36 bd · 27.0 ba ·
3,598 sqft ·
Built 1984
· MultiFamily
· Active
· 173 DOM
Cashflow @ list (25.0% down · 7.5%)
Estimated rent
$24,254/mo
Mortgage (P&I)
−$12,061
Tax + insurance
−$2,754
HOA
−$0
Vac / Maint / Mgmt
−$5,093
Net cashflow
$4,346/mo
Annual
$52,148/yr
Cap rate
8.56%
Cash-on-cash
8.10%
DSCR
1.36
1% rule
1.05%
Cash to close
$644,000
Investor read
This is a 18 × 2.0-bed/1.5-bath units multifamily listed at $2.30M.
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).
It's been on market 173 days — a 12% lower offer ($2.02M) is reasonable based on typical stale-listing flexibility.
Recommended offer: $2.02M (12.0% below list) — sets the bar for market timing.
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.
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).
Kern County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
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.
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.
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.
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.
Questions for listing agent
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?
Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
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?
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?
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.
CashFlowRE · CFR-FXAX3S905Y1EK0
· Data 2 days agocashflowre.app · 2026-05-29