CashFlowRE
Sign in Sign up
1301 Taft Hwy #92
C+ Composite 64.95
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 +3.9/5.0
  • Schools +3.4/10.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • ARV discount +2.3/15.0
  • Appreciation +0.0/10.0

$109,950

1301 Taft Hwy #92 · Bakersfield, CA 93307
3 bd · 2.0 ba · 1,536 sqft · Manufactured public records · 43 Days on market
Built 1988 $72/sqft · 12% above area Est $98k · 12% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

1,536sf, 3 bed + Office or 4th bedroom, 2 bath, with vaulted ceilings, central a/c, indoor laundry, dishwasher, granite counters in both bathrooms, separate shower and bath in master bathroom, large living room, new carpet.

Key facts

  • Extended patio area
  • Newer appliances
  • Storage work shed

Tags

EXTENDED PATIO AREASTORAGE WORK SHEDNEWER APPLIANCESLAUNDRY WITH ELECTRIC AND GAS

Property features AI

Finance

  • Other: Located in the Greenfield neighborhood; cross streets S. H St. and La Jolla
  • HOA & community: Association pool

Exterior

  • Parking: Carport
  • Utilities: Sewer; Public water
  • Home design: Leased space; Vacant
  • Construction: Composition roof; Mobile home zoning (MH)
  • Exterior features: Covered patio; Community in-ground pool

Interior

  • Kitchen: Range/oven; Dishwasher; Disposal; Microwave
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heat; Central A/C
  • Interior features: Great room; Breakfast area; Split wing floor plan

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 $110k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Recommended offer: $107k (3.0% below list) — sets the bar for market timing.
  • Cap rate 19.8% 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; 17 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).
  • At $2,396/mo this rent would consume 51% of the median local household income ($56k/yr) (locally 3246% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 of loan paydown is wiped out by about $3k 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 $31k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 43 days — a 3% lower offer ($107k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 11y ago 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 $36k; list at $110k implies a 201% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • 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 $106,651 (3.0% below list)

Questions for the listing agent

  1. It's been on market 43 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
2.18%
Cap rate
19.79%
Cash-on-cash
48.21%
DSCR
3.15
GRM
3.8

CMA / ARV

ARV (median comp)
$98,472
List price
$109,950
Delta
11.66%
Verdict
OVERPRICED
Comps
4 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1301 Taft Hwy #96 0.11mi 3/2.0 1,316 (-14%) 9mo $99,900 $76 63
1225 Taft Hwy #13 0.20mi 3/2.0 1,456 (-5%) 23mo $123,700 $85 63
1225 Taft Hwy #88 0.20mi 2/2.0 (-1) 1,638 (+7%) 24mo $148,000 $90 55

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
48.6%
Equity multiple
3.20×
Total profit
$67,644
Equity at exit
$16,394
10-year hold
IRR
55.2%
Equity multiple
7.15×
Total profit
$189,343
Equity at exit
$9,506

Cash invested: $30,786 (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
3.8×

Monthly cashflow live

Estimated rent
$2,396 high interval (Pro) →
Mortgage (P&I)
$577
Tax from tax record
$34 /mo · $405/yr
Insurance
$46
HOA
$0
Vacancy / Maint / Mgmt
$503
Net cashflow
$1,237

Break-even live

Break-even rent $831
Max offer price $109,950
Occupancy floor 43%

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
$27,488
Closing costs
$3,298
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2401 Donnalynn St Bakersfield, CA 4.0 2.0 2048 $3,900 $1.90 3d 1 0.70mi
9118 Davedaly Ct Bakersfield, CA 3.0 2.0 1700 $2,300 $1.35 3d 1 0.71mi
2402 Lebow Ct Bakersfield, CA 4.0 2.0 2100 $2,495 $1.19 44d 1 0.79mi
2717 Mercedes Dr Bakersfield, CA 4.0 2.0 1900 $2,600 $1.37 19d 1 0.92mi
1408 Interlaken Dr Bakersfield, CA 3.0 2.0 1159 $2,250 $1.94 21d 1 1.00mi
265 Hudson Dr Bakersfield, CA 4.0 2.0 1766 $2,900 $1.64 3d 1 1.00mi
8602 Vincenso Way Bakersfield, CA 3.0 2.0 1607 $2,550 $1.59 3d 1 1.09mi
8914 S Union Ave Bakersfield, CA 3.0 2.0 1500 $1,950 $1.30 3d 1 1.10mi
8211 Slider Dr Bakersfield, CA 4.0 2.0 2100 $2,550 $1.21 3d 1 1.16mi
3106 Stone Meadows Dr Bakersfield, CA 4.0 3.0 2223 $2,700 $1.21 3d 1 1.31mi
600 Hosking Ave Apt 69A Bakersfield, CA 3.0 2.0 1208 $1,850 $1.53 19d 1 1.38mi
600 Hosking Ave Unit 56A Bakersfield, CA 3.0 2.0 1200 $1,750 $1.46 3d 1 1.38mi
600 Hosking Ave Unit 51D Bakersfield, CA 3.0 2.0 1200 $1,800 $1.50 3d 1 1.38mi
600 Hosking Ave Unit 73D Bakersfield, CA 3.0 2.0 1230 $1,850 $1.50 44d 1 1.38mi
600 Hosking Ave Unit 43B Bakersfield, CA 2.0 1.5 1050 $1,650 $1.57 44d 1 1.38mi
1305 Quartz Hill Rd Bakersfield, CA 3.0 2.0 1351 $2,250 $1.67 3d 1 1.45mi
301 Alysheba Dr Bakersfield, CA 4.0 2.5 1864 $2,650 $1.42 10d 1 1.46mi

Listing history 25 events

  1. 2026-06-18
    days on market $109,950 Active 43 DOM
  2. 2026-06-17
    days on market $109,950 Active 42 DOM
  3. 2026-06-16
    days on market $109,950 Active 41 DOM
  4. 2026-06-15
    days on market $109,950 Active 40 DOM
  5. 2026-06-14
    days on market $109,950 Active 38 DOM
  6. 2026-06-13
    days on market $109,950 Active 37 DOM
  7. 2026-06-10
    days on market $109,950 Active 35 DOM
  8. 2026-06-09
    days on market $109,950 Active 34 DOM
  9. 2026-06-08
    days on market $109,950 Active 33 DOM
  10. 2026-06-07
    days on market $109,950 Active 32 DOM
  11. 2026-06-05
    days on market $109,950 Active 29 DOM
  12. 2026-06-03
    days on market $109,950 Active 28 DOM
  13. 2026-06-03
    days on market $109,950 Active 27 DOM
  14. 2026-06-01
    days on market $109,950 Active 26 DOM
  15. 2026-05-31
    days on market $109,950 Active 25 DOM
  16. 2026-05-06
    listed $109,950 Active 746-char remark
  17. 2017-02-17
    price $36,500 223-char remark
    Show marketing remark (223 chars)

    1,536sf, 3 bed + Office or 4th bedroom, 2 bath, with vaulted ceilings, central a/c, indoor laundry, dishwasher, granite counters in both bathrooms, separate shower and bath in master bathroom, large living room, new carpet.

  18. 2017-02-07
    soldstatus $36,500 Sold 223-char remark
    Show marketing remark (223 chars)

    1,536sf, 3 bed + Office or 4th bedroom, 2 bath, with vaulted ceilings, central a/c, indoor laundry, dishwasher, granite counters in both bathrooms, separate shower and bath in master bathroom, large living room, new carpet.

  19. 2017-01-20
    status Pending 223-char remark
    Show marketing remark (223 chars)

    1,536sf, 3 bed + Office or 4th bedroom, 2 bath, with vaulted ceilings, central a/c, indoor laundry, dishwasher, granite counters in both bathrooms, separate shower and bath in master bathroom, large living room, new carpet.

  20. 2017-01-20
    price $37,000 223-char remark
    Show marketing remark (223 chars)

    1,536sf, 3 bed + Office or 4th bedroom, 2 bath, with vaulted ceilings, central a/c, indoor laundry, dishwasher, granite counters in both bathrooms, separate shower and bath in master bathroom, large living room, new carpet.

  21. 2017-01-08
    listed $37,000 Active 223-char remark
    Show marketing remark (223 chars)

    1,536sf, 3 bed + Office or 4th bedroom, 2 bath, with vaulted ceilings, central a/c, indoor laundry, dishwasher, granite counters in both bathrooms, separate shower and bath in master bathroom, large living room, new carpet.

  22. 2015-04-14
    soldstatus $25,000
    Show marketing remark (231 chars)

    1988 built manufactured home 3 bed + Office or 4th bedroom, 2 bath, with vaulted ceilings, central a/c, indoor laundry, dishwasher, granite counters in both bathrooms, separate shower and bath in master bathroom, large living room.

  23. 2015-04-08
    price $30,000
    Show marketing remark (231 chars)

    1988 built manufactured home 3 bed + Office or 4th bedroom, 2 bath, with vaulted ceilings, central a/c, indoor laundry, dishwasher, granite counters in both bathrooms, separate shower and bath in master bathroom, large living room.

  24. 2015-04-08
    historical
    Show marketing remark (231 chars)

    1988 built manufactured home 3 bed + Office or 4th bedroom, 2 bath, with vaulted ceilings, central a/c, indoor laundry, dishwasher, granite counters in both bathrooms, separate shower and bath in master bathroom, large living room.

  25. 2015-01-02
    listed $25,000
    Show marketing remark (231 chars)

    1988 built manufactured home 3 bed + Office or 4th bedroom, 2 bath, with vaulted ceilings, central a/c, indoor laundry, dishwasher, granite counters in both bathrooms, separate shower and bath in master bathroom, large living room.

ⓘ 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
$405 · $34/mo
Projected year-2 tax
$836 · $70/mo
Expected delta
+$431/yr (+$36/mo · 106.5%)

ⓘ 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 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥104°F today · 18 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 33 unhealthy d/yr today · 37 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
$28,755
− Mortgage interest
−$6,159
− Property taxes
−$405
− Insurance
−$550
− Repairs & maintenance
−$2,300
− Management
−$2,300
− Depreciation
−$3,199
Taxable income
$13,842
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,322
After-tax cash flow
$11,521/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

+339.8% since first listed
10 events — show timeline
  • 2026-05-06 Listed $109,950 GEMLS
  • 2017-02-17 Price Changed $36,500 GEMLS
  • 2017-02-07 Sold (MLS) $36,500 GEMLS
  • 2017-01-20 Pending GEMLS
  • 2017-01-20 Price Changed $37,000 GEMLS
  • 2017-01-08 Listed $37,000 GEMLS
  • 2015-04-14 Sold (MLS) $25,000 GEMLS
  • 2015-04-08 Delisted GEMLS
  • 2015-04-08 Price Changed $30,000 GEMLS
  • 2015-01-02 Listed $25,000 GEMLS

Property tax history

+3.2%/yr

Latest (2025): $405 · +5.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…