CashFlowRE
Sign in Sign up
7605 E Obsidian
B Composite 71.84
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Appreciation +5.0/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Livability +2.2/5.0
  • Schools +2.1/10.0

$79,000

7605 E Obsidian · California City, CA 93519
2 bd · 1.0 ba · 1,700 sqft · SingleFamily public records · 121 Days on market
Built 1958 2.00 ac lot $46/sqft · 74% below area

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

The bones are here — this is a true fixer with serious potential. Discover wide-open desert living on 2 usable acres in Cantil! This 1,700 sq ft single-story home, built in 1958, offers 2 bedrooms, 1 bathroom, and a spacious layout ready for renovation. If you’ve been looking for room to spread out, park equipment, add outbuildings, or simply enjoy big desert skies, this property delivers. The home features a classic mid-century structure with an attached 1-car garage, fireplace, and generous living areas. Large windows bring in natural light and frame the surrounding High Desert landscape. While the property needs updating and improvements, the layout and footprint provide a strong starting point for your vision. The 2-acre parcel offers space, flexibility, and opportunity. The seller will be clearing the lot around the house, improving visibility and accessibility. This will open up the immediate yard area and allow buyers to better envision outdoor use, parking, and future improvements. Located in the rural community of Cantil, just outside California City and near the foothills of the High Sierra, this property offers peaceful desert living with convenient access to Neuralia Road and Highway 14. Whether you’re looking for a renovation project, investment opportunity, desert getaway, or property with room to expand, this is a solid opportunity with upside potential. Bring your tools, your contractor, and your imagination — and make this High Desert property your own!

Key facts

  • Outdoor use
  • Usable acres
  • Natural light

Tags

USABLE ACRESMID-CENTURY STRUCTURENATURAL LIGHTIMMEDIATE YARD AREAOUTDOOR USERURAL COMMUNITY

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/1.0-bath single-family listed at $79k.

Deal economics

  • At list price, monthly cash flow is $468 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $79k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.4% 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: crime F, amenities F, commute 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.
  • Zoned schools: Hacienda Elementary (528 students, 92% FRL); California City Middle (501 students, 87% FRL); California City High (655 students, 85% FRL).
  • Market conditions: 23 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 $3k of equity ($546 loan paydown + $2k appreciation (3.0% local appreciation)).
  • Kern County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $22k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 121 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • Current owner paid $29k; list at $79k implies a 172% 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 9→24/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $69,520 (12.0% below list)

Questions for the listing agent

  1. It's been on market 121 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 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. 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. 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
1.53%
Cap rate
13.41%
Cash-on-cash
25.41%
DSCR
2.13
GRM
5.5

CMA / ARV

ARV (median comp)
$300,054
List price
$79,000
Delta
-73.67%
Verdict
UNDERPRICED
Comps
2 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
31.4%
Equity multiple
2.78×
Total profit
$39,326
Equity at exit
$35,522
10-year hold
IRR
31.8%
Equity multiple
5.44×
Total profit
$98,177
Equity at exit
$54,743

Cash invested: $22,120 (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 93519

Active inventory
23
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,205 medium interval (Pro) →
Mortgage (P&I)
$414
Tax from tax record
$36 /mo · $437/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$253
Net cashflow
$468

Break-even live

Break-even rent $612
Max offer price $79,000
Occupancy floor 56%

Sensitivity live

Price -10% $513 -5% $491 +0% $468 +5% $446 +10% $424
Rent -10% $373 -5% $421 +0% $468 +5% $516 +10% $564
Rate -1.0pp $508 -0.5pp $488 base $468 +0.5pp $448 +1.0pp $427

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
$19,750
Closing costs
$2,370
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. 2026-06-22
    days on market $79,000 Active 121 DOM
  2. 2026-06-18
    days on market $79,000 Active 118 DOM
  3. 2026-06-17
    days on market $79,000 Active 117 DOM
  4. 2026-06-16
    days on market $79,000 Active 116 DOM
  5. 2026-06-15
    days on market $79,000 Active 115 DOM
  6. 2026-06-14
    days on market $79,000 Active 113 DOM
  7. 2026-06-13
    days on market $79,000 Active 112 DOM
  8. 2026-06-10
    days on market $79,000 Active 110 DOM
  9. 2026-06-09
    days on market $79,000 Active 109 DOM
  10. 2026-06-08
    days on market $79,000 Active 108 DOM
  11. 2026-06-07
    days on market $79,000 Active 107 DOM
  12. 2026-06-05
    days on market $79,000 Active 104 DOM
  13. 2026-06-03
    days on market $79,000 Active 103 DOM
  14. 2026-06-03
    days on market $79,000 Active 102 DOM
  15. 2026-06-01
    days on market $79,000 Active 101 DOM
  16. 2026-05-31
    days on market $79,000 Active 100 DOM
  17. 2026-03-15
    price $120,000 1518-char remark
    Show marketing remark (1518 chars)

    The bones are here — this is a true fixer with serious potential. Discover wide-open desert living on 2 usable acres in Cantil! This 1,700 sq ft single-story home, built in 1958, offers 2 bedrooms, 1 bathroom, and a spacious layout ready for renovation. If you’ve been looking for room to spread out, park equipment, add outbuildings, or simply enjoy big desert skies, this property delivers. The home features a classic mid-century structure with an attached 1-car garage, fireplace, and generous living areas. Large windows bring in natural light and frame the surrounding High Desert landscape. While the property needs updating and improvements, the layout and footprint provide a strong starting point for your vision. The 2-acre parcel offers space, flexibility, and opportunity. The seller will be clearing the lot around the house, improving visibility and accessibility. This will open up the immediate yard area and allow buyers to better envision outdoor use, parking, and future improvements. Located in the rural community of Cantil, just outside California City and near the foothills of the High Sierra, this property offers peaceful desert living with convenient access to Neuralia Road and Highway 14. Whether you’re looking for a renovation project, investment opportunity, desert getaway, or property with room to expand, this is a solid opportunity with upside potential. Bring your tools, your contractor, and your imagination — and make this High Desert property your own!

  18. 2026-02-20
    listed $135,000 Active 1518-char remark
    Show marketing remark (1518 chars)

    The bones are here — this is a true fixer with serious potential. Discover wide-open desert living on 2 usable acres in Cantil! This 1,700 sq ft single-story home, built in 1958, offers 2 bedrooms, 1 bathroom, and a spacious layout ready for renovation. If you’ve been looking for room to spread out, park equipment, add outbuildings, or simply enjoy big desert skies, this property delivers. The home features a classic mid-century structure with an attached 1-car garage, fireplace, and generous living areas. Large windows bring in natural light and frame the surrounding High Desert landscape. While the property needs updating and improvements, the layout and footprint provide a strong starting point for your vision. The 2-acre parcel offers space, flexibility, and opportunity. The seller will be clearing the lot around the house, improving visibility and accessibility. This will open up the immediate yard area and allow buyers to better envision outdoor use, parking, and future improvements. Located in the rural community of Cantil, just outside California City and near the foothills of the High Sierra, this property offers peaceful desert living with convenient access to Neuralia Road and Highway 14. Whether you’re looking for a renovation project, investment opportunity, desert getaway, or property with room to expand, this is a solid opportunity with upside potential. Bring your tools, your contractor, and your imagination — and make this High Desert property your own!

  19. 1996-09-12
    soldstatus $29,000

ⓘ 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
$437 · $36/mo
Projected year-2 tax
$600 · $50/mo
Expected delta
+$163/yr (+$14/mo · 37.3%)

ⓘ 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 9 d/yr ≥105°F today · 24 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 9 unhealthy d/yr today · 12 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
$14,460
− Mortgage interest
−$4,425
− Property taxes
−$437
− Insurance
−$395
− Repairs & maintenance
−$1,157
− Management
−$1,157
− Depreciation
−$2,298
Taxable income
$4,591
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,102
After-tax cash flow
$4,518/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

No demographic data for this ZIP.

Market trends

HPI YoY
Current HPI
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

+313.8% since first listed
3 events — show timeline
  • 2026-03-15 Price Changed $120,000 CRMLS
  • 2026-02-20 Listed $135,000 CRMLS
  • 1996-09-12 Sold (Public Records) $29,000 Public Records

Property tax history

+4.0%/yr

Latest (2025): $437 · -2.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…