CashFlowRE
Sign in Sign up
2500 Jewetta Ave #85
B Composite 71.69
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +7.5/15.0
  • Schools +5.7/10.0
  • Livability +3.1/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$60,000

2500 Jewetta Ave #85 · Greenacres, CA 93312
1 bd · 1.0 ba · 696 sqft · Manufactured public records · 70 Days on market
Built 1971 $86/sqft · 68% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Financing Available, OAC! Welcome to the LAZY H Mobile Ranch, where mature trees and a cute as a button Single wide are waiting for you to make it a home. This unit has been equipped with brand new windows, new granite counter tops throughout and brand new cabinets, New Luxury Vinyl Plank flooring, new paint throughout and a brand new HVAC system for your comfort. Home has a convenient indoor laundry room with plenty of storage and an extended covered patio deck for outdoor entertainment. Lot size is manageable and low maintenance with rock and also has a storage shed for all your extras. This home will not disappoint, make your appointment today, in this location at this price, this home will not last. Call your Realtor today!

Key facts

  • Brand new windows
  • Indoor laundry room
  • Brand new cabinets

Tags

BRAND NEW WINDOWSNEW GRANITE COUNTER TOPSBRAND NEW CABINETSBRAND NEW HVAC SYSTEMINDOOR LAUNDRY ROOMEXTENDED COVERED PATIO DECK

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 1-bed/1.0-bath manufactured listed at $60k.

Deal economics

  • At list price, monthly cash flow is $975 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $60k).
  • Recommended offer: $56k (6.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 61/100 on livability (#552 in CA) — a middle-class / working-renter tenant base. Strengths: housing A+, employment B+; Watch: schools D, health & safety D, crime D-.
  • Rosedale Union Elementary (urban): math 56% / reading 64% proficiency, ranked #186 of 1,400 in CA (top 13%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease; only 19% free/reduced lunch — higher-income household profile.
  • Market conditions: Rents rising (+1.9%/yr); 203 active listings in the ZIP; high-income renter base; 3,244 units permitted in Kern County in 2024 (73 in 5+ unit buildings).
  • This rent is only 18% of the median local income ($114k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $415 of loan paydown is wiped out by about $2k 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 + 1.9% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($56k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $56,400 (6.0% below list)

Questions for the listing agent

  1. It's been on market 70 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 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?
  6. Crime grade is D 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
2.80%
Cap rate
25.80%
Cash-on-cash
69.67%
DSCR
4.10
GRM
3.0

CMA / ARV

ARV (median comp)
$35,615
List price
$60,000
Delta
68.47%
Verdict
OVERPRICED
Comps
1 within 2.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2500 Jewetta Ave #17 0.02mi 2/1.0 (+1) 672 (-3%) 12mo $36,150 $54 79

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 · 1.86% rent growth · sell at horizon

5-year hold
IRR
67.9%
Equity multiple
4.00×
Total profit
$50,480
Equity at exit
$8,946
10-year hold
IRR
71.7%
Equity multiple
7.92×
Total profit
$116,252
Equity at exit
$5,188

Cash invested: $16,800 (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 93312

Rents YoY
1.9%
Active inventory
203
Price-to-rent
3.0×

Monthly cashflow live

Estimated rent
$1,681 medium interval (Pro) →
Mortgage (P&I)
$315
Tax from tax record
$13 /mo · $157/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$353
Net cashflow
$975

Break-even live

Break-even rent $447
Max offer price $60,000
Occupancy floor 37%

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
$15,000
Closing costs
$1,800
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 16 events

  1. 2026-06-18
    days on market $60,000 Active 70 DOM
  2. 2026-06-17
    days on market $60,000 Active 69 DOM
  3. 2026-06-16
    days on market $60,000 Active 68 DOM
  4. 2026-06-15
    days on market $60,000 Active 67 DOM
  5. 2026-06-14
    days on market $60,000 Active 65 DOM
  6. 2026-06-13
    days on market $60,000 Active 64 DOM
  7. 2026-06-10
    days on market $60,000 Active 62 DOM
  8. 2026-06-09
    days on market $60,000 Active 61 DOM
  9. 2026-06-08
    days on market $60,000 Active 60 DOM
  10. 2026-06-07
    days on market $60,000 Active 59 DOM
  11. 2026-06-05
    days on market $60,000 Active 56 DOM
  12. 2026-06-03
    days on market $60,000 Active 55 DOM
  13. 2026-06-03
    days on market $60,000 Active 54 DOM
  14. 2026-06-01
    days on market $60,000 Active 53 DOM
  15. 2026-05-31
    days on market $60,000 Active 52 DOM
  16. 2026-04-09
    listed $65,000 Active 737-char remark
    Show marketing remark (737 chars)

    Financing Available, OAC! Welcome to the LAZY H Mobile Ranch, where mature trees and a cute as a button Single wide are waiting for you to make it a home. This unit has been equipped with brand new windows, new granite counter tops throughout and brand new cabinets, New Luxury Vinyl Plank flooring, new paint throughout and a brand new HVAC system for your comfort. Home has a convenient indoor laundry room with plenty of storage and an extended covered patio deck for outdoor entertainment. Lot size is manageable and low maintenance with rock and also has a storage shed for all your extras. This home will not disappoint, make your appointment today, in this location at this price, this home will not last. Call your Realtor today!

ⓘ 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
$157 · $13/mo
Projected year-2 tax
$456 · $38/mo
Expected delta
+$299/yr (+$25/mo · 190.1%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥104°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 42 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
$20,174
− Mortgage interest
−$3,361
− Property taxes
−$157
− Insurance
−$300
− Repairs & maintenance
−$1,614
− Management
−$1,614
− Depreciation
−$1,745
Taxable income
$11,383
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,732
After-tax cash flow
$8,973/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
Rosedale Union Elementary
NCES district ID
0633480
Math proficiency
56% ▲ 2.00%
Reading proficiency
64% ▲ 3.00%
Median HH income
$92,725
Composite
56.75/100
National rank
#2410
State rank
#186 of 1400 in CA

Livability — Greenacres

Score
61/100
State rank
#552
US rank
#18334

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Greenacres, CA
County
Kern County · 710,371 people
City population
58,265
Metro
Bakersfield, CA
Population (ZIP)
58,384
Household income
$114,195
Rent vs Own
20.5% rent · 79.5% own
Severe rent burden
964.0

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 0.61)
Race & ethnicity
White 53% Hispanic / Latino 33% Two or more races 21% Asian 6% Black 2% Native American 1%
Hispanic origin (detail)
Mexican 26%
Common ancestry
Lithuanian 2% Italian 2% Russian 1%
Foreign-born
12% · Canada, China, Vietnam
Languages at home
76% English-only · Spanish 16% Arabic 2% Other Indo-European 2%

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
▼ -194.46%
Current HPI
325.3919
Rent YoY
▲ 1.86%
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

1 event — show timeline
  • 2026-04-09 Listed $65,000 GEMLS

Property tax history

+5.3%/yr

Latest (2025): $157 · +4.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…