CashFlowRE
Sign in Sign up
910 S Baker St
B+ Composite 77.7
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.9/5.0
  • Schools +3.4/10.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$69,900

910 S Baker St · Bakersfield, CA 93307
1 bd · 1.0 ba · 578 sqft · SingleFamily public records · 31 Days on market
Built 1954 3,049 sqft lot $121/sqft · 46% below area Est $130k · 46% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Partially burned home. Attention Investors! Here is a great opportunity to rehab this property. Centrally located. Looking for the right buyer. It can be a great investment or just move in. Property has a Basement use as a 1 bedroom. Lots of possibilities. Walking distance to schools, churches, food markets, etc. At this price it will be gone soon.

Key facts

  • Centrally located
  • 3,049 sq ft lot
  • Built 1954

Tags

CENTRALLY LOCATEDBASEMENT USE AS A 1 BEDROOMWALKING DISTANCE TO SCHOOLS

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 1-bed/1.0-bath single-family listed at $70k.

Deal economics

  • At list price, monthly cash flow is $345 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $70k).
  • Recommended offer: $68k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.2% vs local median 3.6% in Bakersfield — 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 (#716 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: health & safety D, schools D-, crime F.
  • Kern High (urban): math 21% / reading 51% proficiency, ranked #860 of 1,400 in CA (top 61%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+5.7%/yr); 311 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals leasing fast (median 3d 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 $483 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 + 5.7% rent growth), your $20k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($68k) is reasonable based on typical stale-listing flexibility.
  • 10 sale attempts since 2y ago; this cycle's ask has dropped $14k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1954 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $67,803 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1954 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  5. 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?
  6. 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.
  7. 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.
  8. 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
1.59%
Cap rate
12.22%
Cash-on-cash
21.16%
DSCR
1.94
GRM
5.2

CMA / ARV

ARV (median comp)
$129,941
List price
$69,900
Delta
-46.21%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
221 Wood 0.56mi 2/2.0 (+1) 576 (-0%) 6mo $212,600 $369 59
1321 Potomac Ave 0.48mi 2/1.0 (+1) 626 (+8%) 15mo $240,000 $383 46
101 Kincaid St 0.73mi 2/1.0 (+1) 616 (+7%) 8mo $150,000 $244 43
508 T St 0.67mi 2/1.0 (+1) 528 (-9%) 24mo $90,000 $170 30

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 · 5.71% rent growth · sell at horizon

5-year hold
IRR
16.9%
Equity multiple
1.71×
Total profit
$13,807
Equity at exit
$10,422
10-year hold
IRR
27.4%
Equity multiple
3.76×
Total profit
$53,998
Equity at exit
$6,044

Cash invested: $19,572 (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 93307

Rents YoY
5.7%
Active inventory
311
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,110 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$136 /mo · $1,632/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$233
Net cashflow
$345

Break-even live

Break-even rent $673
Max offer price $69,900
Occupancy floor 64%

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
$17,475
Closing costs
$2,097
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
105 E 8th St Unit A Bakersfield, CA 1.0 480 $800 $1.67 44d 1 0.38mi
201 Truxtun Ave Unit B Bakersfield, CA 2.0 1.0 640 $1,100 $1.72 3d 1 0.66mi
113 Bliss St Bakersfield, CA 1.0 1.0 500 $1,000 $2.00 3d 1 0.69mi
200 Truxtun Ave Unit C Bakersfield, CA 1.0 1.0 643 $975 $1.52 3d 1 0.69mi
345 Doctor Martin Luther King Junior Blvd Apt A Bakersfield, CA 2.0 1.0 750 $1,050 $1.40 3d 1 0.72mi
515 Niles St Unit C Bakersfield, CA 1.0 1.0 624 $1,000 $1.60 3d 1 1.13mi
1417 Oregon St Unit B Bakersfield, CA 2.0 1.0 744 $1,475 $1.98 3d 1 1.35mi
1504 Alta Vista Dr Bakersfield, CA 1.0 360 $1,027 $2.85 3d 1 1.38mi
504 Quincy St Unit D Bakersfield, CA 2.0 1.0 725 $1,100 $1.52 10d 1 1.40mi
421 Eye St Bakersfield, CA 2.0 1.0 714 $1,600 $2.24 3d 1 1.41mi
716 Espee St Unit 27 Bakersfield, CA 1.0 500 $780 $1.56 3d 1 1.46mi

Listing history 29 events

  1. 2026-05-19
    price $69,900 350-char remark
    Show marketing remark (350 chars)

    Partially burned home. Attention Investors! Here is a great opportunity to rehab this property. Centrally located. Looking for the right buyer. It can be a great investment or just move in. Property has a Basement use as a 1 bedroom. Lots of possibilities. Walking distance to schools, churches, food markets, etc. At this price it will be gone soon.

  2. 2026-05-08
    status Active 350-char remark
    Show marketing remark (350 chars)

    Partially burned home. Attention Investors! Here is a great opportunity to rehab this property. Centrally located. Looking for the right buyer. It can be a great investment or just move in. Property has a Basement use as a 1 bedroom. Lots of possibilities. Walking distance to schools, churches, food markets, etc. At this price it will be gone soon.

  3. 2026-05-08
    price $79,000 350-char remark
    Show marketing remark (350 chars)

    Partially burned home. Attention Investors! Here is a great opportunity to rehab this property. Centrally located. Looking for the right buyer. It can be a great investment or just move in. Property has a Basement use as a 1 bedroom. Lots of possibilities. Walking distance to schools, churches, food markets, etc. At this price it will be gone soon.

  4. 2026-04-21
    status Pending 350-char remark
    Show marketing remark (350 chars)

    Partially burned home. Attention Investors! Here is a great opportunity to rehab this property. Centrally located. Looking for the right buyer. It can be a great investment or just move in. Property has a Basement use as a 1 bedroom. Lots of possibilities. Walking distance to schools, churches, food markets, etc. At this price it will be gone soon.

  5. 2026-04-20
    status Active 350-char remark
    Show marketing remark (350 chars)

    Partially burned home. Attention Investors! Here is a great opportunity to rehab this property. Centrally located. Looking for the right buyer. It can be a great investment or just move in. Property has a Basement use as a 1 bedroom. Lots of possibilities. Walking distance to schools, churches, food markets, etc. At this price it will be gone soon.

  6. 2026-04-14
    status Pending 350-char remark
    Show marketing remark (350 chars)

    Partially burned home. Attention Investors! Here is a great opportunity to rehab this property. Centrally located. Looking for the right buyer. It can be a great investment or just move in. Property has a Basement use as a 1 bedroom. Lots of possibilities. Walking distance to schools, churches, food markets, etc. At this price it will be gone soon.

  7. 2026-04-09
    status Active 350-char remark
    Show marketing remark (350 chars)

    Partially burned home. Attention Investors! Here is a great opportunity to rehab this property. Centrally located. Looking for the right buyer. It can be a great investment or just move in. Property has a Basement use as a 1 bedroom. Lots of possibilities. Walking distance to schools, churches, food markets, etc. At this price it will be gone soon.

  8. 2026-04-07
    historical Active - Contingent 350-char remark
    Show marketing remark (350 chars)

    Partially burned home. Attention Investors! Here is a great opportunity to rehab this property. Centrally located. Looking for the right buyer. It can be a great investment or just move in. Property has a Basement use as a 1 bedroom. Lots of possibilities. Walking distance to schools, churches, food markets, etc. At this price it will be gone soon.

  9. 2026-04-06
    listed $84,000 Active 350-char remark
    Show marketing remark (350 chars)

    Partially burned home. Attention Investors! Here is a great opportunity to rehab this property. Centrally located. Looking for the right buyer. It can be a great investment or just move in. Property has a Basement use as a 1 bedroom. Lots of possibilities. Walking distance to schools, churches, food markets, etc. At this price it will be gone soon.

  10. 2024-09-10
    historical Active - Contingent
  11. 2024-09-04
    listed $135,000 Active
  12. 2024-02-27
    soldstatus $115,000 Closed Sale
  13. 2024-02-27
    soldstatus $115,000 Sold
  14. 2024-02-27
    soldstatus $115,000
  15. 2024-02-21
    status Pending Sale
  16. 2024-02-21
    status Pending
  17. 2024-02-02
    status Active
  18. 2024-02-02
    status Active
  19. 2024-01-27
    status Pending Sale
  20. 2024-01-27
    status Pending
  21. 2024-01-25
    status Active
  22. 2024-01-23
    historical Active - Contingent
  23. 2024-01-22
    listed $120,000 Active
  24. 2024-01-15
    listed $120,000 Active
  25. 2016-08-19
    soldstatus $70,000
  26. 2013-09-23
    soldstatus $25,500
  27. 2012-03-06
    soldstatus $30,000
  28. 2006-03-24
    soldstatus $50,000
  29. 1988-06-23
    soldstatus $4,000

ⓘ 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
$1,632 · $136/mo
Projected year-2 tax
$1,632 · $136/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 2/10 Low
  • 🌡 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 39 unhealthy d/yr today · 45 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
$13,318
− Mortgage interest
−$3,915
− Property taxes
−$1,632
− Insurance
−$350
− Repairs & maintenance
−$1,065
− Management
−$1,065
− Depreciation
−$2,033
Taxable income
$3,257
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$782
After-tax cash flow
$3,359/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
Kern High
NCES district ID
0619540
Math proficiency
21% ▬ 0.00%
Reading proficiency
51% ▲ 2.00%
Median HH income
$49,686
Composite
33.68/100
National rank
#10443
State rank
#860 of 1400 in CA

Livability — Bakersfield

Score
58/100
State rank
#716
US rank
#21355

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bakersfield, CA
County
Kern County · 710,371 people
City population
499,124
Metro
Bakersfield, CA
Population (ZIP)
85,945
Household income
$56,446
Rent vs Own
53.0% rent · 47.0% own
Severe rent burden
3246.0

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
Predominantly Hispanic (80%)
Race & ethnicity
Hispanic / Latino 80% Two or more races 12% White 10% Black 6% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 73%
Common ancestry
Lithuanian 0%
Foreign-born
31% · Canada
Languages at home
28% English-only · Spanish 69% Other Indo-European 1% 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
▼ -263.59%
Current HPI
447.1746
Rent YoY
▲ 5.71%
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

+1647.5% since first listed
29 events — show timeline
  • 2026-05-19 Price Changed $69,900 GEMLS
  • 2026-05-08 Relisted GEMLS
  • 2026-05-08 Price Changed $79,000 GEMLS
  • 2026-04-21 Pending GEMLS
  • 2026-04-20 Relisted GEMLS
  • 2026-04-14 Pending GEMLS
  • 2026-04-09 Relisted GEMLS
  • 2026-04-07 Contingent GEMLS
  • 2026-04-06 Listed $84,000 GEMLS
  • 2024-09-10 Contingent GEMLS
  • 2024-09-04 Listed $135,000 GEMLS
  • 2024-02-27 Sold (Public Records) $115,000 Public Records
  • 2024-02-27 Sold (MLS) $115,000 GEMLS
  • 2024-02-27 Sold (MLS) $115,000 CRMLS
  • 2024-02-21 Pending CRMLS
  • 2024-02-21 Pending GEMLS
  • 2024-02-02 Relisted CRMLS
  • 2024-02-02 Relisted GEMLS
  • 2024-01-27 Pending CRMLS
  • 2024-01-27 Pending GEMLS
  • 2024-01-25 Relisted GEMLS
  • 2024-01-23 Contingent GEMLS
  • 2024-01-22 Listed $120,000 CRMLS
  • 2024-01-15 Listed $120,000 GEMLS
  • 2016-08-19 Sold (Public Records) $70,000 Public Records
  • 2013-09-23 Sold (Public Records) $25,500 Public Records
  • 2012-03-06 Sold (Public Records) $30,000 Public Records
  • 2006-03-24 Sold (Public Records) $50,000 Public Records
  • 1988-06-23 Sold (Public Records) $4,000 Public Records

Property tax history

+9.2%/yr

Latest (2025): $1,632 · +17.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…