CashFlowRE
Sign in Sign up
619 L Multi-family
B Composite 72.45
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 +29.3/30.0
  • ARV discount +15.0/15.0
  • DSCR +10.0/10.0
  • 1% rule +7.3/10.0
  • 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

$347,000

619 L · Bakersfield, CA 93304
2 bd · 3.0 ba · 718 sqft · MultiFamily public records · 41 Days on market
Built 1923 0.28 ac lot $483/sqft · 72% above area Est $590k · 41% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Investor opportunity with serious upside. This unique property features three total units on one lot, offering strong flexibility for rental income or multi-generational living. The front house is a 3-bedroom, 1-bath unit. In the rear, there are two additional units, consisting of a 2-bedroom, 1-bath and a 3-bedroom, 1-bath. Zoned R-3, the property provides multiple possibilities for future use and long-term value. With a total of 8 bedrooms and 3 bathrooms across all units, this setup is ideal for investors looking to maximize cash flow and build equity. The property is currently a work in progress and not fully complete, but it is well on its wayoffering a great opportunity for a buyer to finish the vision and add significant value.

Key facts

  • Three total units
  • Zoned r-3
  • Rental income

Tags

THREE TOTAL UNITSRENTAL INCOMEMULTI-GENERATIONAL LIVINGZONED R-3MULTIPLE POSSIBILITIES

Property features AI

Finance

  • Other: Common wall: 1 common wall; Living area and lot size source: Assessor's data

Exterior

  • Parking: 3 covered garage spaces (3 total parking spaces)
  • Utilities: Public sewer; District/Public water
  • Home design: Attached property; Single-story; Three total units on the parcel
  • Construction: Year built per public records
  • Exterior features: House structure; Pool: None; Lot described as 0–1 unit/acre; Sidewalks in the neighborhood

Interior

  • Kitchen: Kitchen included
  • Bedrooms: 8 bedrooms (all on the main level)
  • Bathrooms: 3 full bathrooms
  • Heating & cooling: Central cooling
  • Interior features: One level; Main entry on first level; Eight bedrooms on the main level; Three bathrooms on the main level; Kitchen; Living room
  • Laundry & utility: Laundry room inside

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/3.0-bath multifamily listed at $347k.

Deal economics

  • At list price, monthly cash flow is $1k ($15k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $347k).
  • Recommended offer: $337k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.5% 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, crime F, amenities 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: Roosevelt Elementary (426 students, 95% FRL); Emerson Middle (754 students, 93% FRL); Bakersfield High (math 17% / reading 90%, grade C-, #281 of 1,170 statewide, top 24%, 3,004 students, 82% FRL).
  • Zoned-school proficiency averages 54% at this address vs 36% district-wide (+18 pts) — the actual schools serving this property are materially stronger than the Kern High average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents soft (-1.7%/yr); 157 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals leasing fast (median 4d on market — plan ~1-2 weeks tenant-placement turnaround); 3,244 units permitted in Kern County in 2024 (73 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $10k 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 41 days — a 3% lower offer ($337k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 33y 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 $175k; list at $347k implies a 98% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1923 — expect roof / HVAC / electrical / plumbing capex.
  • 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 $336,590 (3.0% below list)

Questions for the listing agent

  1. It's been on market 41 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1923 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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 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
1.23%
Cap rate
10.51%
Cash-on-cash
15.07%
DSCR
1.67
GRM
6.8

CMA / ARV

ARV (median comp)
$589,900
List price
$347,000
Delta
-41.18%
Verdict
UNDERPRICED
Comps
1 within 2.0 mi

Projected returns pro-forma

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

5-year hold
IRR
2.5%
Equity multiple
1.09×
Total profit
$8,863
Equity at exit
$51,739
10-year hold
IRR
9.1%
Equity multiple
1.61×
Total profit
$59,054
Equity at exit
$30,002

Cash invested: $97,160 (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
157
Price-to-rent
19.2×

Monthly cashflow live

Estimated rent
$4,269 high interval (Pro) →
Mortgage (P&I)
$1,820
Tax from tax record
$188 /mo · $2,261/yr
Insurance
$145
HOA
$0
Vacancy / Maint / Mgmt
$896
Net cashflow
$1,220

Break-even live

Break-even rent $2,725
Max offer price $347,000
Occupancy floor 66%

Sensitivity live

Price -10% $1,416 -5% $1,318 +0% $1,220 +5% $1,122 +10% $1,023
Rent -10% $883 -5% $1,051 +0% $1,220 +5% $1,388 +10% $1,557
Rate -1.0pp $1,395 -0.5pp $1,308 base $1,220 +0.5pp $1,130 +1.0pp $1,038

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

UnitsBedsBathsEst. rent
1× unit 2 1 $1,256
Total (3 units) $4,269

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
$86,750
Closing costs
$10,410
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
421 Eye St Bakersfield, CA 2.0 1.0 714 $1,600 $2.24 4d 1 0.22mi
1802 Cherry St Unit 3 Bakersfield, CA 2.0 1.0 625 $1,200 $1.92 4d 1 0.33mi
1805 California Ave Bakersfield, CA 2.0 1.0 725 $1,195 $1.65 4d 2 0.47mi
323 1/2 Holtby Rd Bakersfield, CA 1.0 1.0 575 $1,350 $2.35 4d 1 0.62mi
319 Holtby Rd Unit 323 Bakersfield, CA 1.0 1.0 575 $1,350 $2.35 4d 1 0.63mi
630 A St Bakersfield, CA 1.0–2.0 1.0 715 $1,195 $1.67 4d 1 0.67mi
603 A St Apt E Bakersfield, CA 2.0 1.0 750 $1,495 $1.99 4d 1 0.72mi
2300 Brundage Ln Apt B Bakersfield, CA 1.0 1.0 500 $1,300 $2.60 4d 1 0.88mi
1906 18th St Unit 32 Bakersfield, CA 1.0 1.0 638 $1,375 $2.16 16d 1 0.95mi
201 Truxtun Ave Unit B Bakersfield, CA 2.0 1.0 640 $1,100 $1.72 4d 1 1.01mi
200 Truxtun Ave Unit C Bakersfield, CA 1.0 1.0 643 $975 $1.52 4d 1 1.04mi
2904 Sunset Ave Unit 2904 Bakersfield, CA 1.0 1.0 643 $1,125 $1.75 12d 1 1.08mi
2315 Terrace Way Unit D Bakersfield, CA 1.0 1.0 600 $945 $1.57 4d 1 1.09mi
2016 20th St Unit F Bakersfield, CA 1.0 1.0 637 $1,300 $2.04 4d 1 1.10mi
113 Bliss St Bakersfield, CA 1.0 1.0 500 $1,000 $2.00 4d 1 1.12mi
621 Olive St Unit 2 Bakersfield, CA 2.0 1.0 750 $1,100 $1.47 45d 1 1.16mi
2230 G St Apt 7 Bakersfield, CA 1.0 1.0 500 $1,050 $2.10 4d 1 1.20mi
3212 Chester Ln Unit 3212 H Bakersfield, CA 1.0 1.0 750 $1,125 $1.50 4d 1 1.29mi

Listing history 32 events

  1. 2026-06-22
    days on market $347,000 Active 41 DOM
  2. 2026-06-18
    days on market $347,000 Active 38 DOM
  3. 2026-06-17
    days on market $347,000 Active 37 DOM
  4. 2026-06-16
    days on market $347,000 Active 36 DOM
  5. 2026-06-15
    days on market $347,000 Active 35 DOM
  6. 2026-06-14
    days on market $347,000 Active 33 DOM
  7. 2026-06-10
    days on market $347,000 Active 30 DOM
  8. 2026-06-09
    days on market $347,000 Active 29 DOM
  9. 2026-06-08
    days on market $347,000 Active 28 DOM
  10. 2026-06-07
    days on market $347,000 Active 27 DOM
  11. 2026-06-05
    days on market $347,000 Active 24 DOM
  12. 2026-06-03
    days on market $347,000 Active 23 DOM
  13. 2026-06-03
    days on market $347,000 Active 22 DOM
  14. 2026-06-01
    days on market $347,000 Active 21 DOM
  15. 2026-05-31
    days on market $347,000 Active 20 DOM
  16. 2026-05-11
    listed $347,000 Active 744-char remark
  17. 2026-05-08
    status Active 744-char remark
    Show marketing remark (744 chars)

    Investor opportunity with serious upside. This unique property features three total units on one lot, offering strong flexibility for rental income or multi-generational living. The front house is a 3-bedroom, 1-bath unit. In the rear, there are two additional units, consisting of a 2-bedroom, 1-bath and a 3-bedroom, 1-bath. Zoned R-3, the property provides multiple possibilities for future use and long-term value. With a total of 8 bedrooms and 3 bathrooms across all units, this setup is ideal for investors looking to maximize cash flow and build equity. The property is currently a work in progress and not fully complete, but it is well on its wayoffering a great opportunity for a buyer to finish the vision and add significant value.

  18. 2026-04-17
    historical Active - Contingent 744-char remark
    Show marketing remark (744 chars)

    Investor opportunity with serious upside. This unique property features three total units on one lot, offering strong flexibility for rental income or multi-generational living. The front house is a 3-bedroom, 1-bath unit. In the rear, there are two additional units, consisting of a 2-bedroom, 1-bath and a 3-bedroom, 1-bath. Zoned R-3, the property provides multiple possibilities for future use and long-term value. With a total of 8 bedrooms and 3 bathrooms across all units, this setup is ideal for investors looking to maximize cash flow and build equity. The property is currently a work in progress and not fully complete, but it is well on its wayoffering a great opportunity for a buyer to finish the vision and add significant value.

  19. 2026-03-25
    listed $347,000 Active 744-char remark
    Show marketing remark (744 chars)

    Investor opportunity with serious upside. This unique property features three total units on one lot, offering strong flexibility for rental income or multi-generational living. The front house is a 3-bedroom, 1-bath unit. In the rear, there are two additional units, consisting of a 2-bedroom, 1-bath and a 3-bedroom, 1-bath. Zoned R-3, the property provides multiple possibilities for future use and long-term value. With a total of 8 bedrooms and 3 bathrooms across all units, this setup is ideal for investors looking to maximize cash flow and build equity. The property is currently a work in progress and not fully complete, but it is well on its wayoffering a great opportunity for a buyer to finish the vision and add significant value.

  20. 2026-03-20
    soldstatus $175,000 Sold
    Show marketing remark (334 chars)

    Price Slashed $40000.00! AS IS Fixer Uppers. Seller will not do any repairs. Two houses on one lot. Terrific opportunity to fix up and save. Charming fixer houses located on a tree lined lot Each has a front porch. Live in one and rent the other. Or Live in one and use the second house for office or guest house. Yesteryear's charm.

  21. 2026-03-20
    soldstatus $175,000
    Show marketing remark (334 chars)

    Price Slashed $40000.00! AS IS Fixer Uppers. Seller will not do any repairs. Two houses on one lot. Terrific opportunity to fix up and save. Charming fixer houses located on a tree lined lot Each has a front porch. Live in one and rent the other. Or Live in one and use the second house for office or guest house. Yesteryear's charm.

  22. 2026-02-21
    status Pending
    Show marketing remark (334 chars)

    Price Slashed $40000.00! AS IS Fixer Uppers. Seller will not do any repairs. Two houses on one lot. Terrific opportunity to fix up and save. Charming fixer houses located on a tree lined lot Each has a front porch. Live in one and rent the other. Or Live in one and use the second house for office or guest house. Yesteryear's charm.

  23. 2026-02-19
    status Active
    Show marketing remark (334 chars)

    Price Slashed $40000.00! AS IS Fixer Uppers. Seller will not do any repairs. Two houses on one lot. Terrific opportunity to fix up and save. Charming fixer houses located on a tree lined lot Each has a front porch. Live in one and rent the other. Or Live in one and use the second house for office or guest house. Yesteryear's charm.

  24. 2026-02-19
    price $174,995
    Show marketing remark (334 chars)

    Price Slashed $40000.00! AS IS Fixer Uppers. Seller will not do any repairs. Two houses on one lot. Terrific opportunity to fix up and save. Charming fixer houses located on a tree lined lot Each has a front porch. Live in one and rent the other. Or Live in one and use the second house for office or guest house. Yesteryear's charm.

  25. 2026-01-20
    status Pending
    Show marketing remark (334 chars)

    Price Slashed $40000.00! AS IS Fixer Uppers. Seller will not do any repairs. Two houses on one lot. Terrific opportunity to fix up and save. Charming fixer houses located on a tree lined lot Each has a front porch. Live in one and rent the other. Or Live in one and use the second house for office or guest house. Yesteryear's charm.

  26. 2026-01-19
    listed $219,995 Active
    Show marketing remark (334 chars)

    Price Slashed $40000.00! AS IS Fixer Uppers. Seller will not do any repairs. Two houses on one lot. Terrific opportunity to fix up and save. Charming fixer houses located on a tree lined lot Each has a front porch. Live in one and rent the other. Or Live in one and use the second house for office or guest house. Yesteryear's charm.

  27. 1994-10-07
    soldstatus $45,000
  28. 1994-10-07
    soldstatus $45,000
  29. 1994-09-09
    price $45,950
  30. 1994-09-09
    historical
  31. 1993-04-05
    listed $45,000
  32. 1978-12-31
    soldstatus $25,000

ⓘ 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
$2,261 · $188/mo
Projected year-2 tax
$2,637 · $220/mo
Expected delta
+$376/yr (+$31/mo · 16.6%)

ⓘ 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 ≥104°F today · 19 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
$51,228
− Mortgage interest
−$19,437
− Property taxes
−$2,261
− Insurance
−$1,735
− Repairs & maintenance
−$4,098
− Management
−$4,098
− Depreciation
−$10,095
Taxable income
$9,503
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,281
After-tax cash flow
$12,357/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

+1288.0% since first listed
17 events — show timeline
  • 2026-05-11 Listed $347,000 CRMLS
  • 2026-05-08 Relisted GEMLS
  • 2026-04-17 Contingent GEMLS
  • 2026-03-25 Listed $347,000 GEMLS
  • 2026-03-20 Sold (Public Records) $175,000 Public Records
  • 2026-03-20 Sold (MLS) $175,000 GEMLS
  • 2026-02-21 Pending GEMLS
  • 2026-02-19 Relisted GEMLS
  • 2026-02-19 Price Changed $174,995 GEMLS
  • 2026-01-20 Pending GEMLS
  • 2026-01-19 Listed $219,995 GEMLS
  • 1994-10-07 Sold (Public Records) $45,000 Public Records
  • 1994-10-07 Sold (MLS) $45,000 GEMLS
  • 1994-09-09 Delisted GEMLS
  • 1994-09-09 Price Changed $45,950 GEMLS
  • 1993-04-05 Listed $45,000 GEMLS
  • 1978-12-31 Sold (Public Records) $25,000 Public Records

Property tax history

+2.9%/yr

Latest (2025): $2,261 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…