CashFlowRE
Sign in Sign up
3709 Pepperwood Dr
A- Composite 80.3
Why this score? — see what drove the A- 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 +13.2/15.0
  • DSCR +10.0/10.0
  • 1% rule +9.0/10.0
  • Appreciation +7.8/10.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Livability +2.4/5.0

$124,900

3709 Pepperwood Dr · Weldon, CA 93240
3 bd · 2.0 ba · 1,344 sqft · Manufactured public records · 67 Days on market
Built 1974 7,841 sqft lot $93/sqft · 13% below area Est $143k · 13% under

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

Listing remarks MLS

Come take a look at your next home! This 1344 SF 3 bedroom, 2 bath 1974 mobile home is waiting for you to adopt it. This home is in great condition and sits on an 8700 SF fully fenced lot which backs up to a BLM mountain. There is an approximately 12X20 workshop just in back of the covered deck. On the other side of the home, in back of the covered parking is a shed for your extra stuff. Inside, you will find a nice sized living room with carpet that is in great shape. The kitchen is nice and roomy with a nearly new 5 burner stove and a stainless-steel fridge with Icemaker The laundry area is set up for a washer and comes with an electric dryer. There are three nice sized bedrooms along with 1 3/4 baths. Everything seems to be in great shape so come enjoy your next home or nice weekend retreat. . This home requires some fixing. Being sold AS-IS

Key facts

  • 7,841 sq ft lot
  • Built 1974
  • Listed 67 days

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 $125k.

Deal economics

  • At list price, monthly cash flow is $543 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $125k).
  • Recommended offer: $117k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 48/100 on livability (#1,218 in CA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A-, housing B+; Watch: amenities F, commute F, employment F.
  • South Fork Union (rural): math 25% / reading 40% proficiency, ranked #1,016 of 1,400 in CA (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: South Fork Elementary (344 students, 71% FRL); Kern Valley High (reading 75%, 466 students, 72% FRL) — zoned schools at 71% FRL track the district average.
  • Market conditions: 135 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 $8k of equity ($864 loan paydown + $7k appreciation (5.5% local appreciation)).
  • Kern County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (5.5% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 5, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 67 days — a 6% lower offer ($117k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $89k; 40% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; severe 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 $117,406 (6.0% below list)

Questions for the listing agent

  1. It's been on market 67 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Built in 1974 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
1.40%
Cap rate
12.15%
Cash-on-cash
20.92%
DSCR
1.93
GRM
6.0

CMA / ARV

ARV (median comp)
$143,021
List price
$124,900
Delta
-12.67%
Verdict
UNDERPRICED
Comps
4 within 2.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
3712 Goat Ranch Rd 0.12mi 2/2.0 (-1) 1,344 (0%) 23mo $178,500 $133 70
8305 Wildmint Dr 0.28mi 2/2.0 (-1) 1,404 (+4%) 13mo $195,000 $139 64
8601 Deerbrush Ave 0.44mi 2/2.0 (-1) 1,248 (-7%) 10mo $125,000 $100 54

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

Projected returns pro-forma

5.55% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
30.1%
Equity multiple
2.93×
Total profit
$67,355
Equity at exit
$74,994
10-year hold
IRR
28.4%
Equity multiple
5.92×
Total profit
$172,022
Equity at exit
$133,057

Cash invested: $34,972 (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 93240

Home prices YoY
1.6%
Active inventory
135
Price-to-rent
6.0×

Monthly cashflow live

Estimated rent
$1,748 medium interval (Pro) →
Mortgage (P&I)
$655
Tax from tax record
$64 /mo · $774/yr
Insurance
$52
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$367
Net cashflow
$543

Break-even live

Break-even rent $1,061
Max offer price $124,900
Occupancy floor 64%

Sensitivity live

Price -10% $614 -5% $579 +0% $543 +5% $508 +10% $472
Rent -10% $405 -5% $474 +0% $543 +5% $612 +10% $681
Rate -1.0pp $606 -0.5pp $575 base $543 +0.5pp $511 +1.0pp $478

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
$31,225
Closing costs
$3,747
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 22 events

  1. 2026-06-21
    days on market $124,900 Active 67 DOM
  2. 2026-06-19
    days on market $124,900 Active 65 DOM
  3. 2026-06-18
    days on market $124,900 Active 64 DOM
  4. 2026-06-17
    days on market $124,900 Active 63 DOM
  5. 2026-06-16
    days on market $124,900 Active 62 DOM
  6. 2026-06-15
    days on market $124,900 Active 61 DOM
  7. 2026-06-14
    days on market $124,900 Active 59 DOM
  8. 2026-06-12
    days on market $124,900 Active 58 DOM
  9. 2026-06-10
    days on market $124,900 Active 56 DOM
  10. 2026-06-09
    days on market $124,900 Active 55 DOM
  11. 2026-06-08
    days on market $124,900 Active 54 DOM
  12. 2026-06-07
    days on market $124,900 Active 53 DOM
  13. 2026-06-05
    days on market $124,900 Active 51 DOM
  14. 2026-06-05
    days on market $124,900 Active 50 DOM
  15. 2026-06-03
    days on market $124,900 Active 49 DOM
  16. 2026-06-02
    days on market $124,900 Active 48 DOM
  17. 2026-06-01
    days on market $124,900 Active 47 DOM
  18. 2026-05-31
    days on market $124,900 Active 46 DOM
  19. 2026-05-11
    status Active 856-char remark
    Show marketing remark (856 chars)

    Come take a look at your next home! This 1344 SF 3 bedroom, 2 bath 1974 mobile home is waiting for you to adopt it. This home is in great condition and sits on an 8700 SF fully fenced lot which backs up to a BLM mountain. There is an approximately 12X20 workshop just in back of the covered deck. On the other side of the home, in back of the covered parking is a shed for your extra stuff. Inside, you will find a nice sized living room with carpet that is in great shape. The kitchen is nice and roomy with a nearly new 5 burner stove and a stainless-steel fridge with Icemaker The laundry area is set up for a washer and comes with an electric dryer. There are three nice sized bedrooms along with 1 3/4 baths. Everything seems to be in great shape so come enjoy your next home or nice weekend retreat. . This home requires some fixing. Being sold AS-IS

  20. 2026-04-29
    status Pending 856-char remark
    Show marketing remark (856 chars)

    Come take a look at your next home! This 1344 SF 3 bedroom, 2 bath 1974 mobile home is waiting for you to adopt it. This home is in great condition and sits on an 8700 SF fully fenced lot which backs up to a BLM mountain. There is an approximately 12X20 workshop just in back of the covered deck. On the other side of the home, in back of the covered parking is a shed for your extra stuff. Inside, you will find a nice sized living room with carpet that is in great shape. The kitchen is nice and roomy with a nearly new 5 burner stove and a stainless-steel fridge with Icemaker The laundry area is set up for a washer and comes with an electric dryer. There are three nice sized bedrooms along with 1 3/4 baths. Everything seems to be in great shape so come enjoy your next home or nice weekend retreat. . This home requires some fixing. Being sold AS-IS

  21. 2026-04-03
    listed $124,900 Active 856-char remark
    Show marketing remark (856 chars)

    Come take a look at your next home! This 1344 SF 3 bedroom, 2 bath 1974 mobile home is waiting for you to adopt it. This home is in great condition and sits on an 8700 SF fully fenced lot which backs up to a BLM mountain. There is an approximately 12X20 workshop just in back of the covered deck. On the other side of the home, in back of the covered parking is a shed for your extra stuff. Inside, you will find a nice sized living room with carpet that is in great shape. The kitchen is nice and roomy with a nearly new 5 burner stove and a stainless-steel fridge with Icemaker The laundry area is set up for a washer and comes with an electric dryer. There are three nice sized bedrooms along with 1 3/4 baths. Everything seems to be in great shape so come enjoy your next home or nice weekend retreat. . This home requires some fixing. Being sold AS-IS

  22. 2006-07-27
    soldstatus $89,000

ⓘ 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
$774 · $64/mo
Projected year-2 tax
$949 · $79/mo
Expected delta
+$175/yr (+$15/mo · 22.7%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 75% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥94°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 19 unhealthy d/yr today · 21 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
$20,979
− Mortgage interest
−$6,996
− Property taxes
−$774
− Insurance
−$1,422
− Repairs & maintenance
−$1,678
− Management
−$1,678
− Depreciation
−$3,633
Taxable income
$4,797
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,151
After-tax cash flow
$5,367/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
South Fork Union
NCES district ID
0637470
Math proficiency
25% ▲ 5.00%
Reading proficiency
40% ▲ 5.00%
Median HH income
$32,532
Composite
29.31/100
National rank
#11836
State rank
#1016 of 1400 in CA

Livability — Weldon

Score
48/100
State rank
#1218
US rank
#26156

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Weldon, CA
Population (ZIP)
5,622

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 White (78%)
Race & ethnicity
White 78% Hispanic / Latino 13% Two or more races 5% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 11%
Common ancestry
Italian 3% Portuguese 2% Iranian 2%
Foreign-born
5% · Canada, South Korea
Languages at home
93% English-only · Spanish 4% Korean 1% Other Asian/Pacific 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
▲ 5.55%
Current HPI
341.2481
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

+40.3% since first listed
4 events — show timeline
  • 2026-05-11 Relisted SSMLS
  • 2026-04-29 Pending SSMLS
  • 2026-04-03 Listed $124,900 SSMLS
  • 2006-07-27 Sold (Public Records) $89,000 Public Records

Property tax history

+3.1%/yr

Latest (2025): $774 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…