CashFlowRE
Sign in Sign up
106 Serve Ln
B- Composite 68.92
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 +5.6/15.0
  • Rent growth +3.1/5.0
  • Livability +2.9/5.0
  • Appreciation +2.7/10.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0

$77,000

106 Serve Ln · Oildale, CA 93308
3 bd · 2.0 ba · 1,344 sqft · Manufactured public records · 63 Days on market
Built 1990 $57/sqft · at area comps Est $74k · at est.

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

Listing remarks MLS

Located in the desirable 55+Community of Highland Knolls, this well maintained 3 bed, 2 bath home is well equipped with a large living room, formal dinning area and breakfast bar. Home has been completely replumbed approximately 2 years ago and holds a lifetime warranty. Kitchen has a wrap around bar with plenty of storage area and has a shiny new kitchen sink. Bonus to buyer, seller is willing to leave new refrigerator and washer & dryer. Laundry room is very spacious and exterior has a utility shed for all your extras. Yard is completely fenced for privacy and has a lovely covered patio for extended living outdoors. Come take a look at this loved home to make it your own.

Key facts

  • Lifetime warranty
  • Completely replumbed
  • Large living room

Tags

LARGE LIVING ROOMFORMAL DINING AREABREAKFAST BARCOMPLETELY REPLUMBEDLIFETIME WARRANTYWRAP AROUND BAR

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 3-bed/2.0-bath manufactured listed at $77k.

Deal economics

  • At list price, monthly cash flow is $883 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $77k).
  • Recommended offer: $72k (6.0% below list) — sets the bar for market timing.
  • Cap rate 20.1% vs local median 3.9% in Oildale — 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 (#680 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+, schools B+; Watch: crime F, amenities F, commute F.
  • Standard Elementary (suburban): math 16% / reading 27% proficiency, ranked #1,227 of 1,400 in CA (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: Rents rising (+2.2%/yr); 307 active listings in the ZIP; 23 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).
  • This rent runs 33% of the median local income ($62k/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 $532 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 + 2.2% rent growth), your $22k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 63 days — a 6% lower offer ($72k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 6y ago; this cycle's ask has dropped $12k (13%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $60k; 28% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 5→12/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $72,380 (6.0% below list)

Questions for the listing agent

  1. It's been on market 63 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
2.26%
Cap rate
20.05%
Cash-on-cash
49.14%
DSCR
3.19
GRM
3.7

CMA / ARV

ARV (median comp)
$73,853
List price
$77,000
Delta
4.26%
Verdict
FAIR
Comps
5 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
46 Golfers Ln 0.12mi 3/2.0 1,344 (0%) 19mo $83,000 $62 79
181 Sousa Ln 0.15mi 2/2.0 (-1) 1,440 (+7%) 1mo $90,000 $63 75
80 Eagle Ln 0.07mi 2/2.0 (-1) 1,200 (-11%) 2mo $109,500 $91 72
214 Par Ln 0.05mi 3/2.0 1,164 (-13%) 4mo $62,500 $54 72
222 Par 0.05mi 3/2.0 1,536 (+14%) 6mo $75,000 $49 69
144 Love Ln 0.09mi 2/2.0 (-1) 1,316 (-2%) 22mo $110,000 $84 69
370 Petrol Rd 0.57mi 2/1.8 (-1) 1,200 (-11%) 5mo $55,000 $46 46
900 James Rd #55 0.63mi 2/2.0 (-1) 1,440 (+7%) 18mo $56,000 $39 39
900 James Rd #83 0.63mi 2/2.0 (-1) 1,248 (-7%) 23mo $49,950 $40 35

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 · 2.22% rent growth · sell at horizon

5-year hold
IRR
45.9%
Equity multiple
2.97×
Total profit
$42,399
Equity at exit
$11,481
10-year hold
IRR
51.4%
Equity multiple
5.82×
Total profit
$103,858
Equity at exit
$6,658

Cash invested: $21,560 (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 93308

Home prices YoY
-0.5%
Rents YoY
2.2%
Active inventory
307
Price-to-rent
3.7×

Monthly cashflow live

Estimated rent
$1,740 high interval (Pro) →
Mortgage (P&I)
$404
Tax from tax record
$56 /mo · $675/yr
Insurance
$32
HOA
$0
Vacancy / Maint / Mgmt
$366
Net cashflow
$883

Break-even live

Break-even rent $623
Max offer price $77,000
Occupancy floor 44%

Sensitivity live

Price -10% $926 -5% $905 +0% $883 +5% $861 +10% $839
Rent -10% $745 -5% $814 +0% $883 +5% $952 +10% $1,020
Rate -1.0pp $922 -0.5pp $902 base $883 +0.5pp $863 +1.0pp $843

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
$19,250
Closing costs
$2,310
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 23 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3600 N Chester Ave Unit 10-B Bakersfield, CA 2.0 1.0 953 $1,295 $1.36 3d 1 0.49mi
208 Electra Ave Bakersfield, CA 3.0 2.0 1614 $2,000 $1.24 44d 1 0.63mi
524 Sunset Meadow Ln Bakersfield, CA 4.0 2.0 1346 $2,150 $1.60 3d 1 0.79mi
530 Sunset Meadow Ln Bakersfield, CA 3.0 2.0 1116 $2,050 $1.84 3d 1 0.80mi
516 Yellow Meadow Ct Unit C Bakersfield, CA 2.0 2.0 977 $1,720 $1.76 3d 1 0.83mi
548 Yellow Meadow Ct Unit C Bakersfield, CA 2.0 2.0 925 $1,595 $1.72 3d 1 0.87mi
549 Yellow Meadow Ct Unit D Bakersfield, CA 3.0 2.0 1200 $1,825 $1.52 24d 1 0.91mi
930 Day Ave Unit C Bakersfield, CA 2.0 1.5 900 $1,395 $1.55 44d 1 0.97mi
930 Day Ave Unit A Bakersfield, CA 2.0 1.5 900 $1,395 $1.55 3d 1 0.97mi
932 Day Ave Unit D Bakersfield, CA 2.0 1.0 900 $1,295 $1.44 3d 1 0.97mi
725 Greenwood Meadow Ln Bakersfield, CA 2.0 1.0 935 $1,600 $1.71 22d 1 1.04mi
805 Sunset Meadow Ln Bakersfield, CA 3.0 2.0 1163 $2,050 $1.76 3d 1 1.05mi
101 Star Ct Bakersfield, CA 3.0 2.0 1040 $2,145 $2.06 44d 1 1.09mi
3433 Rustic Meadow Ct Apt B Bakersfield, CA 2.0 2.0 1115 $1,750 $1.57 3d 1 1.09mi
3125 Park Meadows Dr Unit B Bakersfield, CA 2.0 2.0 898 $1,595 $1.78 3d 1 1.15mi
2609 Violet Ct Bakersfield, CA 3.0 2.0 1471 $2,100 $1.43 44d 1 1.25mi
706 Orchid Dr Apt A Bakersfield, CA 3.0 2.0 1233 $1,900 $1.54 3d 1 1.25mi
2413 Ashby St Unit 1 Bakersfield, CA 3.0 1.0 1230 $1,750 $1.42 15d 1 1.30mi
210 Douglas St Unit B Bakersfield, CA 2.0 1.5 1274 $1,400 $1.10 3d 1 1.36mi
2600 Park Meadows Dr Bakersfield, CA 1.0–2.0 1.0–2.0 864 $1,495 $1.73 3d 2 1.39mi
2309 Manor St Bakersfield, CA 3.0 1.0 1090 $1,725 $1.58 3d 1 1.39mi
615 W China Grade Loop Bakersfield, CA 1.0–2.0 1.0–2.0 875 $1,850 $2.11 3d 6 1.49mi
411 Highland Dr Bakersfield, CA 2.0 1.0 1051 $1,650 $1.57 3d 1 1.49mi

Listing history 20 events

  1. 2026-06-19
    price $77,000 Active 63 DOM
  2. 2026-06-18
    days on market $85,000 Active 63 DOM
  3. 2026-06-17
    days on market $85,000 Active 62 DOM
  4. 2026-06-16
    days on market $85,000 Active 61 DOM
  5. 2026-06-15
    days on market $85,000 Active 60 DOM
  6. 2026-06-14
    days on market $85,000 Active 58 DOM
  7. 2026-06-10
    days on market $85,000 Active 55 DOM
  8. 2026-06-09
    days on market $85,000 Active 54 DOM
  9. 2026-06-08
    days on market $85,000 Active 53 DOM
  10. 2026-06-07
    days on market $85,000 Active 52 DOM
  11. 2026-06-05
    days on market $85,000 Active 49 DOM
  12. 2026-06-03
    days on market $85,000 Active 48 DOM
  13. 2026-06-03
    days on market $85,000 Active 47 DOM
  14. 2026-06-01
    days on market $85,000 Active 46 DOM
  15. 2026-05-31
    days on market $85,000 Active 45 DOM
  16. 2026-04-15
    listed $89,000 Active 688-char remark
    Show marketing remark (688 chars)

    Located in the desirable 55+Community of Highland Knolls, this well maintained 3 bed, 2 bath home is well equipped with a large living room, formal dinning area and breakfast bar. Home has been completely replumbed approximately 2 years ago and holds a lifetime warranty. Kitchen has a wrap around bar with plenty of storage area and has a shiny new kitchen sink. Bonus to buyer, seller is willing to leave new refrigerator and washer & dryer. Laundry room is very spacious and exterior has a utility shed for all your extras. Yard is completely fenced for privacy and has a lovely covered patio for extended living outdoors. Come take a look at this loved home to make it your own.

  17. 2020-05-26
    soldstatus $60,000 Sold 646-char remark
    Show marketing remark (646 chars)

    Located in the heart of the over 55 adult community in Highland Knolls, this little gem is turn key ready. Built in 1990, this property has been extremely well cared. Property features include a double wide manufactured home, 1344 sq ft, 3 beds 2 baths. Kitchen is extremely charming with newer counter tops. Appliances including refrigerator will be sold with the home. Indoor laundry with washer and dryer to be included with the sale. Newer A/C and water heater, carport, and shed. Do not miss out on this wonderful opportunity to make this darling home all yours!!. Close to new Amazon distribution center, Airport, and easy access to HWY 99.

  18. 2020-05-20
    status Pending 646-char remark
    Show marketing remark (646 chars)

    Located in the heart of the over 55 adult community in Highland Knolls, this little gem is turn key ready. Built in 1990, this property has been extremely well cared. Property features include a double wide manufactured home, 1344 sq ft, 3 beds 2 baths. Kitchen is extremely charming with newer counter tops. Appliances including refrigerator will be sold with the home. Indoor laundry with washer and dryer to be included with the sale. Newer A/C and water heater, carport, and shed. Do not miss out on this wonderful opportunity to make this darling home all yours!!. Close to new Amazon distribution center, Airport, and easy access to HWY 99.

  19. 2020-04-30
    historical 646-char remark
    Show marketing remark (646 chars)

    Located in the heart of the over 55 adult community in Highland Knolls, this little gem is turn key ready. Built in 1990, this property has been extremely well cared. Property features include a double wide manufactured home, 1344 sq ft, 3 beds 2 baths. Kitchen is extremely charming with newer counter tops. Appliances including refrigerator will be sold with the home. Indoor laundry with washer and dryer to be included with the sale. Newer A/C and water heater, carport, and shed. Do not miss out on this wonderful opportunity to make this darling home all yours!!. Close to new Amazon distribution center, Airport, and easy access to HWY 99.

  20. 2020-03-06
    listed $60,000 Active 646-char remark
    Show marketing remark (646 chars)

    Located in the heart of the over 55 adult community in Highland Knolls, this little gem is turn key ready. Built in 1990, this property has been extremely well cared. Property features include a double wide manufactured home, 1344 sq ft, 3 beds 2 baths. Kitchen is extremely charming with newer counter tops. Appliances including refrigerator will be sold with the home. Indoor laundry with washer and dryer to be included with the sale. Newer A/C and water heater, carport, and shed. Do not miss out on this wonderful opportunity to make this darling home all yours!!. Close to new Amazon distribution center, Airport, and easy access to HWY 99.

ⓘ 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
$675 · $56/mo
Projected year-2 tax
$675 · $56/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 6/10 Major
  • 🌡 Heat 8/10 Severe 5 d/yr ≥104°F today · 12 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
$20,886
− Mortgage interest
−$4,313
− Property taxes
−$675
− Insurance
−$385
− Repairs & maintenance
−$1,671
− Management
−$1,671
− Depreciation
−$2,240
Taxable income
$9,931
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,383
After-tax cash flow
$8,211/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
Standard Elementary
NCES district ID
0637890
Math proficiency
16% ▬ 0.00%
Reading proficiency
27% ▼ -3.00%
Median HH income
$40,574
Composite
21.42/100
National rank
#13640
State rank
#1227 of 1400 in CA

Livability — Oildale

Score
58/100
State rank
#680
US rank
#20848

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oildale, CA
County
Kern County · 710,371 people
Metro
Bakersfield, CA
Population (ZIP)
55,078
Household income
$62,445
Rent vs Own
51.3% rent · 48.7% own
Severe rent burden
2931.0

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 0.57)
Race & ethnicity
White 57% Hispanic / Latino 32% Two or more races 15% Black 3% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 26%
Common ancestry
Slovak 3% Italian 1% Romanian 1%
Foreign-born
8% · Canada, Vietnam
Languages at home
80% English-only · Spanish 17%

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
▼ -4.52%
Current HPI
825.65
Rent YoY
▲ 2.22%
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

+48.3% since first listed
5 events — show timeline
  • 2026-04-15 Listed $89,000 GEMLS
  • 2020-05-26 Sold (MLS) $60,000 GEMLS
  • 2020-05-20 Pending GEMLS
  • 2020-04-30 Delisted GEMLS
  • 2020-03-06 Listed $60,000 GEMLS

Property tax history

+3.6%/yr

Latest (2025): $675 · +7.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…