CashFlowRE
Sign in Sign up
26949 Anderson St Duplex
C+ Composite 61.73
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 +25.6/30.0
  • DSCR +8.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.4/10.0
  • Appreciation +3.3/10.0
  • Livability +2.8/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$199,999

26949 Anderson St · Boron, CA 93516
2 bd · 1.0 ba · 732 sqft · MultiFamily public records · 132 Days on market
Built 1955 9,147 sqft lot

🖨 Deal sheet (PDF) 📄 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

Well-located duplex in the heart of Boron offering a simple, efficient layout and strong rental appeal. The property features two separate 1 bed / 1 bath units (2 beds / 2 baths total) with indoor laundry in each unit and separately metered water, power, and gas—ideal for clean tenant billing and easier expense tracking. Public records/previous listings indicate approximately 732 sq ft total on an approx. 0.21-acre lot, originally built in 1955. Centrally positioned with convenient access to local amenities and commuter routes toward Hwy 58 / US-395 and the greater High Desert corridor. A great option for investors seeking a manageable multi-family asset with two individual units and separate utilities. Property has plenty of room for additional structures adding more income in the future.

Key facts

  • Indoor laundry
  • 9,147 sq ft lot
  • Built 1955

Tags

INDOOR LAUNDRYSEPARATELY METERED UTILITIESROOM FOR ADDITIONAL STRUCTURES

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 × 1-bed/1-bath units multifamily listed at $200k.

Deal economics

  • At list price, monthly cash flow is $475 ($6k/yr) — positive. Per door: $237/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $200k).
  • Recommended offer: $176k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 55/100 on livability (#857 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+, cost of living A; Watch: schools F, amenities F, commute F.
  • Muroc Joint Unified (rural): math 22% / reading 39% proficiency, ranked #340 of 517 in CA (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 104 active listings in the ZIP; 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 $1k of loan paydown is wiped out by about $6k 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

  • It's been on market 132 days — a 12% lower offer ($176k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 9y ago; this cycle's ask has dropped $15k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $170k; 18% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $175,999 (12.0% below list)

Questions for the listing agent

  1. It's been on market 132 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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.
  9. 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.
  10. 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
1.14%
Cap rate
9.14%
Cash-on-cash
10.17%
DSCR
1.45
GRM
7.3

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
-1.0%
Equity multiple
0.96×
Total profit
$-2,163
Equity at exit
$29,821
10-year hold
IRR
8.7%
Equity multiple
1.66×
Total profit
$37,073
Equity at exit
$17,292

Cash invested: $56,000 (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 93516

Home prices YoY
-1.2%
Active inventory
104
Price-to-rent
14.6×

Monthly cashflow live

Estimated rent
$2,287 medium interval (Pro) →
Mortgage (P&I)
$1,049
Tax from tax record
$200 /mo · $2,397/yr
Insurance
$83
HOA
$0
Vacancy / Maint / Mgmt
$480
Net cashflow
$475

Break-even live

Break-even rent $1,686
Max offer price $199,999
Occupancy floor 74%

Sensitivity live

Price -10% $588 -5% $531 +0% $475 +5% $418 +10% $362
Rent -10% $294 -5% $384 +0% $475 +5% $565 +10% $656
Rate -1.0pp $576 -0.5pp $526 base $475 +0.5pp $423 +1.0pp $370

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

UnitsBedsBathsEst. rent
Total (2 units) $2,287

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
$50,000
Closing costs
$6,000
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 35 events

  1. 2026-06-18
    days on market $199,999 Active 132 DOM
  2. 2026-06-17
    days on market $199,999 Active 131 DOM
  3. 2026-06-16
    days on market $199,999 Active 130 DOM
  4. 2026-06-15
    days on market $199,999 Active 129 DOM
  5. 2026-06-13
    days on market $199,999 Active 127 DOM
  6. 2026-06-13
    days on market $199,999 Active 126 DOM
  7. 2026-06-09
    days on market $199,999 Active 123 DOM
  8. 2026-06-08
    days on market $199,999 Active 122 DOM
  9. 2026-06-07
    days on market $199,999 Active 121 DOM
  10. 2026-06-04
    days on market $199,999 Active 118 DOM
  11. 2026-06-03
    days on market $199,999 Active 117 DOM
  12. 2026-06-02
    days on market $199,999 Active 116 DOM
  13. 2026-06-01
    days on market $199,999 Active 115 DOM
  14. 2026-05-31
    days on market $199,999 Active 114 DOM
  15. 2026-04-08
    price $199,999 806-char remark
    Show marketing remark (806 chars)

    Well-located duplex in the heart of Boron offering a simple, efficient layout and strong rental appeal. The property features two separate 1 bed / 1 bath units (2 beds / 2 baths total) with indoor laundry in each unit and separately metered water, power, and gas—ideal for clean tenant billing and easier expense tracking. Public records/previous listings indicate approximately 732 sq ft total on an approx. 0.21-acre lot, originally built in 1955. Centrally positioned with convenient access to local amenities and commuter routes toward Hwy 58 / US-395 and the greater High Desert corridor. A great option for investors seeking a manageable multi-family asset with two individual units and separate utilities. Property has plenty of room for additional structures adding more income in the future.

  16. 2026-02-06
    listed $215,000 Active 806-char remark
    Show marketing remark (806 chars)

    Well-located duplex in the heart of Boron offering a simple, efficient layout and strong rental appeal. The property features two separate 1 bed / 1 bath units (2 beds / 2 baths total) with indoor laundry in each unit and separately metered water, power, and gas—ideal for clean tenant billing and easier expense tracking. Public records/previous listings indicate approximately 732 sq ft total on an approx. 0.21-acre lot, originally built in 1955. Centrally positioned with convenient access to local amenities and commuter routes toward Hwy 58 / US-395 and the greater High Desert corridor. A great option for investors seeking a manageable multi-family asset with two individual units and separate utilities. Property has plenty of room for additional structures adding more income in the future.

  17. 2024-01-09
    soldstatus $170,000 219-char remark
    Show marketing remark (219 chars)

    2 bd /2bth, Duplex each unit is 1bd and 1bth. Amazing location, Updated insulation, drywall, electrical, plumbing, windows, roof, fixtures, appliances, cooling, heating, flooring, showers, fencing and concrete sidewalk.

  18. 2024-01-09
    soldstatus $170,000 Sold 219-char remark
    Show marketing remark (219 chars)

    2 bd /2bth, Duplex each unit is 1bd and 1bth. Amazing location, Updated insulation, drywall, electrical, plumbing, windows, roof, fixtures, appliances, cooling, heating, flooring, showers, fencing and concrete sidewalk.

  19. 2024-01-09
    soldstatus $170,000
    Show marketing remark (219 chars)

    2 bd /2bth, Duplex each unit is 1bd and 1bth. Amazing location, Updated insulation, drywall, electrical, plumbing, windows, roof, fixtures, appliances, cooling, heating, flooring, showers, fencing and concrete sidewalk.

  20. 2023-12-12
    historical Backup Offers Accepted 219-char remark
    Show marketing remark (219 chars)

    2 bd /2bth, Duplex each unit is 1bd and 1bth. Amazing location, Updated insulation, drywall, electrical, plumbing, windows, roof, fixtures, appliances, cooling, heating, flooring, showers, fencing and concrete sidewalk.

  21. 2023-12-01
    listed $179,000 219-char remark
    Show marketing remark (219 chars)

    2 bd /2bth, Duplex each unit is 1bd and 1bth. Amazing location, Updated insulation, drywall, electrical, plumbing, windows, roof, fixtures, appliances, cooling, heating, flooring, showers, fencing and concrete sidewalk.

  22. 2023-12-01
    listed $179,000 Active 219-char remark
    Show marketing remark (219 chars)

    2 bd /2bth, Duplex each unit is 1bd and 1bth. Amazing location, Updated insulation, drywall, electrical, plumbing, windows, roof, fixtures, appliances, cooling, heating, flooring, showers, fencing and concrete sidewalk.

  23. 2019-10-29
    soldstatus $80,000
  24. 2019-02-25
    historical
  25. 2019-02-25
    soldstatus $70,000 Closed
  26. 2019-02-22
    soldstatus $70,000
  27. 2019-01-22
    status Pending
  28. 2019-01-15
    status Active
  29. 2018-12-25
    status Pending
  30. 2018-12-18
    listed $74,900 Active
  31. 2017-05-11
    historical
  32. 2017-04-04
    status Active
  33. 2017-02-14
    status Pending
  34. 2017-02-08
    listed $74,900 Active
  35. 2014-02-19
    soldstatus $40,000

ⓘ 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
$2,397 · $200/mo
Projected year-2 tax
$2,397 · $200/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 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥101°F today · 18 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
$27,444
− Mortgage interest
−$11,203
− Property taxes
−$2,397
− Insurance
−$1,000
− Repairs & maintenance
−$2,196
− Management
−$2,196
− Depreciation
−$5,818
Taxable income
$2,635
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$632
After-tax cash flow
$5,066/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
Muroc Joint Unified
NCES district ID
0626490
Math proficiency
22% ▼ -13.00%
Reading proficiency
39% ▼ -9.00%
Median HH income
$47,457
Composite
26.31/100
National rank
#7241
State rank
#340 of 517 in CA

Livability — Boron

Score
55/100
State rank
#857
US rank
#23452

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Boron, CA
City population
2,742
Population (ZIP)
2,742

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 0.69)
Race & ethnicity
White 43% Hispanic / Latino 35% Two or more races 20% Black 5% Native American 4% Asian 4%
Hispanic origin (detail)
Mexican 23% Dominican 5%
Common ancestry
Italian 6% Iranian 2% Slovak 1%
Foreign-born
8% · Canada
Languages at home
71% English-only · Spanish 26% Tagalog/Filipino 2%

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
▼ -3.49%
Current HPI
296.934
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

+400.0% since first listed
21 events — show timeline
  • 2026-04-08 Price Changed $199,999 AVMLS
  • 2026-02-06 Listed $215,000 AVMLS
  • 2024-01-09 Sold (Public Records) $170,000 Public Records
  • 2024-01-09 Sold (MLS) $170,000 TheMLS
  • 2024-01-09 Sold (MLS) $170,000 SDMLS
  • 2023-12-12 Contingent TheMLS
  • 2023-12-01 Listed $179,000 TheMLS
  • 2023-12-01 Listed $179,000 SDMLS
  • 2019-10-29 Sold (Public Records) $80,000 Public Records
  • 2019-02-25 Listing Removed AVMLS
  • 2019-02-25 Sold (MLS) $70,000 AVMLS
  • 2019-02-22 Sold (Public Records) $70,000 Public Records
  • 2019-01-22 Pending AVMLS
  • 2019-01-15 Relisted AVMLS
  • 2018-12-25 Pending AVMLS
  • 2018-12-18 Listed $74,900 AVMLS
  • 2017-05-11 Listing Removed AVMLS
  • 2017-04-04 Relisted AVMLS
  • 2017-02-14 Pending AVMLS
  • 2017-02-08 Listed $74,900 AVMLS
  • 2014-02-19 Sold (Public Records) $40,000 Public Records

Property tax history

+19.1%/yr

Latest (2025): $2,397 · +72.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…