CashFlowRE
Sign in Sign up
8801 Sorrel
D Composite 41.45
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 +13.7/15.0
  • Cash flow +9.6/30.0
  • Rent growth +3.9/5.0
  • Livability +3.5/5.0
  • Schools +3.4/10.0
  • DSCR +2.7/10.0
  • Condition / age +2.5/5.0
  • 1% rule +2.1/10.0
  • Appreciation +0.0/10.0

$374,900

8801 Sorrel · Greenfield, CA 93307
4 bd · 3.0 ba · 2,441 sqft · SingleFamily public records · 73 Days on market
Built 1979 0.49 ac lot $154/sqft · 14% below area Est $435k · 14% under

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

Listing remarks MLS

Great opportunity! This spacious home features a generous floor plan with 4 bedrooms, 2.5 bathrooms, a large living room, and kitchenall situated on a large lot. A detached unit on the property has fire damage, offering additional potential for renovation or redevelopment. Ready for you to make it your own!

Key facts

  • Large lot
  • Additional potential
  • Detached unit

Tags

DETACHED UNITLARGE LOTADDITIONAL POTENTIAL

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 4-bed/3.0-bath single-family listed at $375k.

Deal economics

  • At list price, monthly cash flow is $-251 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $331k (11.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $268k (28.6% below list).
  • Recommended offer: $268k (28.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 69/100 on livability (#258 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, health & safety A; Watch: amenities D, crime D-, cost of living 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; 15 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).
  • At $2,676/mo this rent would consume 57% 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 $3k of loan paydown is wiped out by about $11k 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 73 days — a 6% lower offer ($352k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts 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 $122k; list at $375k implies a 207% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $267,602 (28.6% 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 73 days. Have you received any prior offers? Is the seller open to a 29% concession, seller financing, or rate buy-down credit?
  3. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. Crime grade is D 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.71%
Cap rate
5.49%
Cash-on-cash
-2.86%
DSCR
0.87
GRM
11.7

CMA / ARV

ARV (median comp)
$434,720
List price
$374,900
Delta
-13.76%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8805 Clydesdale St 0.09mi 5/3.0 (+1) 2,705 (+11%) 24mo $535,000 $198 53
9201 Millfort St 0.50mi 4/2.0 2,362 (-3%) 22mo $495,000 $210 49
1124 Stub Oak Ave 0.48mi 3/2.0 (-1) 2,250 (-8%) 21mo $469,500 $209 38
900 charterten Ave 0.53mi 4/2.8 2,129 (-13%) 20mo $440,000 $207 36
2609 Tara Leigh Dr 0.71mi 4/2.5 2,107 (-14%) 23mo $435,000 $206 23

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
-18.4%
Equity multiple
0.34×
Total profit
$-69,315
Equity at exit
$55,899
10-year hold
IRR
-6.6%
Equity multiple
0.54×
Total profit
$-48,801
Equity at exit
$32,415

Cash invested: $104,972 (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
11.7×

Monthly cashflow live

Estimated rent
$2,676 high interval (Pro) →
Mortgage (P&I)
$1,966
Tax from tax record
$242 /mo · $2,909/yr
Insurance
$156
HOA
$0
Vacancy / Maint / Mgmt
$562
Net cashflow
$-251

Break-even live

Break-even rent $2,993
Max offer price $330,630
Occupancy floor

Sensitivity live

Price -10% $-38 -5% $-144 +0% $-251 +5% $-357 +10% $-463
Rent -10% $-462 -5% $-356 +0% $-251 +5% $-145 +10% $-39
Rate -1.0pp $-62 -0.5pp $-155 base $-251 +0.5pp $-348 +1.0pp $-447

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
$93,725
Closing costs
$11,247
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2402 Lebow Ct Bakersfield, CA 4.0 2.0 2100 $2,495 $1.19 45d 1 0.55mi
9118 Davedaly Ct Bakersfield, CA 3.0 2.0 1700 $2,300 $1.35 4d 1 0.56mi
8211 Slider Dr Bakersfield, CA 4.0 2.0 2100 $2,550 $1.21 4d 1 0.57mi
2401 Donnalynn St Bakersfield, CA 4.0 2.0 2048 $3,900 $1.90 4d 1 0.61mi
8602 Vincenso Way Bakersfield, CA 3.0 2.0 1607 $2,550 $1.59 4d 1 0.68mi
265 Hudson Dr Bakersfield, CA 4.0 2.0 1766 $2,900 $1.64 4d 1 0.76mi
2717 Mercedes Dr Bakersfield, CA 4.0 2.0 1900 $2,600 $1.37 21d 1 0.81mi
3106 Stone Meadows Dr Bakersfield, CA 4.0 3.0 2223 $2,700 $1.21 4d 1 0.98mi
8203 Libby Ct Bakersfield, CA 4.0 2.0 1715 $2,400 $1.40 23d 1 1.09mi
301 Alysheba Dr Bakersfield, CA 4.0 2.5 1864 $2,650 $1.42 12d 1 1.13mi
2922 Paradise Point Pl Bakersfield, CA 4.0 3.0 2079 $2,650 $1.27 4d 1 1.14mi
7210 Olen Arnold Ave Bakersfield, CA 4.0 3.0 2249 $2,500 $1.11 45d 1 1.28mi
6513 Pine View Dr Bakersfield, CA 3.0 2.5 1600 $1,950 $1.22 4d 1 1.31mi
8501 Tamworth St Bakersfield, CA 3.0 2.0 1796 $2,795 $1.56 16d 1 1.31mi
415 Welch Ave Bakersfield, CA 4.0 2.0 1998 $2,400 $1.20 4d 1 1.33mi

Listing history 22 events

  1. 2026-06-21
    days on market $374,900 Active 73 DOM
  2. 2026-06-18
    days on market $374,900 Active 70 DOM
  3. 2026-06-17
    days on market $374,900 Active 69 DOM
  4. 2026-06-16
    pricedays on market $374,900 Active 68 DOM
  5. 2026-06-15
    days on market $379,000 Active 67 DOM
  6. 2026-06-14
    days on market $379,000 Active 65 DOM
  7. 2026-06-13
    days on market $379,000 Active 64 DOM
  8. 2026-06-10
    days on market $379,000 Active 62 DOM
  9. 2026-06-09
    days on market $379,000 Active 61 DOM
  10. 2026-06-08
    days on market $379,000 Active 60 DOM
  11. 2026-06-07
    days on market $379,000 Active 59 DOM
  12. 2026-06-05
    days on market $379,000 Active 56 DOM
  13. 2026-06-03
    days on market $379,000 Active 55 DOM
  14. 2026-06-03
    days on market $379,000 Active 54 DOM
  15. 2026-06-01
    days on market $379,000 Active 53 DOM
  16. 2026-05-31
    days on market $379,000 Active 52 DOM
  17. 2026-05-13
    listed $379,000 Active 308-char remark
    Show marketing remark (308 chars)

    Great opportunity! This spacious home features a generous floor plan with 4 bedrooms, 2.5 bathrooms, a large living room, and kitchenall situated on a large lot. A detached unit on the property has fire damage, offering additional potential for renovation or redevelopment. Ready for you to make it your own!

  18. 2026-05-08
    price $379,000 315-char remark
    Show marketing remark (315 chars)

    Great opportunity! This spacious home features a generous floor plan with 4 bedrooms, 2.5 bathrooms, a large living room, and kitchen—all situated on a large lot. A detached unit on the property has fire damage, offering additional potential for renovation or redevelopment. Ready for you to make it your own!

  19. 2026-04-30
    price $389,000 315-char remark
    Show marketing remark (315 chars)

    Great opportunity! This spacious home features a generous floor plan with 4 bedrooms, 2.5 bathrooms, a large living room, and kitchen—all situated on a large lot. A detached unit on the property has fire damage, offering additional potential for renovation or redevelopment. Ready for you to make it your own!

  20. 2026-04-09
    listed $399,000 Active 315-char remark
    Show marketing remark (315 chars)

    Great opportunity! This spacious home features a generous floor plan with 4 bedrooms, 2.5 bathrooms, a large living room, and kitchen—all situated on a large lot. A detached unit on the property has fire damage, offering additional potential for renovation or redevelopment. Ready for you to make it your own!

  21. 1995-11-10
    soldstatus $122,000
  22. 1980-06-30
    soldstatus $86,900

ⓘ 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
$2,909 · $242/mo
Projected year-2 tax
$2,909 · $242/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 1/10 Low
  • 🌡 Heat 8/10 Severe 7 d/yr ≥105°F today · 19 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
$32,112
− Mortgage interest
−$21,000
− Property taxes
−$2,909
− Insurance
−$1,874
− Repairs & maintenance
−$2,569
− Management
−$2,569
− Depreciation
−$10,906
Taxable loss
−$9,716
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,332
After-tax cash flow
$-675/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 — Greenfield

Score
69/100
State rank
#258
US rank
#8416

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenfield, CA
County
Kern County · 710,371 people
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

+336.1% since first listed
6 events — show timeline
  • 2026-05-13 Listed $379,000 GEMLS
  • 2026-05-08 Price Changed $379,000 CRMLS
  • 2026-04-30 Price Changed $389,000 CRMLS
  • 2026-04-09 Listed $399,000 CRMLS
  • 1995-11-10 Sold (Public Records) $122,000 Public Records
  • 1980-06-30 Sold (Public Records) $86,900 Public Records

Property tax history

+2.8%/yr

Latest (2025): $2,909 · +2.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…