CashFlowRE
Sign in Sign up
1 Tee Ln
B+ Composite 78.34
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +3.1/5.0
  • Livability +2.9/5.0
  • Appreciation +2.7/10.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0

$49,000

1 Tee Ln · Oildale, CA 93308
2 bd · 2.0 ba · 1,152 sqft · Manufactured public records · 63 Days on market
Built 1971 $43/sqft · 22% below area Est $62k · 22% under

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

Listing remarks MLS

Welcome to 1 Tee Lane _Highland Knolls Mobile Estate a 55+ Community. Mobile Home features 2 bedrooms, 2bath, great room, breakfast area, indoor utility, newer dishwasher, and disposal, 2 cars covered carport, front porch/patio w/ ramp, Updated wood look laminate flooring, extra large windows throughout for lots of light, south facing, painted cabinets (black in kitchen), light (blond) colored butcher block kitchen counters, indoor storage & built in hutch, central a/c-heat, lg outdoor storage shed, picket fencing in front w/ 6' fence stone/wood in back. Fenced all the way around for a pet. Decorative outdoor lighting and landscaping. The MH park amenities include rec hall, tennis courts, pool, and more. Lease space fee $675.000; sewer $24.23, Trash $46.23, water $11.74 Schedule tour today!

Key facts

  • Newer dishwasher
  • Covered carport
  • Front porch

Tags

GREAT ROOMBREAKFAST AREAINDOOR UTILITYNEWER DISHWASHERCOVERED CARPORTFRONT PORCH

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 2-bed/2.0-bath manufactured listed at $49k.

Deal economics

  • At list price, monthly cash flow is $932 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $49k).
  • Recommended offer: $46k (6.0% below list) — sets the bar for market timing.
  • Cap rate 29.1% vs local median 3.9% in Oildale — 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 (#680 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+, schools B+; Watch: crime F, amenities F, commute F.
  • Standard Elementary (suburban): math 16% / reading 27% proficiency, ranked #1,227 of 1,400 in CA (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.2%/yr); 307 active listings in the ZIP; 24 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).
  • This rent runs 30% of the median local income ($62k/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 $339 of loan paydown is wiped out by about $1k 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 + 2.2% rent growth), your $14k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 63 days — a 6% lower offer ($46k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 30y 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 $35k; 40% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 5→12/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $46,060 (6.0% below list)

Questions for the listing agent

  1. It's been on market 63 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 1971 — 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
3.20%
Cap rate
29.13%
Cash-on-cash
81.55%
DSCR
4.63
GRM
2.6

CMA / ARV

ARV (median comp)
$62,500
List price
$49,000
Delta
-21.60%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
80 Eagle Ln 0.12mi 2/2.0 1,200 (+4%) 2mo $109,500 $91 86
214 Par Ln 0.18mi 3/2.0 (+1) 1,164 (+1%) 4mo $62,500 $54 82
370 Petrol Rd 0.50mi 2/1.8 1,200 (+4%) 5mo $55,000 $46 65
116 Serve Ln 0.10mi 3/2.0 (+1) 1,056 (-8%) 18mo $43,000 $41 62
144 Love Ln 0.16mi 2/2.0 1,316 (+14%) 22mo $110,000 $84 50
900 James Rd #83 0.56mi 2/2.0 1,248 (+8%) 23mo $49,950 $40 41

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 · 2.22% rent growth · sell at horizon

5-year hold
IRR
80.9%
Equity multiple
4.66×
Total profit
$50,226
Equity at exit
$7,306
10-year hold
IRR
84.1%
Equity multiple
9.40×
Total profit
$115,284
Equity at exit
$4,237

Cash invested: $13,720 (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 93308

Home prices YoY
-0.5%
Rents YoY
2.2%
Active inventory
307
Price-to-rent
2.6×

Monthly cashflow live

Estimated rent
$1,569 high interval (Pro) →
Mortgage (P&I)
$257
Tax from tax record
$30 /mo · $356/yr
Insurance
$20
HOA
$0
Vacancy / Maint / Mgmt
$329
Net cashflow
$932

Break-even live

Break-even rent $389
Max offer price $49,000
Occupancy floor 36%

Sensitivity live

Price -10% $960 -5% $946 +0% $932 +5% $919 +10% $905
Rent -10% $808 -5% $870 +0% $932 +5% $994 +10% $1,056
Rate -1.0pp $957 -0.5pp $945 base $932 +0.5pp $920 +1.0pp $907

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
$12,250
Closing costs
$1,470
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
730 James Rd Bakersfield, CA 2.0 1.0 835 $1,175 $1.41 3d 1 0.33mi
3600 N Chester Ave Unit 10-B Bakersfield, CA 2.0 1.0 953 $1,295 $1.36 3d 1 0.46mi
530 Sunset Meadow Ln Bakersfield, CA 3.0 2.0 1116 $2,050 $1.84 3d 1 0.67mi
516 Yellow Meadow Ct Unit C Bakersfield, CA 2.0 2.0 977 $1,720 $1.76 3d 1 0.71mi
548 Yellow Meadow Ct Unit C Bakersfield, CA 2.0 2.0 925 $1,595 $1.72 3d 1 0.74mi
549 Yellow Meadow Ct Unit D Bakersfield, CA 3.0 2.0 1200 $1,825 $1.52 24d 1 0.79mi
725 Greenwood Meadow Ln Bakersfield, CA 2.0 1.0 935 $1,600 $1.71 21d 1 0.91mi
805 Sunset Meadow Ln Bakersfield, CA 3.0 2.0 1163 $2,050 $1.76 3d 1 0.92mi
3433 Rustic Meadow Ct Apt B Bakersfield, CA 2.0 2.0 1115 $1,750 $1.57 3d 1 0.96mi
930 Day Ave Unit C Bakersfield, CA 2.0 1.5 900 $1,395 $1.55 44d 1 1.00mi
930 Day Ave Unit A Bakersfield, CA 2.0 1.5 900 $1,395 $1.55 3d 1 1.00mi
932 Day Ave Unit D Bakersfield, CA 2.0 1.0 900 $1,295 $1.44 3d 1 1.00mi
3125 Park Meadows Dr Unit B Bakersfield, CA 2.0 2.0 898 $1,595 $1.78 3d 1 1.02mi
3125 Park Meadows Dr Unit B Bakersfield, CA 1.0 1.0 718 $1,495 $2.08 44d 1 1.02mi
101 Star Ct Bakersfield, CA 3.0 2.0 1040 $2,145 $2.06 44d 1 1.02mi
706 Orchid Dr Apt A Bakersfield, CA 3.0 2.0 1233 $1,900 $1.54 3d 1 1.13mi
2609 Violet Ct Bakersfield, CA 3.0 2.0 1471 $2,100 $1.43 44d 1 1.13mi
2600 Park Meadows Dr Bakersfield, CA 1.0–2.0 1.0–2.0 864 $1,495 $1.73 3d 2 1.27mi
2413 Ashby St Unit 1 Bakersfield, CA 3.0 1.0 1230 $1,750 $1.42 15d 1 1.28mi
210 Douglas St Unit B Bakersfield, CA 2.0 1.5 1274 $1,400 $1.10 3d 1 1.28mi
2301 Olympic Dr Unit C Bakersfield, CA 1.0 1.0 756 $1,095 $1.45 3d 1 1.29mi
2309 Manor St Bakersfield, CA 3.0 1.0 1090 $1,725 $1.58 3d 1 1.38mi
615 W China Grade Loop Bakersfield, CA 1.0–2.0 1.0–2.0 875 $1,850 $2.11 3d 6 1.38mi
411 Highland Dr Bakersfield, CA 2.0 1.0 1051 $1,650 $1.57 3d 1 1.40mi

Listing history 28 events

  1. 2026-06-18
    days on market $49,000 Active 63 DOM
  2. 2026-06-17
    days on market $49,000 Active 62 DOM
  3. 2026-06-16
    days on market $49,000 Active 61 DOM
  4. 2026-06-15
    days on market $49,000 Active 60 DOM
  5. 2026-06-14
    days on market $49,000 Active 58 DOM
  6. 2026-06-10
    days on market $49,000 Active 55 DOM
  7. 2026-06-09
    days on market $49,000 Active 54 DOM
  8. 2026-06-08
    days on market $49,000 Active 53 DOM
  9. 2026-06-07
    days on market $49,000 Active 52 DOM
  10. 2026-06-05
    days on market $49,000 Active 49 DOM
  11. 2026-06-03
    days on market $49,000 Active 48 DOM
  12. 2026-06-03
    days on market $49,000 Active 47 DOM
  13. 2026-06-01
    days on market $49,000 Active 46 DOM
  14. 2026-05-31
    days on market $49,000 Active 45 DOM
  15. 2026-04-16
    listed $49,000 Active 809-char remark
    Show marketing remark (809 chars)

    Welcome to 1 Tee Lane _Highland Knolls Mobile Estate a 55+ Community. Mobile Home features 2 bedrooms, 2bath, great room, breakfast area, indoor utility, newer dishwasher, and disposal, 2 cars covered carport, front porch/patio w/ ramp, Updated wood look laminate flooring, extra large windows throughout for lots of light, south facing, painted cabinets (black in kitchen), light (blond) colored butcher block kitchen counters, indoor storage & built in hutch, central a/c-heat, lg outdoor storage shed, picket fencing in front w/ 6' fence stone/wood in back. Fenced all the way around for a pet. Decorative outdoor lighting and landscaping. The MH park amenities include rec hall, tennis courts, pool, and more. Lease space fee $675.000; sewer $24.23, Trash $46.23, water $11.74 Schedule tour today!

  16. 2025-12-11
    listed $59,900 Active
  17. 2020-07-21
    price $32,500
  18. 2020-07-20
    status Pending
  19. 2020-07-17
    soldstatus $35,000 Sold
  20. 2020-07-16
    price $35,000
  21. 2020-07-04
    status Active
  22. 2020-06-29
    status Pending
  23. 2020-06-23
    price $32,500
  24. 2020-03-20
    listed $35,000 Active
  25. 1996-11-01
    soldstatus $10,000
  26. 1996-09-28
    price $14,000
  27. 1996-09-28
    historical
  28. 1996-06-15
    listed $10,000

ⓘ 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
$356 · $30/mo
Projected year-2 tax
$372 · $31/mo
Expected delta
+$17/yr (+$1/mo · 4.7%)

ⓘ 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 6/10 Major
  • 🌡 Heat 8/10 Severe 5 d/yr ≥104°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 39 unhealthy d/yr today · 45 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
$18,826
− Mortgage interest
−$2,745
− Property taxes
−$356
− Insurance
−$245
− Repairs & maintenance
−$1,506
− Management
−$1,506
− Depreciation
−$1,425
Taxable income
$11,043
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,650
After-tax cash flow
$8,538/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
Standard Elementary
NCES district ID
0637890
Math proficiency
16% ▬ 0.00%
Reading proficiency
27% ▼ -3.00%
Median HH income
$40,574
Composite
21.42/100
National rank
#13640
State rank
#1227 of 1400 in CA

Livability — Oildale

Score
58/100
State rank
#680
US rank
#20848

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oildale, CA
County
Kern County · 710,371 people
Metro
Bakersfield, CA
Population (ZIP)
55,078
Household income
$62,445
Rent vs Own
51.3% rent · 48.7% own
Severe rent burden
2931.0

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 0.57)
Race & ethnicity
White 57% Hispanic / Latino 32% Two or more races 15% Black 3% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 26%
Common ancestry
Slovak 3% Italian 1% Romanian 1%
Foreign-born
8% · Canada, Vietnam
Languages at home
80% English-only · Spanish 17%

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
▼ -4.52%
Current HPI
825.65
Rent YoY
▲ 2.22%
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

+390.0% since first listed
14 events — show timeline
  • 2026-04-16 Listed $49,000 GEMLS
  • 2025-12-11 Listed $59,900 GEMLS
  • 2020-07-21 Price Changed $32,500 GEMLS
  • 2020-07-20 Pending GEMLS
  • 2020-07-17 Sold (MLS) $35,000 GEMLS
  • 2020-07-16 Price Changed $35,000 GEMLS
  • 2020-07-04 Relisted GEMLS
  • 2020-06-29 Pending GEMLS
  • 2020-06-23 Price Changed $32,500 GEMLS
  • 2020-03-20 Listed $35,000 GEMLS
  • 1996-11-01 Sold (MLS) $10,000 GEMLS
  • 1996-09-28 Delisted GEMLS
  • 1996-09-28 Price Changed $14,000 GEMLS
  • 1996-06-15 Listed $10,000 GEMLS

Property tax history

+13.2%/yr

Latest (2025): $356 · +7.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…