CashFlowRE
Sign in Sign up
9901 Karen Ave
C Composite 55.76
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).

  • ARV discount +15.0/15.0
  • Cash flow +13.1/30.0
  • Appreciation +10.0/10.0
  • DSCR +3.9/10.0
  • Rent growth +3.9/5.0
  • 1% rule +3.0/10.0
  • Condition / age +2.5/5.0
  • Livability +2.2/5.0
  • Schools +2.1/10.0

$280,000

9901 Karen Ave · California City, CA 93505
4 bd · 3.0 ba · 1,843 sqft · SingleFamily public records · 52 Days on market
Built 2003 10,454 sqft lot Est $358k · 22% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Amazing North Side California City Custom Home featuring 1843 sq. ft. ,4 bedrooms , 3 bathrooms, open floor plan with huge kitchen, oak cabinetry, granite countertops, breakfast bar, large dining, fireplace in living room, custom drywall features, ceiling fans, spacious bedrooms, 2 master suites with full bathrooms, large laundry room, oversized finished garage, block wall and on natural gas.

Key facts

  • 0.24 acre lot
  • 2 garage spots
  • Built 2003

Property features AI

Exterior

  • Parking: 2-car garage
  • Utilities: Public water; Septic system; Sewer available
  • Home design: Contemporary style; Single-story
  • Construction: Frame and stucco construction; Shingle roof; Concrete slab foundation; Built on Tract 2227; R1 zoning; Paved streets
  • Exterior features: Front lawn; Solar panels (leased)

Interior

  • Flooring: Carpet; Tile
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central air
  • Interior features: Fireplace in the living room; Laundry area in unit
  • Laundry & utility: Laundry area in unit

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 $280k.

Deal economics

  • At list price, monthly cash flow is $-11 ($-129/yr) — negative.
  • To cash-flow at today's rent, offer at most $278k (0.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $225k (19.6% below list).
  • Recommended offer: $225k (19.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 44/100 on livability (#1,329 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: schools F, crime F, amenities F.
  • Mojave Unified (town): math 25% / reading 25% proficiency, ranked #411 of 517 in CA (top 80%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 76% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising fast (+5.5%/yr); 703 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 15d on market — plan ~3-4 weeks tenant-placement turnaround); 3,244 units permitted in Kern County in 2024 (73 in 5+ unit buildings).
  • At $2,252/mo this rent would consume 45% of the median local household income ($60k/yr) (locally 883% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • In year one you build about $30k of equity ($2k loan paydown + $28k appreciation (10.0% local appreciation)).
  • Kern County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 5.5% rent growth), your $78k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$48k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 52 days — a 3% lower offer ($272k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 21y 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 $162k; list at $280k implies a 73% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 6→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $225,196 (19.6% 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 52 days. Have you received any prior offers? Is the seller open to a 20% concession, seller financing, or rate buy-down credit?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
0.80%
Cap rate
6.25%
Cash-on-cash
-0.16%
DSCR
0.99
GRM
10.4

CMA / ARV

ARV (on-the-fly)
$357,542
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
21601 Adler 0.20mi 3/2.0 (-1) 1,859 (+1%) 1mo $360,000 $194 80
9801 Evelyn Ave 0.13mi 4/2.0 1,923 (+4%) 4mo $325,000 $169 80
9925 Irene Ave 0.13mi 3/2.5 (-1) 1,750 (-5%) 0mo $280,000 $160 78
9709 Susan Ave 0.21mi 4/3.5 1,994 (+8%) 3mo $390,000 $196 72
9701 Susan Ave 0.21mi 3/2.0 (-1) 1,753 (-5%) 3mo $345,000 $197 70
10121 Margery Ave 0.23mi 4/2.5 2,035 (+10%) 0mo $370,000 $182 70
9840 Margery Ave 0.04mi 3/2.0 (-1) 1,625 (-12%) 2mo $275,000 $169 68
21851 101st St 0.22mi 3/2.0 (-1) 1,960 (+6%) 4mo $209,000 $107 67
9629 Mendiburu Rd 0.41mi 3/2.0 (-1) 1,900 (+3%) 3mo $410,000 $216 64
9644 Raymond Ave 0.46mi 4/2.0 1,720 (-7%) 4mo $360,000 $209 60
21631 Sheridan Ct 0.70mi 4/2.0 1,792 (-3%) 4mo $389,000 $217 56
9418 Karen Ave 0.49mi 3/2.0 (-1) 1,626 (-12%) 3mo $258,000 $159 46

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 5.45% rent growth · sell at horizon

5-year hold
IRR
24.9%
Equity multiple
3.01×
Total profit
$157,443
Equity at exit
$252,246
10-year hold
IRR
22.6%
Equity multiple
7.08×
Total profit
$476,815
Equity at exit
$543,978

Cash invested: $78,400 (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 93505

Home prices YoY
13.0%
Rents YoY
5.5%
Active inventory
703
Price-to-rent
10.4×

Monthly cashflow live

Estimated rent
$2,252 high interval (Pro) →
Mortgage (P&I)
$1,468
Tax from tax record
$205 /mo · $2,457/yr
Insurance
$117
HOA
$0
Vacancy / Maint / Mgmt
$473
Net cashflow
$-11

Break-even live

Break-even rent $2,266
Max offer price $278,103
Occupancy floor 95%

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
$70,000
Closing costs
$8,400
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
10193 Evelyn Ave California City, CA 3.0 2.0 1616 $2,150 $1.33 14d 1 0.37mi
21235 Windsong St California City, CA 3.0 3.0 1780 $2,100 $1.18 23d 1 0.51mi
21187 Conklin Blvd California City, CA 3.0 2.0 1473 $1,800 $1.22 14d 1 0.58mi
9931 Putter Ct California City, CA 3.0 2.0 1445 $1,675 $1.16 3d 1 0.59mi
9019 Evelyn Ave California City, CA 4.0 2.0 1731 $2,600 $1.50 3d 1 0.85mi
21231 Corwin St California City, CA 3.0 2.0 1632 $2,500 $1.53 23d 1 1.08mi
21398 Baldwin Ln California City, CA 4.0 2.0 1527 $2,000 $1.31 2d 1 1.12mi
9213 Holly Ave California City, CA 3.0 2.0 1339 $1,900 $1.42 3d 1 1.38mi

Listing history 24 events

  1. 2026-05-11
    status Pending
  2. 2026-04-16
    price $280,000
  3. 2026-03-31
    price $285,000
  4. 2026-03-20
    listed $290,000 Active
  5. 2016-11-22
    soldstatus $162,000 Closed 395-char remark
    Show marketing remark (395 chars)

    Amazing North Side California City Custom Home featuring 1843 sq. ft. ,4 bedrooms , 3 bathrooms, open floor plan with huge kitchen, oak cabinetry, granite countertops, breakfast bar, large dining, fireplace in living room, custom drywall features, ceiling fans, spacious bedrooms, 2 master suites with full bathrooms, large laundry room, oversized finished garage, block wall and on natural gas.

  6. 2016-11-22
    soldstatus $162,000
    Show marketing remark (395 chars)

    Amazing North Side California City Custom Home featuring 1843 sq. ft. ,4 bedrooms , 3 bathrooms, open floor plan with huge kitchen, oak cabinetry, granite countertops, breakfast bar, large dining, fireplace in living room, custom drywall features, ceiling fans, spacious bedrooms, 2 master suites with full bathrooms, large laundry room, oversized finished garage, block wall and on natural gas.

  7. 2016-09-29
    status Pending 395-char remark
    Show marketing remark (395 chars)

    Amazing North Side California City Custom Home featuring 1843 sq. ft. ,4 bedrooms , 3 bathrooms, open floor plan with huge kitchen, oak cabinetry, granite countertops, breakfast bar, large dining, fireplace in living room, custom drywall features, ceiling fans, spacious bedrooms, 2 master suites with full bathrooms, large laundry room, oversized finished garage, block wall and on natural gas.

  8. 2016-07-21
    listed $169,900 Active 395-char remark
    Show marketing remark (395 chars)

    Amazing North Side California City Custom Home featuring 1843 sq. ft. ,4 bedrooms , 3 bathrooms, open floor plan with huge kitchen, oak cabinetry, granite countertops, breakfast bar, large dining, fireplace in living room, custom drywall features, ceiling fans, spacious bedrooms, 2 master suites with full bathrooms, large laundry room, oversized finished garage, block wall and on natural gas.

  9. 2016-04-11
    soldstatus $121,000 Closed 253-char remark
    Show marketing remark (253 chars)

    Very nice home north of Loop Blvd, close to the golf course, big kitchen with granite counter tops, double pane windows, brick fireplace in living room. tile floors in kitchen and bathrooms, carpet in the living rooma and bedrooms, central air and heat.

  10. 2016-04-08
    soldstatus $121,000
  11. 2016-03-10
    status Pending 253-char remark
    Show marketing remark (253 chars)

    Very nice home north of Loop Blvd, close to the golf course, big kitchen with granite counter tops, double pane windows, brick fireplace in living room. tile floors in kitchen and bathrooms, carpet in the living rooma and bedrooms, central air and heat.

  12. 2015-11-19
    price $125,000 253-char remark
    Show marketing remark (253 chars)

    Very nice home north of Loop Blvd, close to the golf course, big kitchen with granite counter tops, double pane windows, brick fireplace in living room. tile floors in kitchen and bathrooms, carpet in the living rooma and bedrooms, central air and heat.

  13. 2015-09-30
    listed $115,000 Active 253-char remark
    Show marketing remark (253 chars)

    Very nice home north of Loop Blvd, close to the golf course, big kitchen with granite counter tops, double pane windows, brick fireplace in living room. tile floors in kitchen and bathrooms, carpet in the living rooma and bedrooms, central air and heat.

  14. 2015-05-20
    historical
  15. 2015-05-19
    historical
  16. 2015-01-29
    price $102,500
  17. 2014-12-22
    listed $102,500
  18. 2014-12-20
    listed $115,500 Active
  19. 2014-12-17
    historical
  20. 2014-12-11
    listed $76,500 Active
  21. 2005-05-27
    soldstatus $197,000
  22. 2005-04-25
    soldstatus $197,000
  23. 2005-03-16
    listed $199,000
  24. 1999-04-08
    soldstatus $7,000

ⓘ 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
$2,457 · $205/mo
Projected year-2 tax
$2,457 · $205/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 6 d/yr ≥101°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 7/10 Severe 13 unhealthy d/yr today · 17 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
$27,024
− Mortgage interest
−$15,684
− Property taxes
−$2,457
− Insurance
−$1,400
− Repairs & maintenance
−$2,162
− Management
−$2,162
− Depreciation
−$8,145
Taxable loss
−$4,987
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,197
After-tax cash flow
$1,068/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
Mojave Unified
NCES district ID
0625230
Math proficiency
25% ▲ 11.00%
Reading proficiency
25% ▼ -1.00%
Median HH income
$43,017
Composite
21.4/100
National rank
#8350
State rank
#411 of 517 in CA

Livability — California City

Score
44/100
State rank
#1329
US rank
#26753

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
California City, CA
County
Kern County · 710,371 people
City population
14,353
Metro
Bakersfield, CA
Population (ZIP)
14,353
Household income
$59,827
Rent vs Own
44.6% rent · 55.4% own
Severe rent burden
883.0

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
Highly diverse neighborhood (Simpson 0.70)
Race & ethnicity
Hispanic / Latino 40% White 30% Black 22% Two or more races 16% Native American 3% Asian 1%
Hispanic origin (detail)
Mexican 29%
Common ancestry
Italian 3% Lithuanian 1% Romanian 1%
Foreign-born
13% · Canada, Dominican Republic
Languages at home
68% English-only · Spanish 29%

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
▲ 46.32%
Current HPI
402.4192
Rent YoY
▲ 5.45%
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

+3900.0% since first listed
24 events — show timeline
  • 2026-05-11 Pending AVMLS
  • 2026-04-16 Price Changed $280,000 AVMLS
  • 2026-03-31 Price Changed $285,000 AVMLS
  • 2026-03-20 Listed $290,000 AVMLS
  • 2016-11-22 Sold (Public Records) $162,000 Public Records
  • 2016-11-22 Sold (MLS) $162,000 AVMLS
  • 2016-09-29 Pending AVMLS
  • 2016-07-21 Listed $169,900 AVMLS
  • 2016-04-11 Sold (MLS) $121,000 AVMLS
  • 2016-04-08 Sold (Public Records) $121,000 Public Records
  • 2016-03-10 Pending AVMLS
  • 2015-11-19 Price Changed $125,000 AVMLS
  • 2015-09-30 Listed $115,000 AVMLS
  • 2015-05-20 Listing Removed AVMLS
  • 2015-05-19 Listing Removed CRMLS
  • 2015-01-29 Price Changed $102,500 CRMLS
  • 2014-12-22 Listed $102,500 AVMLS
  • 2014-12-20 Listed $115,500 CRMLS
  • 2014-12-17 Listing Removed CRMLS
  • 2014-12-11 Listed $76,500 CRMLS
  • 2005-05-27 Sold (Public Records) $197,000 Public Records
  • 2005-04-25 Sold (MLS) $197,000 CRMLS
  • 2005-03-16 Listed $199,000 CRMLS
  • 1999-04-08 Sold (Public Records) $7,000 Public Records

Property tax history

+3.4%/yr

Latest (2025): $2,457 · -5.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…