CashFlowRE
Sign in Sign up
1007 Wood
C- Composite 52.21
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 +15.2/30.0
  • ARV discount +15.0/15.0
  • Rent growth +5.0/5.0
  • DSCR +4.7/10.0
  • 1% rule +4.4/10.0
  • Schools +3.1/10.0
  • Condition / age +2.5/5.0
  • Livability +2.3/5.0
  • Appreciation +0.0/10.0

$185,000

1007 Wood · South Taft, CA 93268
4 bd · 2.0 ba · 1,351 sqft · SingleFamily public records · 9 Days on market
Built 1925 7,841 sqft lot Est $263k · 30% under

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

Listing remarks MLS

Remodeled and spacious home located in the heart of Taft with 4 bedrooms and 2 full bathrooms. This property features a newer AC unit, roof, and flooring, along with an open-concept living and dining area designed for comfortable everyday living and entertaining. The kitchen offers generous counter space, and the bathrooms have modern fixtures and finishes. A good-sized backyard includes a storage shed and added flexibility for outdoor use. Alley access provides convenient additional parking from the rear, along with front parking options.

Key facts

  • Newer ac unit
  • Newer flooring
  • Newer roof

Tags

NEWER AC UNITNEWER ROOFNEWER FLOORINGOPEN-CONCEPT LIVINGGOOD-SIZED BACKYARDSTORAGE SHED

Property features AI

Exterior

  • Parking: Attached or detached 5-car garage; Parking area
  • Utilities: Public water; Public sewer; Other utilities (see remarks)
  • Home design: Detached single-story home; Raised foundation
  • Construction: Raised foundation
  • Exterior features: Composition roof; Property faces south; R-1 zoning

Interior

  • Kitchen: Gas oven/range; Refrigerator
  • Bedrooms: 4 bedrooms
  • Flooring: Laminate flooring; Wood flooring
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Central forced air cooling
  • Interior features: Separate family room; Breakfast nook
  • Laundry & utility: Laundry 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 4-bed/2.0-bath single-family listed at $185k.

Deal economics

  • At list price, monthly cash flow is $66 ($791/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $174k (6.2% below list).
  • Recommended offer: $174k (6.2% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads 46/100 on livability (#1,271 in CA) — a working-class tenant base; expect higher turnover. Strengths: cost of living B; Watch: amenities F, commute F, employment F.
  • Taft City (town): math 28% / reading 39% proficiency, ranked #946 of 1,400 in CA (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Roosevelt Elementary (math 24% / reading 24%, grade F, #973 of 1,571 statewide, top 73%, 475 students, 89% FRL); Lincoln Junior High (math 75% / reading 75%, grade A, #25 of 498 statewide, top 6%, 795 students, 89% FRL); Taft Union High (math 8% / reading 47%, grade F, #785 of 1,170 statewide, top 67%, 1,102 students, 59% FRL).
  • Market conditions: Rents rising fast (+13.6%/yr); 125 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 3,244 units permitted in Kern County in 2024 (73 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($58k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 4 sale attempts since 3y ago; this cycle's ask has dropped $10k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 4→10/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $173,516 (6.2% below list)

Questions for the listing agent

  1. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.94%
Cap rate
6.72%
Cash-on-cash
1.53%
DSCR
1.07
GRM
8.9

CMA / ARV

ARV (on-the-fly)
$263,445
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
809 Buena Vista St 0.15mi 3/2.0 (-1) 1,248 (-8%) 6mo $249,000 $200 70
122 E Kern St 0.57mi 3/1.0 (-1) 1,359 (+1%) 0mo $270,000 $199 63
314 Lierly 0.56mi 3/2.0 (-1) 1,296 (-4%) 14mo $205,000 $158 50
1020 Stevens St 0.05mi 3/1.0 (-1) 1,185 (-12%) 22mo $184,700 $156 50
113 Q St 0.66mi 4/1.0 1,464 (+8%) 4mo $104,900 $72 47
104 E Kern St 0.55mi 3/1.0 (-1) 1,246 (-8%) 8mo $185,000 $148 46
615 2nd St 0.74mi 3/2.0 (-1) 1,224 (-9%) 3mo $260,000 $212 42
206 E Lucard St 0.64mi 3/2.0 (-1) 1,292 (-4%) 19mo $275,000 $213 42
104 Center St 0.42mi 3/1.8 (-1) 1,192 (-12%) 17mo $187,000 $157 41
104 Pico St 0.75mi 3/2.0 (-1) 1,204 (-11%) 4mo $199,900 $166 39
406 S 8th 0.75mi 3/2.0 (-1) 1,320 (-2%) 21mo $320,000 $242 38
123 E San Emidio St 0.66mi 3/1.8 (-1) 1,486 (+10%) 19mo $290,000 $195 31

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-8.3%
Equity multiple
0.68×
Total profit
$-16,567
Equity at exit
$27,584
10-year hold
IRR
6.9%
Equity multiple
1.63×
Total profit
$32,888
Equity at exit
$15,995

Cash invested: $51,800 (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 93268

Home prices YoY
-29.6%
Rents YoY
13.6%
Active inventory
125
Price-to-rent
8.9×

Monthly cashflow live

Estimated rent
$1,735 medium interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$258 /mo · $3,091/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$364
Net cashflow
$66

Break-even live

Break-even rent $1,652
Max offer price $185,000
Occupancy floor 91%

Sensitivity live

Price -10% $171 -5% $118 +0% $66 +5% $14 +10% $-39
Rent -10% $-71 -5% $-3 +0% $66 +5% $134 +10% $203
Rate -1.0pp $159 -0.5pp $113 base $66 +0.5pp $18 +1.0pp $-31

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
$46,250
Closing costs
$5,550
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
522 Center St Unit D Taft, CA 3.0 1.0 1047 $1,325 $1.27 23d 1 0.73mi
620 Graydon Ave Taft, CA 3.0 2.0 1223 $2,475 $2.02 4d 1 1.47mi

Listing history 8 events

  1. 2026-06-21
    days on market $185,000 Active 9 DOM
  2. 2026-06-18
    days on market $185,000 Active 6 DOM
  3. 2026-06-17
    price $185,000 Active 5 DOM
  4. 2026-06-17
    days on market $195,000 Active 5 DOM
  5. 2026-06-16
    days on market $195,000 Active 4 DOM
  6. 2026-06-15
    days on market $195,000 Active 3 DOM
  7. 2026-06-13
    remarks 545-char remark
  8. 2026-06-13
    listed $195,000 Active 1 DOM

ⓘ 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
$3,091 · $258/mo
Projected year-2 tax
$3,091 · $258/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 8/10 Severe
  • 🌡 Heat 8/10 Severe 4 d/yr ≥102°F today · 10 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 18 unhealthy d/yr today · 22 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
$20,822
− Mortgage interest
−$10,363
− Property taxes
−$3,091
− Insurance
−$925
− Repairs & maintenance
−$1,666
− Management
−$1,666
− Depreciation
−$5,382
Taxable loss
−$2,271
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$545
After-tax cash flow
$1,336/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
Taft City
NCES district ID
0638700
Math proficiency
28% ▲ 2.00%
Reading proficiency
39% ▲ 2.00%
Median HH income
$42,498
Composite
31.06/100
National rank
#11302
State rank
#946 of 1400 in CA

Livability — South Taft

Score
46/100
State rank
#1271
US rank
#26438

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
South Taft, CA
County
Kern County · 710,371 people
Metro
Bakersfield, CA
Population (ZIP)
16,963
Household income
$57,778
Rent vs Own
49.8% rent · 50.2% own
Severe rent burden
819.0

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
Majority White (51%)
Race & ethnicity
White 51% Hispanic / Latino 44% Two or more races 14%
Hispanic origin (detail)
Mexican 42%
Common ancestry
Slovak 2% Italian 1% Portuguese 1%
Foreign-born
16% · Canada
Languages at home
65% English-only · Spanish 34%

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
▼ -124.10%
Current HPI
295.2655
Rent YoY
▲ 13.62%
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

+95.0% since first listed
9 events — show timeline
  • 2026-06-12 Listed $195,000 MLSListings
  • 2026-06-12 Listed $195,000 bridgeMLS, Bay East AOR, or Contra Costa AOR
  • 2023-07-25 Sold (Public Records) $190,000 Public Records
  • 2023-07-25 Sold (MLS) $190,000 GEMLS
  • 2023-06-20 Pending GEMLS
  • 2023-06-13 Relisted GEMLS
  • 2023-06-07 Pending GEMLS
  • 2023-05-08 Listed $198,000 GEMLS
  • 2022-03-28 Sold (Public Records) $100,000 Public Records

Property tax history

+10.5%/yr

Latest (2025): $3,091 · +3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…