CashFlowRE
Sign in Sign up
900 James Rd #17
C+ Composite 63.34
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 +30.0/30.0
  • 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
  • ARV discount +0.0/15.0

$64,900

900 James Rd #17 · Oildale, CA 93308
2 bd · 1.0 ba · 1,032 sqft · Manufactured public records · 181 Days on market
Built 1969 $63/sqft · 18% above area Est $55k · 18% over ↓ 46% since listing

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

Listing remarks MLS

Calling all those 55 and better! This is your opportunity to own this sweet and updated 2 bedroom, 2 bath home in the quaint community of Highland View Mobile Home Park. It was recently renovated in 2023 with wood-like vinyl flooring, granite counter tops, newer appliances, tiled backsplash, and upgraded sinks. Modern, well maintained, and in a community that offers a community pool, rec area, bbq picnic area, and even offers RV parking (at an additional cost). You'll love living here!

Key facts

  • Rv parking
  • Community pool
  • Tiled backsplash

Tags

UPDATED HOMEGRANITE COUNTER TOPSTILED BACKSPLASHCOMMUNITY POOLBBQ PICNIC AREARV PARKING

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 manufactured listed at $65k.

Deal economics

  • At list price, monthly cash flow is $835 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $65k).
  • Recommended offer: $57k (12.0% below list) — sets the bar for market timing.
  • Cap rate 21.7% 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); 312 active listings in the ZIP; 13 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $449 of loan paydown is wiped out by about $2k 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 $18k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 181 days — a 12% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 3y ago; this cycle's ask has dropped $15k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 4→9/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $57,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 181 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 1969 — 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
2.38%
Cap rate
21.74%
Cash-on-cash
55.17%
DSCR
3.45
GRM
3.5

CMA / ARV

ARV (median comp)
$55,000
List price
$64,900
Delta
18.00%
Verdict
OVERPRICED
Comps
5 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
116 Serve Ln 0.59mi 3/2.0 (+1) 1,056 (+2%) 18mo $43,000 $41 44
115 Serve Ln 0.58mi 2/2.0 924 (-10%) 19mo $60,000 $65 36
214 Par Ln 0.68mi 3/2.0 (+1) 1,164 (+13%) 4mo $62,500 $54 35

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
52.6%
Equity multiple
3.28×
Total profit
$41,473
Equity at exit
$9,677
10-year hold
IRR
57.5%
Equity multiple
6.49×
Total profit
$99,702
Equity at exit
$5,611

Cash invested: $18,172 (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
312
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$1,548 high interval (Pro) →
Mortgage (P&I)
$340
Tax from tax record
$20 /mo · $240/yr
Insurance
$27
HOA
$0
Vacancy / Maint / Mgmt
$325
Net cashflow
$835

Break-even live

Break-even rent $490
Max offer price $64,900
Occupancy floor 41%

Sensitivity live

Price -10% $872 -5% $854 +0% $835 +5% $817 +10% $799
Rent -10% $713 -5% $774 +0% $835 +5% $897 +10% $958
Rate -1.0pp $868 -0.5pp $852 base $835 +0.5pp $819 +1.0pp $802

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
$16,225
Closing costs
$1,947
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 13 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
730 James Rd Bakersfield, CA 2.0 1.0 835 $1,175 $1.41 4d 1 0.26mi
530 Sunset Meadow Ln Bakersfield, CA 3.0 2.0 1116 $2,050 $1.84 4d 1 0.95mi
3433 Rustic Meadow Ct Apt B Bakersfield, CA 2.0 2.0 1115 $1,750 $1.57 4d 1 1.01mi
3600 N Chester Ave Unit 10-B Bakersfield, CA 2.0 1.0 953 $1,295 $1.36 4d 1 1.01mi
516 Yellow Meadow Ct Unit C Bakersfield, CA 2.0 2.0 977 $1,720 $1.76 4d 1 1.01mi
548 Yellow Meadow Ct Unit C Bakersfield, CA 2.0 2.0 925 $1,595 $1.72 4d 1 1.01mi
805 Sunset Meadow Ln Bakersfield, CA 3.0 2.0 1163 $2,050 $1.76 4d 1 1.04mi
549 Yellow Meadow Ct Unit D Bakersfield, CA 3.0 2.0 1200 $1,825 $1.52 24d 1 1.07mi
725 Greenwood Meadow Ln Bakersfield, CA 2.0 1.0 935 $1,600 $1.71 22d 1 1.07mi
3125 Park Meadows Dr Unit B Bakersfield, CA 2.0 2.0 898 $1,595 $1.78 4d 1 1.18mi
3125 Park Meadows Dr Unit B Bakersfield, CA 1.0 1.0 718 $1,495 $2.08 45d 1 1.18mi
706 Orchid Dr Apt A Bakersfield, CA 3.0 2.0 1233 $1,900 $1.54 4d 1 1.36mi
2609 Violet Ct Bakersfield, CA 3.0 2.0 1471 $2,100 $1.43 45d 1 1.41mi

Listing history 13 events

  1. 2026-06-03
    days on market $64,900 Active 181 DOM
  2. 2026-06-03
    days on market $64,900 Active 180 DOM
  3. 2026-06-01
    days on market $64,900 Active 179 DOM
  4. 2026-05-31
    days on market $64,900 Active 178 DOM
  5. 2026-02-20
    price $64,900 490-char remark
    Show marketing remark (490 chars)

    Calling all those 55 and better! This is your opportunity to own this sweet and updated 2 bedroom, 2 bath home in the quaint community of Highland View Mobile Home Park. It was recently renovated in 2023 with wood-like vinyl flooring, granite counter tops, newer appliances, tiled backsplash, and upgraded sinks. Modern, well maintained, and in a community that offers a community pool, rec area, bbq picnic area, and even offers RV parking (at an additional cost). You'll love living here!

  6. 2025-12-31
    price $69,900 490-char remark
    Show marketing remark (490 chars)

    Calling all those 55 and better! This is your opportunity to own this sweet and updated 2 bedroom, 2 bath home in the quaint community of Highland View Mobile Home Park. It was recently renovated in 2023 with wood-like vinyl flooring, granite counter tops, newer appliances, tiled backsplash, and upgraded sinks. Modern, well maintained, and in a community that offers a community pool, rec area, bbq picnic area, and even offers RV parking (at an additional cost). You'll love living here!

  7. 2025-12-03
    listed $80,000 Active 490-char remark
    Show marketing remark (490 chars)

    Calling all those 55 and better! This is your opportunity to own this sweet and updated 2 bedroom, 2 bath home in the quaint community of Highland View Mobile Home Park. It was recently renovated in 2023 with wood-like vinyl flooring, granite counter tops, newer appliances, tiled backsplash, and upgraded sinks. Modern, well maintained, and in a community that offers a community pool, rec area, bbq picnic area, and even offers RV parking (at an additional cost). You'll love living here!

  8. 2023-05-18
    soldstatus $78,000 Sold 571-char remark
    Show marketing remark (571 chars)

    Seller is motivated and willing to entertain all offers. Gorgeous home loaded with upgrades and updates! Spacious, open, light & bright! Beautiful wood look vinyl flooring throughout. Updated kitchen with newer appliances, granite slab countertops, and breakfast area. Indoor laundry with plenty of cabinet space for additional storage. Spacious master bedroom with gorgeous master bath that features granite countertops and updated tub/shower. Beautifully landscaped side yard with large covered patio. Come see what all this home and community has to offer!

  9. 2023-04-27
    status Pending 571-char remark
    Show marketing remark (571 chars)

    Seller is motivated and willing to entertain all offers. Gorgeous home loaded with upgrades and updates! Spacious, open, light & bright! Beautiful wood look vinyl flooring throughout. Updated kitchen with newer appliances, granite slab countertops, and breakfast area. Indoor laundry with plenty of cabinet space for additional storage. Spacious master bedroom with gorgeous master bath that features granite countertops and updated tub/shower. Beautifully landscaped side yard with large covered patio. Come see what all this home and community has to offer!

  10. 2023-04-19
    price $85,000 571-char remark
    Show marketing remark (571 chars)

    Seller is motivated and willing to entertain all offers. Gorgeous home loaded with upgrades and updates! Spacious, open, light & bright! Beautiful wood look vinyl flooring throughout. Updated kitchen with newer appliances, granite slab countertops, and breakfast area. Indoor laundry with plenty of cabinet space for additional storage. Spacious master bedroom with gorgeous master bath that features granite countertops and updated tub/shower. Beautifully landscaped side yard with large covered patio. Come see what all this home and community has to offer!

  11. 2023-03-29
    price $99,900 571-char remark
    Show marketing remark (571 chars)

    Seller is motivated and willing to entertain all offers. Gorgeous home loaded with upgrades and updates! Spacious, open, light & bright! Beautiful wood look vinyl flooring throughout. Updated kitchen with newer appliances, granite slab countertops, and breakfast area. Indoor laundry with plenty of cabinet space for additional storage. Spacious master bedroom with gorgeous master bath that features granite countertops and updated tub/shower. Beautifully landscaped side yard with large covered patio. Come see what all this home and community has to offer!

  12. 2023-03-03
    price $115,900 571-char remark
    Show marketing remark (571 chars)

    Seller is motivated and willing to entertain all offers. Gorgeous home loaded with upgrades and updates! Spacious, open, light & bright! Beautiful wood look vinyl flooring throughout. Updated kitchen with newer appliances, granite slab countertops, and breakfast area. Indoor laundry with plenty of cabinet space for additional storage. Spacious master bedroom with gorgeous master bath that features granite countertops and updated tub/shower. Beautifully landscaped side yard with large covered patio. Come see what all this home and community has to offer!

  13. 2023-02-17
    listed $120,000 Active 571-char remark
    Show marketing remark (571 chars)

    Seller is motivated and willing to entertain all offers. Gorgeous home loaded with upgrades and updates! Spacious, open, light & bright! Beautiful wood look vinyl flooring throughout. Updated kitchen with newer appliances, granite slab countertops, and breakfast area. Indoor laundry with plenty of cabinet space for additional storage. Spacious master bedroom with gorgeous master bath that features granite countertops and updated tub/shower. Beautifully landscaped side yard with large covered patio. Come see what all this home and community has to offer!

ⓘ 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
$240 · $20/mo
Projected year-2 tax
$493 · $41/mo
Expected delta
+$254/yr (+$21/mo · 105.9%)

ⓘ 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 7/10 Severe
  • 🌡 Heat 8/10 Severe 4 d/yr ≥104°F today · 9 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 30 unhealthy d/yr today · 34 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
$18,574
− Mortgage interest
−$3,635
− Property taxes
−$240
− Insurance
−$324
− Repairs & maintenance
−$1,486
− Management
−$1,486
− Depreciation
−$1,888
Taxable income
$9,515
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,284
After-tax cash flow
$7,742/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

-45.9% since first listed
9 events — show timeline
  • 2026-02-20 Price Changed $64,900 GEMLS
  • 2025-12-31 Price Changed $69,900 GEMLS
  • 2025-12-03 Listed $80,000 GEMLS
  • 2023-05-18 Sold (MLS) $78,000 GEMLS
  • 2023-04-27 Pending GEMLS
  • 2023-04-19 Price Changed $85,000 GEMLS
  • 2023-03-29 Price Changed $99,900 GEMLS
  • 2023-03-03 Price Changed $115,900 GEMLS
  • 2023-02-17 Listed $120,000 GEMLS

Property tax history

+4.4%/yr

Latest (2025): $240 · +56.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…