CashFlowRE
Sign in Sign up
1258 W Rosamond Blvd #14
C- Composite 54.93
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 +15.0/30.0
  • ARV discount +14.0/15.0
  • Appreciation +6.2/10.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0

$32,900

1258 W Rosamond Blvd #14 · Rosamond, CA 93560
1 bd · 1.0 ba · 480 sqft · Manufactured · 76 Days on market
Built 1968 $69/sqft · 15% below area Est $38k · 15% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This cozy small home is a great starter home. This 480 Sq Ft home offers you a 1 bedroom 1 bath, and comes with a refrigerator, stove, microwave, washer, and dryer. Kitchen: Cabinets and Countertops: The kitchen has been updated with cabinets and countertops, providing ample storage and workspace. These contemporary additions are not only functional but also enhance the overall aesthetic of the kitchen. Appliances and Fixtures: Ready to accommodate your culinary needs, the kitchen space is efficiently designed to make cooking and meal preparation enjoyable. Living and Dining Area: This open space is designed to be versatile and welcoming. Laminate flooring and fresh paint create a clean, modern aesthetic. The windows flood the room with natural light, making it a bright and cheerful place to relax or entertain. Flooring: Laminate Wood Flooring: Throughout the home, new laminate wood flooring has been laid, offering a stylish, easy-to-clean surface that adds a warm, cohesive look to the living spaces. Interior: Walls: The home has been reinforced with sturdy walls, providing enhanced structural integrity. Fresh drywall installation offers a smooth, modern finish ready for painting or decoration. Electrical System: Newer electrical system ensures safe and efficient power distribution throughout the home, capable of supporting modern appliances and electronics. Water Heater: Newer water heater has been installed, providing reliable and efficient hot water supply for daily needs. Bathroom: Newer Bathroom with sink: The bathroom has been completely remodeled, featuring a newer sink and fixtures. The fresh design offers both style and comfort, making it a rejuvenating space for daily routines. Exterior: Roof: Rolled roof. The exterior is complemented by a new fence. Equipped with newer window AC units. Book your appointment tour today!

Key facts

  • New window ac units
  • Newer water heater
  • New fence

Tags

NEW LAMINATE WOOD FLOORINGNEWER ELECTRICAL SYSTEMNEWER WATER HEATERNEWER BATHROOM WITH SINKNEW FENCENEW WINDOW AC UNITS

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 manufactured listed at $33k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $33k).
  • Recommended offer: $31k (6.0% below list) — sets the bar for market timing.
  • Cap rate 45.0% vs local median 4.3% in Rosamond — 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 49/100 on livability (#1,178 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: schools F, crime F, amenities F.
  • Southern Kern Unified (town): math 25% / reading 25% proficiency, ranked #387 of 517 in CA (top 75%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 458 active listings in the ZIP; solid renter incomes; 3,244 units permitted in Kern County in 2024 (73 in 5+ unit buildings).

Forward outlook

  • In year one you build about $1k of equity ($227 loan paydown + $791 appreciation (2.4% local appreciation)).
  • Kern County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (2.4% appreciation + 3.0% rent growth), your $9k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 76 days — a 6% lower offer ($31k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y ago; this cycle's ask has dropped $17k (34%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 6→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $30,926 (6.0% below list)

Questions for the listing agent

  1. It's been on market 76 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 1968 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  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
4.83%
Cap rate
45.00%
Cash-on-cash
138.25%
DSCR
7.15
GRM
1.7

CMA / ARV

ARV (median comp)
$38,487
List price
$32,900
Delta
-14.52%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1258 W Rosamond Blvd #29 0.00mi 1/1.0 552 (+15%) 11mo $39,000 $71 66

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

Projected returns pro-forma

2.4% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
8.66×
Total profit
$70,540
Equity at exit
$13,704
10-year hold
IRR
Equity multiple
18.12×
Total profit
$157,696
Equity at exit
$20,308

Cash invested: $9,212 (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 93560

Home prices YoY
0.6%
Active inventory
458
Price-to-rent
1.7×

Monthly cashflow live

Estimated rent
$1,590 medium interval (Pro) →
Mortgage (P&I)
$173
Tax from tax record
$8 /mo · $98/yr
Insurance
$14
HOA
$0
Vacancy / Maint / Mgmt
$334
Net cashflow
$1,061

Break-even live

Break-even rent $246
Max offer price $32,900
Occupancy floor 28%

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
$8,225
Closing costs
$987
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 35 events

  1. 2026-06-18
    days on market $32,900 Active 76 DOM
  2. 2026-06-17
    days on market $32,900 Active 75 DOM
  3. 2026-06-16
    days on market $32,900 Active 74 DOM
  4. 2026-06-15
    days on market $32,900 Active 73 DOM
  5. 2026-06-13
    days on market $32,900 Active 71 DOM
  6. 2026-06-13
    pricedays on market $32,900 Active 70 DOM
  7. 2026-06-09
    days on market $34,900 Active 67 DOM
  8. 2026-06-08
    days on market $34,900 Active 66 DOM
  9. 2026-06-07
    days on market $34,900 Active 65 DOM
  10. 2026-06-04
    days on market $34,900 Active 62 DOM
  11. 2026-06-03
    days on market $34,900 Active 61 DOM
  12. 2026-06-02
    days on market $34,900 Active 60 DOM
  13. 2026-06-01
    days on market $34,900 Active 59 DOM
  14. 2026-05-31
    days on market $34,900 Active 58 DOM
  15. 2026-05-17
    price $36,900 1861-char remark
    Show marketing remark (1902 chars)

    * * CASH-ONLY * * Space Rent $750.00. This cozy small home is a great starter home. This 480 Sq Ft home offers you a 1 bedroom 1 bath, and comes with a refrigerator, stove, microwave, washer, and dryer. Kitchen: Cabinets and Countertops: The kitchen has been updated with cabinets and countertops, providing ample storage and workspace. These contemporary additions are not only functional but also enhance the overall aesthetic of the kitchen. Appliances and Fixtures: Ready to accommodate your culinary needs, the kitchen space is efficiently designed to make cooking and meal preparation enjoyable. Living and Dining Area: This open space is designed to be versatile and welcoming. Laminate flooring and fresh paint create a clean, modern aesthetic. The windows flood the room with natural light, making it a bright and cheerful place to relax or entertain. Flooring: Laminate Wood Flooring: Throughout the home, new laminate wood flooring has been laid, offering a stylish, easy-to-clean surface that adds a warm, cohesive look to the living spaces. Interior: Walls: The home has been reinforced with sturdy walls, providing enhanced structural integrity. Fresh drywall installation offers a smooth, modern finish ready for painting or decoration. Electrical System: Newer electrical system ensures safe and efficient power distribution throughout the home, capable of supporting modern appliances and electronics. Water Heater: Newer water heater has been installed, providing reliable and efficient hot water supply for daily needs. Bathroom: Newer Bathroom with sink: The bathroom has been completely remodeled, featuring a newer sink and fixtures. The fresh design offers both style and comfort, making it a rejuvenating space for daily routines. Exterior: Roof: Rolled roof. The exterior is complemented by a new fence. Equipped with newer window AC units. Book your appointment tour today!

  16. 2026-05-17
    price $36,900 1902-char remark
    Show marketing remark (1902 chars)

    * * CASH-ONLY * * Space Rent $750.00. This cozy small home is a great starter home. This 480 Sq Ft home offers you a 1 bedroom 1 bath, and comes with a refrigerator, stove, microwave, washer, and dryer. Kitchen: Cabinets and Countertops: The kitchen has been updated with cabinets and countertops, providing ample storage and workspace. These contemporary additions are not only functional but also enhance the overall aesthetic of the kitchen. Appliances and Fixtures: Ready to accommodate your culinary needs, the kitchen space is efficiently designed to make cooking and meal preparation enjoyable. Living and Dining Area: This open space is designed to be versatile and welcoming. Laminate flooring and fresh paint create a clean, modern aesthetic. The windows flood the room with natural light, making it a bright and cheerful place to relax or entertain. Flooring: Laminate Wood Flooring: Throughout the home, new laminate wood flooring has been laid, offering a stylish, easy-to-clean surface that adds a warm, cohesive look to the living spaces. Interior: Walls: The home has been reinforced with sturdy walls, providing enhanced structural integrity. Fresh drywall installation offers a smooth, modern finish ready for painting or decoration. Electrical System: Newer electrical system ensures safe and efficient power distribution throughout the home, capable of supporting modern appliances and electronics. Water Heater: Newer water heater has been installed, providing reliable and efficient hot water supply for daily needs. Bathroom: Newer Bathroom with sink: The bathroom has been completely remodeled, featuring a newer sink and fixtures. The fresh design offers both style and comfort, making it a rejuvenating space for daily routines. Exterior: Roof: Rolled roof. The exterior is complemented by a new fence. Equipped with newer window AC units. Book your appointment tour today!

  17. 2026-05-06
    price $39,900 1902-char remark
    Show marketing remark (1861 chars)

    This cozy small home is a great starter home. This 480 Sq Ft home offers you a 1 bedroom 1 bath, and comes with a refrigerator, stove, microwave, washer, and dryer. Kitchen: Cabinets and Countertops: The kitchen has been updated with cabinets and countertops, providing ample storage and workspace. These contemporary additions are not only functional but also enhance the overall aesthetic of the kitchen. Appliances and Fixtures: Ready to accommodate your culinary needs, the kitchen space is efficiently designed to make cooking and meal preparation enjoyable. Living and Dining Area: This open space is designed to be versatile and welcoming. Laminate flooring and fresh paint create a clean, modern aesthetic. The windows flood the room with natural light, making it a bright and cheerful place to relax or entertain. Flooring: Laminate Wood Flooring: Throughout the home, new laminate wood flooring has been laid, offering a stylish, easy-to-clean surface that adds a warm, cohesive look to the living spaces. Interior: Walls: The home has been reinforced with sturdy walls, providing enhanced structural integrity. Fresh drywall installation offers a smooth, modern finish ready for painting or decoration. Electrical System: Newer electrical system ensures safe and efficient power distribution throughout the home, capable of supporting modern appliances and electronics. Water Heater: Newer water heater has been installed, providing reliable and efficient hot water supply for daily needs. Bathroom: Newer Bathroom with sink: The bathroom has been completely remodeled, featuring a newer sink and fixtures. The fresh design offers both style and comfort, making it a rejuvenating space for daily routines. Exterior: Roof: Rolled roof. The exterior is complemented by a new fence. Equipped with newer window AC units. Book your appointment tour today!

  18. 2026-05-06
    price $39,900 1861-char remark
    Show marketing remark (1861 chars)

    This cozy small home is a great starter home. This 480 Sq Ft home offers you a 1 bedroom 1 bath, and comes with a refrigerator, stove, microwave, washer, and dryer. Kitchen: Cabinets and Countertops: The kitchen has been updated with cabinets and countertops, providing ample storage and workspace. These contemporary additions are not only functional but also enhance the overall aesthetic of the kitchen. Appliances and Fixtures: Ready to accommodate your culinary needs, the kitchen space is efficiently designed to make cooking and meal preparation enjoyable. Living and Dining Area: This open space is designed to be versatile and welcoming. Laminate flooring and fresh paint create a clean, modern aesthetic. The windows flood the room with natural light, making it a bright and cheerful place to relax or entertain. Flooring: Laminate Wood Flooring: Throughout the home, new laminate wood flooring has been laid, offering a stylish, easy-to-clean surface that adds a warm, cohesive look to the living spaces. Interior: Walls: The home has been reinforced with sturdy walls, providing enhanced structural integrity. Fresh drywall installation offers a smooth, modern finish ready for painting or decoration. Electrical System: Newer electrical system ensures safe and efficient power distribution throughout the home, capable of supporting modern appliances and electronics. Water Heater: Newer water heater has been installed, providing reliable and efficient hot water supply for daily needs. Bathroom: Newer Bathroom with sink: The bathroom has been completely remodeled, featuring a newer sink and fixtures. The fresh design offers both style and comfort, making it a rejuvenating space for daily routines. Exterior: Roof: Rolled roof. The exterior is complemented by a new fence. Equipped with newer window AC units. Book your appointment tour today!

  19. 2026-04-18
    price $44,900 1902-char remark
    Show marketing remark (1861 chars)

    This cozy small home is a great starter home. This 480 Sq Ft home offers you a 1 bedroom 1 bath, and comes with a refrigerator, stove, microwave, washer, and dryer. Kitchen: Cabinets and Countertops: The kitchen has been updated with cabinets and countertops, providing ample storage and workspace. These contemporary additions are not only functional but also enhance the overall aesthetic of the kitchen. Appliances and Fixtures: Ready to accommodate your culinary needs, the kitchen space is efficiently designed to make cooking and meal preparation enjoyable. Living and Dining Area: This open space is designed to be versatile and welcoming. Laminate flooring and fresh paint create a clean, modern aesthetic. The windows flood the room with natural light, making it a bright and cheerful place to relax or entertain. Flooring: Laminate Wood Flooring: Throughout the home, new laminate wood flooring has been laid, offering a stylish, easy-to-clean surface that adds a warm, cohesive look to the living spaces. Interior: Walls: The home has been reinforced with sturdy walls, providing enhanced structural integrity. Fresh drywall installation offers a smooth, modern finish ready for painting or decoration. Electrical System: Newer electrical system ensures safe and efficient power distribution throughout the home, capable of supporting modern appliances and electronics. Water Heater: Newer water heater has been installed, providing reliable and efficient hot water supply for daily needs. Bathroom: Newer Bathroom with sink: The bathroom has been completely remodeled, featuring a newer sink and fixtures. The fresh design offers both style and comfort, making it a rejuvenating space for daily routines. Exterior: Roof: Rolled roof. The exterior is complemented by a new fence. Equipped with newer window AC units. Book your appointment tour today!

  20. 2026-04-18
    price $44,900 1861-char remark
    Show marketing remark (1861 chars)

    This cozy small home is a great starter home. This 480 Sq Ft home offers you a 1 bedroom 1 bath, and comes with a refrigerator, stove, microwave, washer, and dryer. Kitchen: Cabinets and Countertops: The kitchen has been updated with cabinets and countertops, providing ample storage and workspace. These contemporary additions are not only functional but also enhance the overall aesthetic of the kitchen. Appliances and Fixtures: Ready to accommodate your culinary needs, the kitchen space is efficiently designed to make cooking and meal preparation enjoyable. Living and Dining Area: This open space is designed to be versatile and welcoming. Laminate flooring and fresh paint create a clean, modern aesthetic. The windows flood the room with natural light, making it a bright and cheerful place to relax or entertain. Flooring: Laminate Wood Flooring: Throughout the home, new laminate wood flooring has been laid, offering a stylish, easy-to-clean surface that adds a warm, cohesive look to the living spaces. Interior: Walls: The home has been reinforced with sturdy walls, providing enhanced structural integrity. Fresh drywall installation offers a smooth, modern finish ready for painting or decoration. Electrical System: Newer electrical system ensures safe and efficient power distribution throughout the home, capable of supporting modern appliances and electronics. Water Heater: Newer water heater has been installed, providing reliable and efficient hot water supply for daily needs. Bathroom: Newer Bathroom with sink: The bathroom has been completely remodeled, featuring a newer sink and fixtures. The fresh design offers both style and comfort, making it a rejuvenating space for daily routines. Exterior: Roof: Rolled roof. The exterior is complemented by a new fence. Equipped with newer window AC units. Book your appointment tour today!

  21. 2026-04-03
    listed $49,990 Active 1861-char remark
    Show marketing remark (1902 chars)

    * * CASH-ONLY * * Space Rent $750.00. This cozy small home is a great starter home. This 480 Sq Ft home offers you a 1 bedroom 1 bath, and comes with a refrigerator, stove, microwave, washer, and dryer. Kitchen: Cabinets and Countertops: The kitchen has been updated with cabinets and countertops, providing ample storage and workspace. These contemporary additions are not only functional but also enhance the overall aesthetic of the kitchen. Appliances and Fixtures: Ready to accommodate your culinary needs, the kitchen space is efficiently designed to make cooking and meal preparation enjoyable. Living and Dining Area: This open space is designed to be versatile and welcoming. Laminate flooring and fresh paint create a clean, modern aesthetic. The windows flood the room with natural light, making it a bright and cheerful place to relax or entertain. Flooring: Laminate Wood Flooring: Throughout the home, new laminate wood flooring has been laid, offering a stylish, easy-to-clean surface that adds a warm, cohesive look to the living spaces. Interior: Walls: The home has been reinforced with sturdy walls, providing enhanced structural integrity. Fresh drywall installation offers a smooth, modern finish ready for painting or decoration. Electrical System: Newer electrical system ensures safe and efficient power distribution throughout the home, capable of supporting modern appliances and electronics. Water Heater: Newer water heater has been installed, providing reliable and efficient hot water supply for daily needs. Bathroom: Newer Bathroom with sink: The bathroom has been completely remodeled, featuring a newer sink and fixtures. The fresh design offers both style and comfort, making it a rejuvenating space for daily routines. Exterior: Roof: Rolled roof. The exterior is complemented by a new fence. Equipped with newer window AC units. Book your appointment tour today!

  22. 2026-04-03
    listed $49,990 Active 1902-char remark
    Show marketing remark (1902 chars)

    * * CASH-ONLY * * Space Rent $750.00. This cozy small home is a great starter home. This 480 Sq Ft home offers you a 1 bedroom 1 bath, and comes with a refrigerator, stove, microwave, washer, and dryer. Kitchen: Cabinets and Countertops: The kitchen has been updated with cabinets and countertops, providing ample storage and workspace. These contemporary additions are not only functional but also enhance the overall aesthetic of the kitchen. Appliances and Fixtures: Ready to accommodate your culinary needs, the kitchen space is efficiently designed to make cooking and meal preparation enjoyable. Living and Dining Area: This open space is designed to be versatile and welcoming. Laminate flooring and fresh paint create a clean, modern aesthetic. The windows flood the room with natural light, making it a bright and cheerful place to relax or entertain. Flooring: Laminate Wood Flooring: Throughout the home, new laminate wood flooring has been laid, offering a stylish, easy-to-clean surface that adds a warm, cohesive look to the living spaces. Interior: Walls: The home has been reinforced with sturdy walls, providing enhanced structural integrity. Fresh drywall installation offers a smooth, modern finish ready for painting or decoration. Electrical System: Newer electrical system ensures safe and efficient power distribution throughout the home, capable of supporting modern appliances and electronics. Water Heater: Newer water heater has been installed, providing reliable and efficient hot water supply for daily needs. Bathroom: Newer Bathroom with sink: The bathroom has been completely remodeled, featuring a newer sink and fixtures. The fresh design offers both style and comfort, making it a rejuvenating space for daily routines. Exterior: Roof: Rolled roof. The exterior is complemented by a new fence. Equipped with newer window AC units. Book your appointment tour today!

  23. 2025-04-22
    soldstatus $65,000 Closed
  24. 2025-04-18
    status Pending
  25. 2025-01-21
    price $70,000
  26. 2025-01-20
    status Active
  27. 2025-01-02
    status Pending
  28. 2024-10-16
    price $60,000
  29. 2024-08-05
    price $72,000
  30. 2024-07-21
    price $80,000
  31. 2024-07-15
    price $93,000
  32. 2024-06-21
    listed $98,000 Active
  33. 2024-03-29
    soldstatus $8,000 Closed
  34. 2024-02-19
    status Pending
  35. 2024-02-05
    listed $13,000 Active

ⓘ 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
$98 · $8/mo
Projected year-2 tax
$250 · $21/mo
Expected delta
+$152/yr (+$13/mo · 155.0%)

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 7/10 Severe 6 d/yr ≥101°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 7/10 Severe 14 unhealthy d/yr today · 18 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
$19,075
− Mortgage interest
−$1,843
− Property taxes
−$98
− Insurance
−$164
− Repairs & maintenance
−$1,526
− Management
−$1,526
− Depreciation
−$957
Taxable income
$12,960
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,110
After-tax cash flow
$9,626/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
Southern Kern Unified
NCES district ID
0637620
Math proficiency
25% ▲ 7.00%
Reading proficiency
25% ▼ -8.00%
Median HH income
$54,523
Composite
22.5/100
National rank
#8093
State rank
#387 of 517 in CA

Livability — Rosamond

Score
49/100
State rank
#1178
US rank
#25952

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Rosamond, CA
County
Kern County · 710,371 people
City population
22,119
Metro
Bakersfield, CA
Population (ZIP)
22,119
Household income
$77,431
Rent vs Own
22.6% rent · 77.4% own
Severe rent burden
425.0

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
Diverse neighborhood (Simpson 0.68)
Race & ethnicity
Hispanic / Latino 45% White 32% Two or more races 17% Black 13% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 35%
Common ancestry
Portuguese 2% Italian 2% Lithuanian 1%
Foreign-born
13% · Canada
Languages at home
68% English-only · Spanish 28% Other Indo-European 2% 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
▲ 2.40%
Current HPI
403.7206
Rent YoY
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

+183.8% since first listed
21 events — show timeline
  • 2026-05-17 Price Changed $36,900 CRMLS
  • 2026-05-17 Price Changed $36,900 AVMLS
  • 2026-05-06 Price Changed $39,900 AVMLS
  • 2026-05-06 Price Changed $39,900 CRMLS
  • 2026-04-18 Price Changed $44,900 AVMLS
  • 2026-04-18 Price Changed $44,900 CRMLS
  • 2026-04-03 Listed $49,990 AVMLS
  • 2026-04-03 Listed $49,990 CRMLS
  • 2025-04-22 Sold (MLS) $65,000 AVMLS
  • 2025-04-18 Pending AVMLS
  • 2025-01-21 Price Changed $70,000 AVMLS
  • 2025-01-20 Relisted AVMLS
  • 2025-01-02 Pending AVMLS
  • 2024-10-16 Price Changed $60,000 AVMLS
  • 2024-08-05 Price Changed $72,000 AVMLS
  • 2024-07-21 Price Changed $80,000 AVMLS
  • 2024-07-15 Price Changed $93,000 AVMLS
  • 2024-06-21 Listed $98,000 AVMLS
  • 2024-03-29 Sold (MLS) $8,000 AVMLS
  • 2024-02-19 Pending AVMLS
  • 2024-02-05 Listed $13,000 AVMLS

Property tax history

+41.9%/yr

Latest (2025): $98 · +296.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…