CashFlowRE
Sign in Sign up
2418 Mason Ct
B- Composite 65.62
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 +25.3/30.0
  • DSCR +8.4/10.0
  • Appreciation +7.8/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.5/10.0
  • Schools +2.6/10.0
  • Livability +2.6/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$150,000

2418 Mason Ct · Lake Isabella, CA 93240
3 bd · 2.0 ba · 1,248 sqft · Manufactured public records · 29 Days on market
Built 1982 7,840 sqft lot

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 2-bedroom, 2-bath home featuring a functional layout, comfortable living spaces, and plenty of potential for first-time buyers, investors, or those looking to downsize. Conveniently located near schools, shopping, and everyday amenities. Don't miss this opportunity to make this property your own!

Key facts

  • 7,840 sq ft lot
  • 2 garage spots
  • Built 1982

Property features AI

Exterior

  • Parking: Two garage spaces; Two total parking spaces
  • Utilities: Public sewer; District/Public water
  • Home design: Manufactured house; Single-story; No ADU; No common walls
  • Construction: Certified 433a foundation; Year built per public records
  • Exterior features: Manufactured home; No pool; Lot between 6,500 and 9,999 sq ft (per public records); Mountainous community setting

Interior

  • Bedrooms: Two main-level bedrooms
  • Bathrooms: Two full bathrooms
  • Heating & cooling: Evaporative cooling
  • Interior features: Single-level living (one story); All bedrooms on the main level; Main-level entry; Two bathrooms on the main level; Has a view
  • Laundry & utility: Laundry inside the home

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 $150k.

Deal economics

  • At list price, monthly cash flow is $342 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $148k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.0% vs local median 7.4% in Lake Isabella — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

Location & tenants

  • Location reads 52/100 on livability (#999 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A, cost of living B+; Watch: crime C-, schools F, amenities F.
  • Kernville Union Elementary (rural): math 20% / reading 37% proficiency, ranked #1,128 of 1,400 in CA (top 81%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 65% 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 $9k of equity ($1k loan paydown + $8k 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 $42k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$32k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 29 days — a 2% lower offer ($148k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 2y 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 $95k; list at $150k implies a 58% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 11→28/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $147,750 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
1.15%
Cap rate
9.03%
Cash-on-cash
9.78%
DSCR
1.44
GRM
7.3

CMA / ARV

ARV (on-the-fly)
$74,880
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2418 Mason Ct 0.00mi 3/2.0 1,248 (0%) 17mo $95,000 $76 86
2325 Harnage St 0.17mi 2/1.5 (-1) 1,130 (-10%) 4mo $68,000 $60 66
2617 Crestview Ave 0.72mi 2/2.0 (-1) 1,248 (0%) 9mo $67,500 $54 54
2401 Commercial Ave 0.48mi 2/2.0 (-1) 1,200 (-4%) 22mo $62,000 $52 48
2404 Clark St 0.60mi 2/2.0 (-1) 1,344 (+8%) 8mo $80,000 $60 48
2410 Ronita Ln #21 0.73mi 2/2.0 (-1) 1,344 (+8%) 1mo $33,000 $25 48
2508 Webb Ave 0.62mi 4/2.0 (+1) 1,344 (+8%) 21mo $172,700 $128 36

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
22.5%
Equity multiple
2.46×
Total profit
$61,146
Equity at exit
$90,065
10-year hold
IRR
21.6%
Equity multiple
4.90×
Total profit
$163,975
Equity at exit
$159,797

Cash invested: $42,000 (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
7.3×

Monthly cashflow live

Estimated rent
$1,720 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$167 /mo · $2,005/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$361
Net cashflow
$342

Break-even live

Break-even rent $1,286
Max offer price $150,000
Occupancy floor 75%

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
$37,500
Closing costs
$4,500
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 $150,000 Active 29 DOM
  2. 2026-06-17
    days on market $150,000 Active 28 DOM
  3. 2026-06-16
    days on market $150,000 Active 27 DOM
  4. 2026-06-15
    days on market $150,000 Active 26 DOM
  5. 2026-06-14
    days on market $150,000 Active 24 DOM
  6. 2026-06-13
    days on market $150,000 Active 23 DOM
  7. 2026-06-10
    days on market $150,000 Active 21 DOM
  8. 2026-06-09
    days on market $150,000 Active 20 DOM
  9. 2026-06-08
    days on market $150,000 Active 19 DOM
  10. 2026-06-07
    days on market $150,000 Active 18 DOM
  11. 2026-06-05
    days on market $150,000 Active 15 DOM
  12. 2026-06-03
    days on market $150,000 Active 14 DOM
  13. 2026-06-03
    days on market $150,000 Active 13 DOM
  14. 2026-06-01
    days on market $150,000 Active 12 DOM
  15. 2026-05-31
    days on market $150,000 Active 11 DOM
  16. 2026-05-20
    listed $150,000 Active
  17. 2026-05-19
    listed $150,000 Active 306-char remark
    Show marketing remark (306 chars)

    Charming 2-bedroom, 2-bath home featuring a functional layout, comfortable living spaces, and plenty of potential for first-time buyers, investors, or those looking to downsize. Conveniently located near schools, shopping, and everyday amenities. Don't miss this opportunity to make this property your own!

  18. 2025-01-30
    soldstatus $95,000 Closed 612-char remark
    Show marketing remark (612 chars)

    Fantastic opportunity! This manufactured home, nestled on its own land in a corner lot, awaits your vision and TLC. A fixer-upper with immense potential, it offers the chance to craft your dream abode. With spacious grounds and a prime location, this property promises both convenience and potential. Explore the possibilities of renovation and customization. Additionally, included in the sale are cars in the yard, adding further value and utility. Take advantage of this rare chance to create your ideal home in a desirable setting. Don't miss outschedule a viewing today and unlock the potential of this gem!

  19. 2025-01-19
    soldstatus $95,000 Sold
  20. 2024-12-26
    soldstatus $95,000
  21. 2024-12-25
    status Pending 612-char remark
    Show marketing remark (612 chars)

    Fantastic opportunity! This manufactured home, nestled on its own land in a corner lot, awaits your vision and TLC. A fixer-upper with immense potential, it offers the chance to craft your dream abode. With spacious grounds and a prime location, this property promises both convenience and potential. Explore the possibilities of renovation and customization. Additionally, included in the sale are cars in the yard, adding further value and utility. Take advantage of this rare chance to create your ideal home in a desirable setting. Don't miss outschedule a viewing today and unlock the potential of this gem!

  22. 2024-11-20
    status Pending
  23. 2024-10-14
    price $95,000 612-char remark
    Show marketing remark (612 chars)

    Fantastic opportunity! This manufactured home, nestled on its own land in a corner lot, awaits your vision and TLC. A fixer-upper with immense potential, it offers the chance to craft your dream abode. With spacious grounds and a prime location, this property promises both convenience and potential. Explore the possibilities of renovation and customization. Additionally, included in the sale are cars in the yard, adding further value and utility. Take advantage of this rare chance to create your ideal home in a desirable setting. Don't miss outschedule a viewing today and unlock the potential of this gem!

  24. 2024-10-14
    price $95,000
    Show marketing remark (612 chars)

    Fantastic opportunity! This manufactured home, nestled on its own land in a corner lot, awaits your vision and TLC. A fixer-upper with immense potential, it offers the chance to craft your dream abode. With spacious grounds and a prime location, this property promises both convenience and potential. Explore the possibilities of renovation and customization. Additionally, included in the sale are cars in the yard, adding further value and utility. Take advantage of this rare chance to create your ideal home in a desirable setting. Don't miss outschedule a viewing today and unlock the potential of this gem!

  25. 2024-08-12
    historical
  26. 2024-08-04
    listed $100,000 Active
  27. 2024-08-02
    status Active 612-char remark
    Show marketing remark (612 chars)

    Fantastic opportunity! This manufactured home, nestled on its own land in a corner lot, awaits your vision and TLC. A fixer-upper with immense potential, it offers the chance to craft your dream abode. With spacious grounds and a prime location, this property promises both convenience and potential. Explore the possibilities of renovation and customization. Additionally, included in the sale are cars in the yard, adding further value and utility. Take advantage of this rare chance to create your ideal home in a desirable setting. Don't miss outschedule a viewing today and unlock the potential of this gem!

  28. 2024-05-16
    status Active
  29. 2024-05-03
    status Pending
  30. 2024-04-25
    listed $100,000 Active 612-char remark
    Show marketing remark (612 chars)

    Fantastic opportunity! This manufactured home, nestled on its own land in a corner lot, awaits your vision and TLC. A fixer-upper with immense potential, it offers the chance to craft your dream abode. With spacious grounds and a prime location, this property promises both convenience and potential. Explore the possibilities of renovation and customization. Additionally, included in the sale are cars in the yard, adding further value and utility. Take advantage of this rare chance to create your ideal home in a desirable setting. Don't miss outschedule a viewing today and unlock the potential of this gem!

  31. 2024-04-25
    listed $100,000 Active
    Show marketing remark (612 chars)

    Fantastic opportunity! This manufactured home, nestled on its own land in a corner lot, awaits your vision and TLC. A fixer-upper with immense potential, it offers the chance to craft your dream abode. With spacious grounds and a prime location, this property promises both convenience and potential. Explore the possibilities of renovation and customization. Additionally, included in the sale are cars in the yard, adding further value and utility. Take advantage of this rare chance to create your ideal home in a desirable setting. Don't miss outschedule a viewing today and unlock the potential of this gem!

  32. 2024-04-25
    listed $100,000 Active
    Show marketing remark (612 chars)

    Fantastic opportunity! This manufactured home, nestled on its own land in a corner lot, awaits your vision and TLC. A fixer-upper with immense potential, it offers the chance to craft your dream abode. With spacious grounds and a prime location, this property promises both convenience and potential. Explore the possibilities of renovation and customization. Additionally, included in the sale are cars in the yard, adding further value and utility. Take advantage of this rare chance to create your ideal home in a desirable setting. Don't miss outschedule a viewing today and unlock the potential of this gem!

  33. 1990-06-06
    soldstatus $30,000
  34. 1987-07-14
    soldstatus $24,000
  35. 1982-09-29
    soldstatus $12,500

ⓘ 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
$2,005 · $167/mo
Projected year-2 tax
$2,005 · $167/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 9/10 Extreme
  • 🌡 Heat 7/10 Severe 11 d/yr ≥93°F today · 28 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 24 unhealthy d/yr today · 30 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
$20,635
− Mortgage interest
−$8,402
− Property taxes
−$2,005
− Insurance
−$750
− Repairs & maintenance
−$1,651
− Management
−$1,651
− Depreciation
−$4,364
Taxable income
$1,813
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$435
After-tax cash flow
$3,673/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
Kernville Union Elementary
NCES district ID
0619590
Math proficiency
20% ▲ 4.00%
Reading proficiency
37% ▲ 11.00%
Median HH income
$29,896
Composite
25.91/100
National rank
#12766
State rank
#1128 of 1400 in CA

Livability — Lake Isabella

Score
52/100
State rank
#999
US rank
#24814

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Lake Isabella, CA
City population
5,622
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

+1100.0% since first listed
20 events — show timeline
  • 2026-05-20 Listed $150,000 CRMLS
  • 2026-05-19 Listed $150,000 GEMLS
  • 2025-01-30 Sold (MLS) $95,000 SSMLS
  • 2025-01-19 Sold (MLS) $95,000 GEMLS
  • 2024-12-26 Sold (Public Records) $95,000 Public Records
  • 2024-12-25 Pending SSMLS
  • 2024-11-20 Pending GEMLS
  • 2024-10-14 Price Changed $95,000 SSMLS
  • 2024-10-14 Price Changed $95,000 GEMLS
  • 2024-08-12 Listing Removed CRMLS
  • 2024-08-04 Listed $100,000 GEMLS
  • 2024-08-02 Relisted SSMLS
  • 2024-05-16 Relisted GEMLS
  • 2024-05-03 Pending GEMLS
  • 2024-04-25 Listed $100,000 GEMLS
  • 2024-04-25 Listed $100,000 CRMLS
  • 2024-04-25 Listed $100,000 SSMLS
  • 1990-06-06 Sold (Public Records) $30,000 Public Records
  • 1987-07-14 Sold (Public Records) $24,000 Public Records
  • 1982-09-29 Sold (Public Records) $12,500 Public Records

Property tax history

+0.9%/yr

Latest (2025): $2,005 · -6.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…