CashFlowRE
Sign in Sign up
1009 Fairview Rd
D Composite 42.4
Why this score? — see what drove the D 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).

  • ARV discount +14.4/15.0
  • Cash flow +10.1/30.0
  • Rent growth +3.9/5.0
  • Schools +3.4/10.0
  • DSCR +2.9/10.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • 1% rule +2.4/10.0
  • Appreciation +0.0/10.0

$277,777

1009 Fairview Rd · Bakersfield, CA 93307
3 bd · 2.0 ba · 1,263 sqft · SingleFamily public records · 53 Days on market
Built 1985 6,098 sqft lot $220/sqft · 15% below area Est $328k · 15% under

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

Listing remarks MLS

Nice home located on a coner lot in move in condition. Brand new carpet and tile in kitchen and bathrooms. Bring me an offer today this one is in great condition.

Key facts

  • Near schools
  • Convenient location
  • Spacious driveway

Tags

CONVENIENT LOCATIONNEAR SCHOOLSNEAR SHOPPING CENTERSMINUTES FROM FREEWAYSPACIOUS DRIVEWAYMATURE LANDSCAPING

Property features AI

Exterior

  • Parking: 2-car garage
  • Utilities: Public water; Sewer
  • Home design: Residential single-family (R1 zoning)
  • Construction: Composition roof; Slab foundation
  • Exterior features: Uncovered slab patio; Front and rear automatic sprinklers; Corner lot

Interior

  • Kitchen: Dishwasher
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Central heating; Central air conditioning
  • Interior features: Great room; Breakfast area; Fireplace; Dishwasher; Central A/C; Central heating

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 single-family listed at $278k.

Deal economics

  • At list price, monthly cash flow is $-163 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $249k (10.3% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $204k (26.4% below list).
  • Recommended offer: $204k (26.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.6% 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, crime F, amenities 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.
  • Zoned schools: Golden Valley High (reading 77%, 2,533 students, 91% FRL).
  • Market conditions: Rents rising fast (+5.7%/yr); 314 active listings in the ZIP; 28 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); 3,244 units permitted in Kern County in 2024 (73 in 5+ unit buildings).
  • This rent runs 43% of the median local income ($56k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k 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 53 days — a 3% lower offer ($269k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 26y 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 $115k; list at $278k implies a 142% 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 $204,305 (26.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 53 days. Have you received any prior offers? Is the seller open to a 26% concession, seller financing, or rate buy-down credit?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.74%
Cap rate
5.59%
Cash-on-cash
-2.51%
DSCR
0.89
GRM
11.3

CMA / ARV

ARV (median comp)
$327,834
List price
$277,777
Delta
-15.27%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5817 Osborne Ct 0.14mi 4/2.0 (+1) 1,231 (-2%) 1mo $308,000 $250 84
1001 Giuseppe Ct 0.06mi 3/2.0 1,160 (-8%) 1mo $335,000 $289 82
5813 Lenz Ct 0.17mi 3/2.0 1,171 (-7%) 4mo $355,000 $303 77
6500 Finch Way 0.51mi 3/2.0 1,286 (+2%) 1mo $282,000 $219 72
5217 Stancliff 0.43mi 3/2.0 1,200 (-5%) 2mo $325,000 $271 70
5804 Chandler Way 0.23mi 3/2.0 1,401 (+11%) 2mo $245,000 $175 69
402 El Fuerte Ave 0.68mi 3/2.0 1,252 (-1%) 1mo $250,000 $200 66
1304 Santiago Ct 0.22mi 3/2.5 1,414 (+12%) 2mo $320,000 $226 66
5817 Gary 0.74mi 3/2.0 1,262 (-0%) 2mo $315,000 $250 63
6810 Lowry St 0.73mi 3/2.0 1,337 (+6%) 1mo $330,000 $247 55
2012 Butterfield 0.69mi 3/2.0 1,388 (+10%) 4mo $340,000 $245 48
1900 Faxon Ave 0.73mi 4/2.0 (+1) 1,405 (+11%) 3mo $350,000 $249 40

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
-17.7%
Equity multiple
0.36×
Total profit
$-49,708
Equity at exit
$41,417
10-year hold
IRR
-5.7%
Equity multiple
0.59×
Total profit
$-32,037
Equity at exit
$24,017

Cash invested: $77,778 (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
314
Price-to-rent
11.3×

Monthly cashflow live

Estimated rent
$2,043 high interval (Pro) →
Mortgage (P&I)
$1,457
Tax from tax record
$204 /mo · $2,451/yr
Insurance
$116
HOA
$0
Vacancy / Maint / Mgmt
$429
Net cashflow
$-163

Break-even live

Break-even rent $2,249
Max offer price $249,039
Occupancy floor

Sensitivity live

Price -10% $-5 -5% $-84 +0% $-163 +5% $-241 +10% $-320
Rent -10% $-324 -5% $-243 +0% $-163 +5% $-82 +10% $-1
Rate -1.0pp $-23 -0.5pp $-92 base $-163 +0.5pp $-235 +1.0pp $-308

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
$69,444
Closing costs
$8,333
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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5516 Dustin St Bakersfield, CA 4.0 2.0 1507 $2,450 $1.63 45d 1 0.17mi
1000 Pacheco Rd Unit 131 Bakersfield, CA 3.0 1.0 1095 $1,650 $1.51 4d 1 0.57mi
331 Pacheco Rd Bakersfield, CA 2.0–3.0 1.5–2.0 1147 $1,700 $1.48 4d 3 0.62mi
4513 Barry St Bakersfield, CA 3.0 2.0 1492 $1,975 $1.32 4d 1 0.74mi
6513 Pine View Dr Bakersfield, CA 3.0 2.5 1600 $1,950 $1.22 4d 1 0.77mi
4519 Gordon St Bakersfield, CA 3.0 1.0 1051 $1,695 $1.61 4d 1 0.82mi
4605 Mount Everest Way Bakersfield, CA 3.0 2.0 1465 $2,250 $1.54 4d 1 0.87mi
4412 Gordon St Bakersfield, CA 3.0 1.0 1039 $1,795 $1.73 4d 1 0.88mi
2308 Kelso Peak Ave Bakersfield, CA 3.0 2.5 1752 $3,900 $2.23 5d 1 1.03mi
1318 Evadonna Rd Bakersfield, CA 3.0 2.0 1012 $2,200 $2.17 12d 1 1.11mi
400 White Ln Bakersfield, CA 2.0 1.0 900 $1,399 $1.55 4d 1 1.14mi
2625 Miria Dr Bakersfield, CA 3.0 1.0 1308 $1,850 $1.41 25d 1 1.16mi
1305 Quartz Hill Rd Bakersfield, CA 3.0 2.0 1351 $2,250 $1.67 4d 1 1.20mi
1050 E Panama Ln Bakersfield, CA 2.0 2.0 1015 $1,895 $1.87 45d 1 1.23mi
710 Chateau Ct Bakersfield, CA 3.0 2.0 1729 $2,200 $1.27 45d 1 1.34mi
600 Hosking Ave Unit 73D Bakersfield, CA 3.0 2.0 1230 $1,850 $1.50 45d 1 1.38mi
600 Hosking Ave Unit 43B Bakersfield, CA 2.0 1.5 1050 $1,650 $1.57 45d 1 1.38mi
600 Hosking Ave Unit 56A Bakersfield, CA 3.0 2.0 1200 $1,750 $1.46 4d 1 1.38mi
600 Hosking Ave Unit 51D Bakersfield, CA 3.0 2.0 1200 $1,800 $1.50 5d 1 1.38mi
600 Hosking Ave Unit 47C Bakersfield, CA 2.0 1.5 1008 $1,650 $1.64 4d 1 1.38mi
600 Hosking Ave Unit 75B Bakersfield, CA 2.0 1.5 1008 $1,650 $1.64 23d 1 1.38mi
600 Hosking Ave Unit 47B Bakersfield, CA 2.0 1.5 1008 $1,650 $1.64 12d 1 1.38mi
600 Hosking Ave Apt 69A Bakersfield, CA 3.0 2.0 1208 $1,850 $1.53 21d 1 1.38mi
3608 Balboa Dr Bakersfield, CA 3.0 1.5 1051 $2,195 $2.09 4d 1 1.41mi
4140 Teal St Apt 10 Bakersfield, CA 2.0 1.0 950 $1,295 $1.36 25d 1 1.42mi
4140 Teal St Bakersfield, CA 2.0 1.0 950 $1,525 $1.61 4d 1 1.42mi
4140 Teal St Unit 12A Bakersfield, CA 2.0 1.0 950 $1,525 $1.61 12d 1 1.42mi
3461 S Chester Ave Apt 19 Bakersfield, CA 2.0 1.5 975 $1,295 $1.33 45d 1 1.47mi

Listing history 32 events

  1. 2026-06-21
    days on market $277,777 Active 53 DOM
  2. 2026-06-18
    days on market $277,777 Active 50 DOM
  3. 2026-06-17
    days on market $277,777 Active 49 DOM
  4. 2026-06-16
    days on market $277,777 Active 48 DOM
  5. 2026-06-15
    days on market $277,777 Active 47 DOM
  6. 2026-06-14
    days on market $277,777 Active 45 DOM
  7. 2026-06-13
    days on market $277,777 Active 44 DOM
  8. 2026-06-10
    days on market $277,777 Active 42 DOM
  9. 2026-06-09
    days on market $277,777 Active 41 DOM
  10. 2026-06-08
    days on market $277,777 Active 40 DOM
  11. 2026-06-07
    days on market $277,777 Active 39 DOM
  12. 2026-06-05
    days on market $277,777 Active 36 DOM
  13. 2026-06-03
    days on market $277,777 Active 35 DOM
  14. 2026-06-03
    days on market $277,777 Active 34 DOM
  15. 2026-06-01
    days on market $277,777 Active 33 DOM
  16. 2026-05-31
    days on market $277,777 Active 32 DOM
  17. 2026-04-29
    listed $277,777 Active 332-char remark
  18. 2009-12-04
    price $108,900 162-char remark
    Show marketing remark (162 chars)

    Nice home located on a coner lot in move in condition. Brand new carpet and tile in kitchen and bathrooms. Bring me an offer today this one is in great condition.

  19. 2009-12-03
    soldstatus $115,000 162-char remark
    Show marketing remark (162 chars)

    Nice home located on a coner lot in move in condition. Brand new carpet and tile in kitchen and bathrooms. Bring me an offer today this one is in great condition.

  20. 2009-12-03
    soldstatus $115,000
    Show marketing remark (162 chars)

    Nice home located on a coner lot in move in condition. Brand new carpet and tile in kitchen and bathrooms. Bring me an offer today this one is in great condition.

  21. 2009-10-10
    historical 162-char remark
    Show marketing remark (162 chars)

    Nice home located on a coner lot in move in condition. Brand new carpet and tile in kitchen and bathrooms. Bring me an offer today this one is in great condition.

  22. 2009-08-05
    listed $115,000 162-char remark
    Show marketing remark (162 chars)

    Nice home located on a coner lot in move in condition. Brand new carpet and tile in kitchen and bathrooms. Bring me an offer today this one is in great condition.

  23. 2004-12-17
    price $179,900
    Show marketing remark (133 chars)

    3 Bedroom 2 bath home in corner lot w/ fireplace and 2 car garage in SW Bakersfield w/ lots of extras. Won't last long at this price!

  24. 2004-12-16
    soldstatus $180,000
    Show marketing remark (133 chars)

    3 Bedroom 2 bath home in corner lot w/ fireplace and 2 car garage in SW Bakersfield w/ lots of extras. Won't last long at this price!

  25. 2004-12-16
    soldstatus $180,000
    Show marketing remark (133 chars)

    3 Bedroom 2 bath home in corner lot w/ fireplace and 2 car garage in SW Bakersfield w/ lots of extras. Won't last long at this price!

  26. 2004-09-29
    historical
    Show marketing remark (133 chars)

    3 Bedroom 2 bath home in corner lot w/ fireplace and 2 car garage in SW Bakersfield w/ lots of extras. Won't last long at this price!

  27. 2004-09-27
    listed $180,000
    Show marketing remark (133 chars)

    3 Bedroom 2 bath home in corner lot w/ fireplace and 2 car garage in SW Bakersfield w/ lots of extras. Won't last long at this price!

  28. 2002-04-05
    price $21,900
  29. 2001-09-14
    soldstatus $92,500
  30. 2000-10-20
    soldstatus $25,050
  31. 2000-08-29
    historical
  32. 2000-08-10
    listed $25,050

ⓘ 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
$2,451 · $204/mo
Projected year-2 tax
$2,451 · $204/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 ≥105°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
$24,517
− Mortgage interest
−$15,560
− Property taxes
−$2,451
− Insurance
−$1,389
− Repairs & maintenance
−$1,961
− Management
−$1,961
− Depreciation
−$8,081
Taxable loss
−$6,887
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,653
After-tax cash flow
$-299/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

+1008.9% since first listed
16 events — show timeline
  • 2026-04-29 Listed $277,777 GEMLS
  • 2009-12-04 Price Changed $108,900 GEMLS
  • 2009-12-03 Sold (Public Records) $115,000 Public Records
  • 2009-12-03 Sold (MLS) $115,000 GEMLS
  • 2009-10-10 Delisted GEMLS
  • 2009-08-05 Listed $115,000 GEMLS
  • 2004-12-17 Price Changed $179,900 GEMLS
  • 2004-12-16 Sold (Public Records) $180,000 Public Records
  • 2004-12-16 Sold (MLS) $180,000 GEMLS
  • 2004-09-29 Delisted GEMLS
  • 2004-09-27 Listed $180,000 GEMLS
  • 2002-04-05 Price Changed $21,900 GEMLS
  • 2001-09-14 Sold (Public Records) $92,500 Public Records
  • 2000-10-20 Sold (MLS) $25,050 GEMLS
  • 2000-08-29 Delisted GEMLS
  • 2000-08-10 Listed $25,050 GEMLS

Property tax history

+2.7%/yr

Latest (2025): $2,451 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…