CashFlowRE
Sign in Sign up
8448 California City Duplex
C+ Composite 61.23
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 +19.8/30.0
  • Appreciation +10.0/10.0
  • ARV discount +9.7/15.0
  • DSCR +6.3/10.0
  • 1% rule +4.7/10.0
  • Rent growth +3.9/5.0
  • Condition / age +2.5/5.0
  • Livability +2.2/5.0
  • Schools +2.1/10.0

$299,990

8448 California City · California City, CA 93505
2 bd · 1.0 ba · 1,680 sqft · MultiFamily public records · 119 Days on market
Built 1959 9,428 sqft lot $179/sqft · at area comps Est $316k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

Welcome to this unique duplex home in California City, featuring two well-maintained units, each with 2 bedrooms and 1 bathroom. Both sides offer comfortable living space with bright interiors, private fenced yard areas, and room for everyday living. Perfect for extended family living together or owning multiple living spaces under one roof. Located conveniently close to local amenities, schools, parks, and easy access to nearby highways, this property combines practicality and versatility in a quiet neighborhood setting.

Key facts

  • Private fenced yard
  • Quiet neighborhood
  • 9,428 sq ft lot

Tags

PRIVATE FENCED YARDQUIET NEIGHBORHOOD

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 × 2-bed/1.0-bath units multifamily listed at $300k.

Deal economics

  • At list price, monthly cash flow is $359 ($4k/yr) — positive. Per door: $179/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $290k (3.2% below list).
  • Recommended offer: $273k (9.0% below list) — sets the bar for market timing.
  • Cap rate 7.7% vs local median 5.2% in California City — 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 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; 32 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 3,244 units permitted in Kern County in 2024 (73 in 5+ unit buildings).

Forward outlook

  • In year one you build about $32k of equity ($2k loan paydown + $30k 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 $84k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$52k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 119 days — a 9% lower offer ($273k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $30k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $20k; list at $300k implies a 1400% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 6→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $272,990 (9.0% below list)

Questions for the listing agent

  1. It's been on market 119 days. Have you received any prior offers? Is the seller open to a 9% 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. Built in 1959 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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
0.97%
Cap rate
7.73%
Cash-on-cash
5.13%
DSCR
1.23
GRM
8.6

CMA / ARV

ARV (median comp)
$315,660
List price
$299,990
Delta
-4.96%
Verdict
FAIR
Comps
11 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
28.9%
Equity multiple
3.30×
Total profit
$193,528
Equity at exit
$270,255
10-year hold
IRR
25.8%
Equity multiple
7.77×
Total profit
$568,279
Equity at exit
$582,815

Cash invested: $83,997 (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
17.2×

Monthly cashflow live

Estimated rent
$2,903 high interval (Pro) →
Mortgage (P&I)
$1,573
Tax from tax record
$236 /mo · $2,836/yr
Insurance
$125
HOA
$0
Vacancy / Maint / Mgmt
$610
Net cashflow
$359

Break-even live

Break-even rent $2,449
Max offer price $299,990
Occupancy floor 83%

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

UnitsBedsBathsEst. rent
Total (2 units) $2,903

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
$74,998
Closing costs
$9,000
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.

Rent comps 32 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
20961 83rd St Unit 6 California City, CA 2.0 2.0 1100 $1,300 $1.18 23d 1 0.17mi
8651 S Loop Blvd California City, CA 2.0 1.0 1050 $1,650 $1.57 3d 1 0.25mi
20673 Medio St California City, CA 3.0 2.0 1690 $2,075 $1.23 23d 1 0.29mi
8816 Fuchsia Ave Unit PASSTHROUGH B California City, CA 2.0 2.0 1077 $1,550 $1.44 14d 1 0.46mi
8100 Fernwood Ave California City, CA 3.0 2.0 1336 $1,850 $1.38 23d 1 0.48mi
8801 S Loop Blvd California City, CA 3.0 2.0 1537 $2,600 $1.69 23d 1 0.49mi
21231 Corwin St California City, CA 3.0 2.0 1632 $2,500 $1.53 23d 1 0.56mi
20312 Dean Ct California City, CA 3.0 2.0 1742 $1,975 $1.13 14d 1 0.62mi
20321 88th St California City, CA 3.0 2.0 1176 $2,100 $1.79 23d 1 0.67mi
8648 Lime Ave California City, CA 3.0 2.0 1459 $2,400 $1.64 23d 1 0.69mi
8160 Kalmia Ave California City, CA 3.0 2.0 1277 $1,795 $1.41 23d 1 0.73mi
8560 Nipa Ave California City, CA 3.0 2.0 1309 $1,850 $1.41 14d 1 0.78mi
7733 Walpole Ave Unit A California City, CA 3.0 2.0 1600 $2,000 $1.25 23d 1 0.79mi
9213 Holly Ave California City, CA 3.0 2.0 1339 $1,900 $1.42 3d 1 0.84mi
8848 Oleander Ave California City, CA 3.0 2.0 1302 $1,900 $1.46 23d 1 0.91mi
20001 Airway Blvd California City, CA 3.0 2.0 1050 $2,400 $2.29 23d 1 0.95mi
8307 Charles Pl California City, CA 3.0 2.0 1498 $1,750 $1.17 14d 1 0.97mi
8512 Tamarack Ave California City, CA 3.0 2.0 1502 $1,875 $1.25 23d 1 1.09mi
8312 Tamarack Ave California City, CA 3.0 2.0 1539 $1,900 $1.23 23d 1 1.11mi
7343 Dogwood Ave California City, CA 3.0 2.0 1301 $2,250 $1.73 23d 1 1.13mi
9225 Peach Ave Unit A California City, CA 3.0 2.0 1275 $1,950 $1.53 23d 1 1.16mi
7317 California City Blvd California City, CA 3.0 1.5 1228 $1,725 $1.40 19d 1 1.16mi
8449 Viburnum Ave California City, CA 3.0 2.0 1218 $1,695 $1.39 2d 1 1.17mi
9524 Sally Ave Unit C California City, CA 2.0 1.5 1140 $1,300 $1.14 23d 1 1.18mi
8173 Viburnum Ave California City, CA 3.0 2.0 1482 $2,150 $1.45 2d 1 1.21mi
8124 Underwood Ave California City, CA 3.0 2.0 1507 $1,850 $1.23 23d 1 1.21mi
9548 Sally Ave Unit B California City, CA 3.0 2.5 1200 $1,695 $1.41 23d 1 1.22mi
8260 Viburnum Ave California City, CA 3.0 2.0 1338 $2,000 $1.49 2d 1 1.22mi
9000 Underwood Ave California City, CA 3.0 2.0 1540 $1,900 $1.23 23d 1 1.26mi
9610 Oleander Ave Unit A California City, CA 2.0 1.0 1300 $1,575 $1.21 23d 1 1.35mi
7113 Victor Pl Unit B California City, CA 3.0 2.5 1240 $1,600 $1.29 23d 1 1.40mi
21235 Windsong St California City, CA 3.0 3.0 1780 $2,100 $1.18 23d 1 1.49mi

Listing history 23 events

  1. 2026-06-18
    days on market $299,990 Active 119 DOM
  2. 2026-06-17
    days on market $299,990 Active 118 DOM
  3. 2026-06-16
    days on market $299,990 Active 117 DOM
  4. 2026-06-15
    days on market $299,990 Active 116 DOM
  5. 2026-06-14
    days on market $299,990 Active 114 DOM
  6. 2026-06-13
    days on market $299,990 Active 113 DOM
  7. 2026-06-10
    days on market $299,990 Active 111 DOM
  8. 2026-06-09
    days on market $299,990 Active 110 DOM
  9. 2026-06-08
    days on market $299,990 Active 109 DOM
  10. 2026-06-07
    days on market $299,990 Active 108 DOM
  11. 2026-06-05
    days on market $299,990 Active 105 DOM
  12. 2026-06-03
    days on market $299,990 Active 104 DOM
  13. 2026-06-03
    days on market $299,990 Active 103 DOM
  14. 2026-06-01
    days on market $299,990 Active 102 DOM
  15. 2026-05-31
    days on market $299,990 Active 101 DOM
  16. 2026-04-15
    price $299,990 527-char remark
    Show marketing remark (530 chars)

    Welcome to this unique duplex home in California City, CA featuring two well-maintained units, each with 2 bedrooms and 1 bathroom. Both sides offer comfortable living space with bright interiors, private fenced yard areas, and room for everyday living. Perfect for extended family living together or owning multiple living spaces under one roof. Located conveniently close to local amenities, schools, parks, and easy access to nearby highways, this property combines practicality and versatility in a quiet neighborhood setting.

  17. 2026-04-15
    price $299,990 530-char remark
    Show marketing remark (530 chars)

    Welcome to this unique duplex home in California City, CA featuring two well-maintained units, each with 2 bedrooms and 1 bathroom. Both sides offer comfortable living space with bright interiors, private fenced yard areas, and room for everyday living. Perfect for extended family living together or owning multiple living spaces under one roof. Located conveniently close to local amenities, schools, parks, and easy access to nearby highways, this property combines practicality and versatility in a quiet neighborhood setting.

  18. 2026-03-27
    price $309,900 527-char remark
    Show marketing remark (530 chars)

    Welcome to this unique duplex home in California City, CA featuring two well-maintained units, each with 2 bedrooms and 1 bathroom. Both sides offer comfortable living space with bright interiors, private fenced yard areas, and room for everyday living. Perfect for extended family living together or owning multiple living spaces under one roof. Located conveniently close to local amenities, schools, parks, and easy access to nearby highways, this property combines practicality and versatility in a quiet neighborhood setting.

  19. 2026-03-27
    price $309,900 530-char remark
    Show marketing remark (530 chars)

    Welcome to this unique duplex home in California City, CA featuring two well-maintained units, each with 2 bedrooms and 1 bathroom. Both sides offer comfortable living space with bright interiors, private fenced yard areas, and room for everyday living. Perfect for extended family living together or owning multiple living spaces under one roof. Located conveniently close to local amenities, schools, parks, and easy access to nearby highways, this property combines practicality and versatility in a quiet neighborhood setting.

  20. 2026-02-19
    listed $329,900 Active 527-char remark
    Show marketing remark (530 chars)

    Welcome to this unique duplex home in California City, CA featuring two well-maintained units, each with 2 bedrooms and 1 bathroom. Both sides offer comfortable living space with bright interiors, private fenced yard areas, and room for everyday living. Perfect for extended family living together or owning multiple living spaces under one roof. Located conveniently close to local amenities, schools, parks, and easy access to nearby highways, this property combines practicality and versatility in a quiet neighborhood setting.

  21. 2026-02-19
    listed $329,900 Active 530-char remark
    Show marketing remark (530 chars)

    Welcome to this unique duplex home in California City, CA featuring two well-maintained units, each with 2 bedrooms and 1 bathroom. Both sides offer comfortable living space with bright interiors, private fenced yard areas, and room for everyday living. Perfect for extended family living together or owning multiple living spaces under one roof. Located conveniently close to local amenities, schools, parks, and easy access to nearby highways, this property combines practicality and versatility in a quiet neighborhood setting.

  22. 2016-12-30
    soldstatus $20,000
  23. 1977-03-31
    soldstatus $27,000

ⓘ 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
$2,836 · $236/mo
Projected year-2 tax
$2,836 · $236/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 · 16 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
$34,836
− Mortgage interest
−$16,804
− Property taxes
−$2,836
− Insurance
−$1,500
− Repairs & maintenance
−$2,787
− Management
−$2,787
− Depreciation
−$8,727
Taxable loss
−$605
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$145
After-tax cash flow
$4,451/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

+1011.1% since first listed
8 events — show timeline
  • 2026-04-15 Price Changed $299,990 AVMLS
  • 2026-04-15 Price Changed $299,990 CRMLS
  • 2026-03-27 Price Changed $309,900 AVMLS
  • 2026-03-27 Price Changed $309,900 CRMLS
  • 2026-02-19 Listed $329,900 CRMLS
  • 2026-02-19 Listed $329,900 AVMLS
  • 2016-12-30 Sold (Public Records) $20,000 Public Records
  • 1977-03-31 Sold (Public Records) $27,000 Public Records

Property tax history

+12.8%/yr

Latest (2025): $2,836 · -4.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…