CashFlowRE
Sign in Sign up
2909 S Chester 18-Plex
C Composite 58.54
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 +23.6/30.0
  • ARV discount +10.9/15.0
  • DSCR +7.6/10.0
  • 1% rule +5.5/10.0
  • Schools +3.4/10.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Appreciation +0.0/10.0

$2,300,000

2909 S Chester · Bakersfield, CA 93304
36 bd · 27.0 ba · 3,598 sqft · MultiFamily public records · 173 Days on market
Built 1984 0.69 ac lot $639/sqft · 316% above area Est $2489k · 8% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 18 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Calling all investors! Incredible rental opportunity to add to your portfolio. This 18-unit apartment complex is ideally located on a busy main street, offering excellent visibility and demand. All units feature 2 bedrooms and 1.5 bathrooms, with carports, assigned parking, and ample street parking. The property includes 8 newer A/C units and a newer roof. fantastic location, conveniently close to shopping centers, dining, and major freeways. Strong rental potential in a high-demand area, this is a rare opportunity you won't want to miss bring your offer today!

Key facts

  • Newer roof
  • High-demand area
  • Newer a/c units

Tags

18-UNIT APARTMENT COMPLEXNEWER A/C UNITSNEWER ROOFHIGH-DEMAND AREA

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 18 × 2.0-bed/1.5-bath units multifamily listed at $2.30M.

Deal economics

  • At list price, monthly cash flow is $4k ($52k/yr) — positive. Per door: $241/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($24k rent vs $2.30M).
  • Recommended offer: $2.02M (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.6% 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, schools D-, crime 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.
  • Market conditions: Rents soft (-1.7%/yr); 159 active listings in the ZIP; 3,244 units permitted in Kern County in 2024 (73 in 5+ unit buildings).
  • At $24,254/mo this rent would consume 573% of the median local household income ($51k/yr) (locally 2587% 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 $16k of loan paydown is wiped out by about $69k 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 173 days — a 12% lower offer ($2.02M) is reasonable based on typical stale-listing flexibility.
  • 15 sale attempts since 35y 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 $1.15M; list at $2.30M implies a 100% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $2,024,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 173 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  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 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?
  7. 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?
  8. 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.
  9. 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.
  10. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.05%
Cap rate
8.56%
Cash-on-cash
8.10%
DSCR
1.36
GRM
7.9

CMA / ARV

ARV (median comp)
$2,489,075
List price
$2,300,000
Delta
-7.60%
Verdict
FAIR
Comps
4 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.0% rent growth · sell at horizon

5-year hold
IRR
-7.2%
Equity multiple
0.74×
Total profit
$-167,298
Equity at exit
$342,937
10-year hold
IRR
-1.7%
Equity multiple
0.90×
Total profit
$-65,185
Equity at exit
$198,862

Cash invested: $644,000 (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 93304

Rents YoY
-1.7%
Active inventory
159
Price-to-rent
142.2×

Monthly cashflow live

Estimated rent
$24,254 high interval (Pro) →
Mortgage (P&I)
$12,061
Tax from tax record
$1,795 /mo · $21,543/yr
Insurance
$958
HOA
$0
Vacancy / Maint / Mgmt
$5,093
Net cashflow
$4,346

Break-even live

Break-even rent $18,753
Max offer price $2,300,000
Occupancy floor 77%

18-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (18 units) $24,254

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
$575,000
Closing costs
$69,000
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 50 events

  1. 2026-06-18
    days on market $2,300,000 Active 173 DOM
  2. 2026-06-17
    days on market $2,300,000 Active 172 DOM
  3. 2026-06-16
    days on market $2,300,000 Active 171 DOM
  4. 2026-06-15
    days on market $2,300,000 Active 170 DOM
  5. 2026-06-14
    days on market $2,300,000 Active 168 DOM
  6. 2026-06-10
    days on market $2,300,000 Active 165 DOM
  7. 2026-06-09
    days on market $2,300,000 Active 164 DOM
  8. 2026-06-08
    days on market $2,300,000 Active 163 DOM
  9. 2026-06-07
    days on market $2,300,000 Active 162 DOM
  10. 2026-06-05
    days on market $2,300,000 Active 159 DOM
  11. 2026-06-03
    days on market $2,300,000 Active 158 DOM
  12. 2026-06-03
    days on market $2,300,000 Active 157 DOM
  13. 2026-06-01
    days on market $2,300,000 Active 156 DOM
  14. 2026-05-31
    days on market $2,300,000 Active 155 DOM
  15. 2026-03-07
    status Active 567-char remark
    Show marketing remark (566 chars)

    Calling all investors! Incredible rental opportunity to add to your portfolio. This 18-unit apartment complex is ideally located on a busy main street, offering excellent visibility and demand. All units feature 2 bedrooms and 1.5 bathrooms, with carports, assigned parking, and ample street parking. The property includes 8 newer A/C units and a newer roof. fantastic location, conveniently close to shopping centers, dining, and major freeways. Strong rental potential in a high-demand area, this is a rare opportunity you won't want to missbring your offer today!

  16. 2026-03-07
    status Active 566-char remark
    Show marketing remark (566 chars)

    Calling all investors! Incredible rental opportunity to add to your portfolio. This 18-unit apartment complex is ideally located on a busy main street, offering excellent visibility and demand. All units feature 2 bedrooms and 1.5 bathrooms, with carports, assigned parking, and ample street parking. The property includes 8 newer A/C units and a newer roof. fantastic location, conveniently close to shopping centers, dining, and major freeways. Strong rental potential in a high-demand area, this is a rare opportunity you won't want to missbring your offer today!

  17. 2026-03-04
    historical Pending Accepting Backups 567-char remark
    Show marketing remark (567 chars)

    Calling all investors! Incredible rental opportunity to add to your portfolio. This 18-unit apartment complex is ideally located on a busy main street, offering excellent visibility and demand. All units feature 2 bedrooms and 1.5 bathrooms, with carports, assigned parking, and ample street parking. The property includes 8 newer A/C units and a newer roof. fantastic location, conveniently close to shopping centers, dining, and major freeways. Strong rental potential in a high-demand area, this is a rare opportunity you won't want to miss bring your offer today!

  18. 2026-03-03
    historical Active - Contingent 566-char remark
    Show marketing remark (566 chars)

    Calling all investors! Incredible rental opportunity to add to your portfolio. This 18-unit apartment complex is ideally located on a busy main street, offering excellent visibility and demand. All units feature 2 bedrooms and 1.5 bathrooms, with carports, assigned parking, and ample street parking. The property includes 8 newer A/C units and a newer roof. fantastic location, conveniently close to shopping centers, dining, and major freeways. Strong rental potential in a high-demand area, this is a rare opportunity you won't want to missbring your offer today!

  19. 2026-02-17
    listed $2,300,000 Active 567-char remark
    Show marketing remark (567 chars)

    Calling all investors! Incredible rental opportunity to add to your portfolio. This 18-unit apartment complex is ideally located on a busy main street, offering excellent visibility and demand. All units feature 2 bedrooms and 1.5 bathrooms, with carports, assigned parking, and ample street parking. The property includes 8 newer A/C units and a newer roof. fantastic location, conveniently close to shopping centers, dining, and major freeways. Strong rental potential in a high-demand area, this is a rare opportunity you won't want to miss bring your offer today!

  20. 2025-12-27
    listed $2,300,000 Active
  21. 2025-12-24
    listed $2,300,000 Active 566-char remark
    Show marketing remark (566 chars)

    Calling all investors! Incredible rental opportunity to add to your portfolio. This 18-unit apartment complex is ideally located on a busy main street, offering excellent visibility and demand. All units feature 2 bedrooms and 1.5 bathrooms, with carports, assigned parking, and ample street parking. The property includes 8 newer A/C units and a newer roof. fantastic location, conveniently close to shopping centers, dining, and major freeways. Strong rental potential in a high-demand area, this is a rare opportunity you won't want to missbring your offer today!

  22. 2024-03-28
    historical $950
  23. 2024-03-27
    listed $950
  24. 2024-01-23
    historical $925
  25. 2023-12-26
    listed $925
  26. 2016-08-18
    soldstatus $1,150,000 Closed
  27. 2016-08-18
    soldstatus $1,150,000
  28. 2016-08-17
    status Pending
  29. 2016-08-12
    price $1,150,000
  30. 2016-08-12
    soldstatus $1,150,000 Sold
  31. 2016-08-12
    soldstatus $1,150,000
  32. 2016-07-27
    status Backup Offers Accepted
  33. 2016-07-26
    price $1,249,999
  34. 2016-07-26
    historical
  35. 2016-05-30
    status Active
  36. 2016-05-18
    status Active
  37. 2016-03-22
    status Backup Offers Accepted
  38. 2016-03-22
    historical
  39. 2016-03-18
    listed $1,249,999 Active
  40. 2016-03-17
    listed $1,249,999
  41. 2016-02-18
    listed $1,249,999 Active
  42. 2004-02-12
    soldstatus $929,900
  43. 2003-09-10
    historical
  44. 2003-06-03
    listed $929,900
  45. 2002-11-14
    soldstatus $638,000
  46. 2002-11-14
    soldstatus $638,000
  47. 2002-10-01
    price $642,600
  48. 2002-10-01
    historical
  49. 2002-05-02
    listed $638,000
  50. 2000-02-08
    soldstatus $360,000

ⓘ 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
$21,543 · $1,795/mo
Projected year-2 tax
$21,543 · $1,795/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 5/10 Major
  • 🌡 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
$291,048
− Mortgage interest
−$128,836
− Property taxes
−$21,543
− Insurance
−$11,500
− Repairs & maintenance
−$23,284
− Management
−$23,284
− Depreciation
−$66,909
Taxable income
$15,693
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,766
After-tax cash flow
$48,382/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)
51,037
Household income
$50,790
Rent vs Own
53.9% rent · 46.1% own
Severe rent burden
2587.0

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 (71%)
Race & ethnicity
Hispanic / Latino 71% Two or more races 18% White 14% Black 9% Asian 3% Native American 2%
Hispanic origin (detail)
Mexican 65%
Foreign-born
22% · Canada, China
Languages at home
48% English-only · Spanish 49% Other Asian/Pacific 1% Tagalog/Filipino 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
▼ -314.78%
Current HPI
397.9557
Rent YoY
▼ -1.68%
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

+411.1% since first listed
43 events — show timeline
  • 2026-03-07 Relisted FRESNOMLS
  • 2026-03-07 Relisted GEMLS
  • 2026-03-04 Contingent FRESNOMLS
  • 2026-03-03 Contingent GEMLS
  • 2026-02-17 Listed $2,300,000 FRESNOMLS
  • 2025-12-27 Listed $2,300,000 CRMLS
  • 2025-12-24 Listed $2,300,000 GEMLS
  • 2024-03-28 Rental Removed $950 APPFOLIO
  • 2024-03-27 Listed for Rent $950 APPFOLIO
  • 2024-01-23 Rental Removed $925 APPFOLIO
  • 2023-12-26 Listed for Rent $925 APPFOLIO
  • 2016-08-18 Sold (MLS) $1,150,000 SDMLS
  • 2016-08-18 Sold (MLS) $1,150,000 CRMLS
  • 2016-08-17 Pending CRMLS
  • 2016-08-12 Price Changed $1,150,000 GEMLS
  • 2016-08-12 Sold (Public Records) $1,150,000 Public Records
  • 2016-08-12 Sold (MLS) $1,150,000 GEMLS
  • 2016-07-27 Pending CRMLS
  • 2016-07-26 Delisted GEMLS
  • 2016-07-26 Price Changed $1,249,999 GEMLS
  • 2016-05-30 Relisted CRMLS
  • 2016-05-18 Relisted GEMLS
  • 2016-03-22 Pending CRMLS
  • 2016-03-22 Delisted GEMLS
  • 2016-03-18 Listed $1,249,999 CRMLS
  • 2016-03-17 Listed $1,249,999 SDMLS
  • 2016-02-18 Listed $1,249,999 GEMLS
  • 2004-02-12 Sold (MLS) $929,900 GEMLS
  • 2003-09-10 Delisted GEMLS
  • 2003-06-03 Listed $929,900 GEMLS
  • 2002-11-14 Sold (Public Records) $638,000 Public Records
  • 2002-11-14 Sold (MLS) $638,000 GEMLS
  • 2002-10-01 Delisted GEMLS
  • 2002-10-01 Price Changed $642,600 GEMLS
  • 2002-05-02 Listed $638,000 GEMLS
  • 2000-02-08 Sold (Public Records) $360,000 Public Records
  • 1997-07-10 Sold (Public Records) $185,000 Public Records
  • 1992-06-19 Sold (Public Records) $530,000 Public Records
  • 1992-06-19 Sold (MLS) $530,000 GEMLS
  • 1992-02-01 Price Changed $539,950 GEMLS
  • 1992-02-01 Delisted GEMLS
  • 1991-11-14 Listed $530,000 GEMLS
  • 1989-09-27 Sold (Public Records) $450,000 Public Records

Property tax history

+5.6%/yr

Latest (2025): $21,543 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…