CashFlowRE
Sign in Sign up
3708 Pepperwood Dr
A- Composite 83.11
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 +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$99,500

3708 Pepperwood Dr · Weldon, CA 93240
2 bd · 2.0 ba · 1,440 sqft · Manufactured · 2 Days on market
Built 1972 0.27 ac lot Est $192k · 48% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

A must See, a very well maintained 2 Bedroom Manufactured Home with a Two Car Detached Garage. This great home has large Rooms, Great Master Bath, with a Tile Shower. The Home has two covered patio's it is all fenced, with a circular driveway. The Seller is leaving the Refrigerator and the Washer and Dryer, there are Hunter Ceiling Fans throughout the home, Call for you appointment, great retirement home, just move it.

Key facts

  • Ample parking
  • Spacious corner lot
  • Covered patio

Tags

SPACIOUS CORNER LOTAMPLE PARKINGCOVERED PATIOMATURE TREESLUSH LANDSCAPINGDETACHED GARAGE

Property features AI

Exterior

  • Parking: 2-car garage
  • Utilities: Public water; Sewer
  • Home design: Owned property
  • Construction: Roof: Other (see remarks); Reserved items include 5-gallon gas tanks and window AC units
  • Exterior features: Covered patio; Has RV space

Interior

  • Kitchen: Range/Oven; Dishwasher; Disposal
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Floor/wall heating
  • Interior features: Formal living room; Formal dining room; Breakfast area; Range/Oven; Dishwasher; Disposal; Floor/wall heater

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/2.0-bath manufactured listed at $100k.

Deal economics

  • At list price, monthly cash flow is $643 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Cap rate 14.1% vs local median 5.0% in Weldon — 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 48/100 on livability (#1,218 in CA) — a working-class tenant base; expect higher turnover. Strengths: cost of living A-, housing B+; Watch: schools F, amenities F, commute 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.
  • 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 $6k of equity ($688 loan paydown + $6k 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 $28k cash investment doubles in ~2 years — after that, you're playing with house money.
  • By year 6, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 2 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 8y ago; this cycle's ask has dropped $10k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $78k; 27% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $99,500

Questions for the listing agent

  1. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.71%
Cap rate
14.05%
Cash-on-cash
27.71%
DSCR
2.23
GRM
4.9

CMA / ARV

ARV (on-the-fly)
$191,520
Comps found
3
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8305 Wildmint Dr 0.28mi 2/2.0 1,404 (-2%) 13mo $195,000 $139 72
3712 Goat Ranch Rd 0.08mi 2/2.0 1,344 (-7%) 23mo $178,500 $133 66
8601 Deerbrush Ave 0.44mi 2/2.0 1,248 (-13%) 9mo $125,000 $100 50

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
38.1%
Equity multiple
3.41×
Total profit
$67,099
Equity at exit
$59,743
10-year hold
IRR
35.8%
Equity multiple
6.96×
Total profit
$166,121
Equity at exit
$105,998

Cash invested: $27,860 (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
4.9×

Monthly cashflow live

Estimated rent
$1,702 medium interval (Pro) →
Mortgage (P&I)
$522
Tax from tax record
$138 /mo · $1,653/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$357
Net cashflow
$643

Break-even live

Break-even rent $887
Max offer price $99,500
Occupancy floor 57%

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
$24,875
Closing costs
$2,985
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 4 events

  1. 2026-06-19
    days on market $99,500 Active 2 DOM
  2. 2026-06-17
    price $99,500 Active 1 DOM
  3. 2026-06-17
    remarks 699-char remark
  4. 2026-06-17
    listed $109,500 Active 1 DOM

ⓘ 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
$1,653 · $138/mo
Projected year-2 tax
$1,653 · $138/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 6/10 Major FEMA zone X (unshaded) · 73% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 7/10 Severe 7 d/yr ≥94°F today · 18 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
$20,421
− Mortgage interest
−$5,574
− Property taxes
−$1,653
− Insurance
−$498
− Repairs & maintenance
−$1,634
− Management
−$1,634
− Depreciation
−$2,895
Taxable income
$6,535
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,568
After-tax cash flow
$6,152/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

+17.1% since first listed
5 events — show timeline
  • 2026-06-17 Price Changed $99,500 GEMLS
  • 2026-06-17 Listed $109,500 GEMLS
  • 2018-06-28 Sold (Public Records) $78,500 Public Records
  • 2018-06-28 Sold (MLS) $78,500 SSMLS
  • 2018-05-21 Listed $85,000 SSMLS

Property tax history

+19.8%/yr

Latest (2025): $1,653 · +46.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…