft back unit. Some recent cosmetic upgrades, such as laminate flooring in both units and some painting in the front unit have been done by seller. Seller has never lived at the property, therefore has never done any major updates. Definitely needs TLC. Property is situated in a great area, across the street from a Park, as well as a super market, not to mention, new nearby shopping Center coming soon.

  8. 1991-01-02
    soldstatus $55,000

ⓘ 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
$2,186 · $182/mo
Projected year-2 tax
$2,186 · $182/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 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥105°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 23 unhealthy d/yr today · 28 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
$31,968
− Mortgage interest
−$15,684
− Property taxes
−$2,186
− Insurance
−$1,400
− Repairs & maintenance
−$2,557
− Management
−$2,557
− Depreciation
−$8,145
Taxable loss
−$562
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$135
After-tax cash flow
$4,184/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
Richland Union Elementary
NCES district ID
0621450
Math proficiency
11% ▼ -15.00%
Reading proficiency
24% ▼ -10.00%
Median HH income
$39,624
Composite
14.8/100
National rank
#9386
State rank
#480 of 517 in CA

Livability — Shafter

Score
72/100
State rank
#185
US rank
#6066

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Shafter, CA
City population
23,423
Population (ZIP)
23,423

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 Hispanic (80%)
Race & ethnicity
Hispanic / Latino 80% Two or more races 35% White 17% Native American 1% Black 1% Asian 1%
Hispanic origin (detail)
Mexican 75% Puerto Rican 1%
Common ancestry
Italian 0%
Foreign-born
25% · Canada
Languages at home
42% English-only · Spanish 56% Arabic 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
▼ -53.09%
Current HPI
352.9878
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

+409.1% since first listed
8 events — show timeline
  • 2026-05-16 Delisted GEMLS
  • 2026-05-15 Listed $280,000 GEMLS
  • 2017-01-27 Sold (Public Records) $127,000 Public Records
  • 2017-01-25 Sold (MLS) $127,000 CRMLS
  • 2016-12-13 Pending CRMLS
  • 2016-11-18 Contingent CRMLS
  • 2016-10-21 Listed $149,900 CRMLS
  • 1991-01-02 Sold (Public Records) $55,000 Public Records

Property tax history

+8.0%/yr

Latest (2025): $2,186 · +1.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…