CashFlowRE
Sign in Sign up
12959 Boron
B+ Composite 78.63
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Appreciation +3.3/10.0
  • Livability +2.8/5.0
  • Schools +2.6/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$109,900

12959 Boron · Boron, CA 93516
3 bd · 1.0 ba · 1,067 sqft · SingleFamily public records · 109 Days on market
Built 1955 0.39 ac lot $103/sqft · 49% below area Est $218k · 49% under ↓ 19% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor opportunity! This fixer property located at 12959 N. Boron Ave. , Boron, CA 93516 offers excellent potential for renovation, resale, or rental income. Situated on a spacious lot in a quiet desert community, this home is ideal for buyers looking to add value through repairs and upgrades. Property is being sold as-is with no repairs or credits. Perfect for cash buyers or hard money. Convenient location with access to local amenities and major roadways. Great opportunity for investors seeking their next project. Buyer to verify all information, permits, zoning, and square footage to their satisfaction.

Key facts

  • Major roadways
  • Spacious lot
  • Convenient location

Tags

SPACIOUS LOTQUIET DESERT COMMUNITYCONVENIENT LOCATIONLOCAL AMENITIESMAJOR ROADWAYS

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/1.0-bath single-family listed at $110k.

Deal economics

  • At list price, monthly cash flow is $221 ($3k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $110k).
  • Recommended offer: $100k (9.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 55/100 on livability (#857 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+, cost of living A; Watch: schools F, amenities F, commute F.
  • Muroc Joint Unified (rural): math 22% / reading 39% proficiency, ranked #340 of 517 in CA (top 66%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 104 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $760 of loan paydown is wiped out by about $3k 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 109 days — a 9% lower offer ($100k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts; this cycle's ask has dropped $25k (19%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo; built in 1955 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance); extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $100,009 (9.0% below list)

Questions for the listing agent

  1. It's been on market 109 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Built in 1955 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
1.51%
Cap rate
13.36%
Cash-on-cash
25.25%
DSCR
2.12
GRM
5.5

CMA / ARV

ARV (median comp)
$217,604
List price
$109,900
Delta
-49.50%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
12663 Sugar St 0.39mi 3/2.0 1,112 (+4%) 13mo $55,000 $49 60
12651 Daisy St 0.33mi 3/1.0 936 (-12%) 18mo $214,900 $230 49
27035 Jerome St 0.61mi 3/2.0 1,200 (+12%) 3mo $215,000 $179 45
13113 N Boron Ave 0.15mi 2/1.0 (-1) 1,226 (+15%) 23mo $250,000 $204 44
12615 Esther St 0.40mi 4/2.0 (+1) 1,145 (+7%) 21mo $237,000 $207 43
27192 Cote St 0.73mi 3/1.0 918 (-14%) 7mo $199,999 $218 37
27606 Morgan Ave 0.70mi 3/1.0 1,185 (+11%) 17mo $60,000 $51 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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-3.0%
Equity multiple
0.89×
Total profit
$-3,518
Equity at exit
$16,386
10-year hold
IRR
6.9%
Equity multiple
1.52×
Total profit
$15,964
Equity at exit
$9,502

Cash invested: $30,772 (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 93516

Home prices YoY
-1.2%
Active inventory
104
Price-to-rent
5.5×

Monthly cashflow live

Estimated rent
$1,654 medium interval (Pro) →
Mortgage (P&I)
$576
Tax from tax record
$37 /mo · $448/yr
Insurance
$46
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$347
Net cashflow
$221

Break-even live

Break-even rent $1,375
Max offer price $109,900
Occupancy floor 82%

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
$27,475
Closing costs
$3,297
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
12639 Esther St Boron, CA 3.0 1.5 1024 $1,800 $1.76 1d 1 0.38mi
26848 Jessie St Boron, CA 2.0 1.0 900 $1,200 $1.33 1d 1 1.04mi

Listing history 28 events

  1. 2026-06-18
    days on market $109,900 Active 109 DOM
  2. 2026-06-17
    days on market $109,900 Active 108 DOM
  3. 2026-06-16
    days on market $109,900 Active 107 DOM
  4. 2026-06-15
    days on market $109,900 Active 106 DOM
  5. 2026-06-13
    days on market $109,900 Active 104 DOM
  6. 2026-06-13
    days on market $109,900 Active 103 DOM
  7. 2026-06-09
    days on market $109,900 Active 100 DOM
  8. 2026-06-08
    days on market $109,900 Active 99 DOM
  9. 2026-06-07
    days on market $109,900 Active 98 DOM
  10. 2026-06-04
    days on market $109,900 Active 95 DOM
  11. 2026-06-03
    days on market $109,900 Active 94 DOM
  12. 2026-06-02
    days on market $109,900 Active 93 DOM
  13. 2026-06-01
    days on market $109,900 Active 92 DOM
  14. 2026-05-31
    days on market $109,900 Active 91 DOM
  15. 2026-05-15
    status Active 615-char remark
    Show marketing remark (612 chars)

    Investor opportunity! This fixer property located at 12959 N. Boron Ave., Boron, CA 93516 offers excellent potential for renovation, resale, or rental income. Situated on a spacious lot in a quiet desert community, this home is ideal for buyers looking to add value through repairs and upgrades.Property is being sold as-is with no repairs or credits. Perfect for cash buyers or hard money. Convenient location with access to local amenities and major roadways. Great opportunity for investors seeking their next project.Buyer to verify all information, permits, zoning, and square footage to their satisfaction.

  16. 2026-05-15
    price $109,900 615-char remark
    Show marketing remark (612 chars)

    Investor opportunity! This fixer property located at 12959 N. Boron Ave., Boron, CA 93516 offers excellent potential for renovation, resale, or rental income. Situated on a spacious lot in a quiet desert community, this home is ideal for buyers looking to add value through repairs and upgrades.Property is being sold as-is with no repairs or credits. Perfect for cash buyers or hard money. Convenient location with access to local amenities and major roadways. Great opportunity for investors seeking their next project.Buyer to verify all information, permits, zoning, and square footage to their satisfaction.

  17. 2026-05-15
    status Active 612-char remark
    Show marketing remark (612 chars)

    Investor opportunity! This fixer property located at 12959 N. Boron Ave., Boron, CA 93516 offers excellent potential for renovation, resale, or rental income. Situated on a spacious lot in a quiet desert community, this home is ideal for buyers looking to add value through repairs and upgrades.Property is being sold as-is with no repairs or credits. Perfect for cash buyers or hard money. Convenient location with access to local amenities and major roadways. Great opportunity for investors seeking their next project.Buyer to verify all information, permits, zoning, and square footage to their satisfaction.

  18. 2026-05-15
    price $109,900 612-char remark
    Show marketing remark (612 chars)

    Investor opportunity! This fixer property located at 12959 N. Boron Ave., Boron, CA 93516 offers excellent potential for renovation, resale, or rental income. Situated on a spacious lot in a quiet desert community, this home is ideal for buyers looking to add value through repairs and upgrades.Property is being sold as-is with no repairs or credits. Perfect for cash buyers or hard money. Convenient location with access to local amenities and major roadways. Great opportunity for investors seeking their next project.Buyer to verify all information, permits, zoning, and square footage to their satisfaction.

  19. 2026-05-15
    price $109,999 612-char remark
    Show marketing remark (612 chars)

    Investor opportunity! This fixer property located at 12959 N. Boron Ave., Boron, CA 93516 offers excellent potential for renovation, resale, or rental income. Situated on a spacious lot in a quiet desert community, this home is ideal for buyers looking to add value through repairs and upgrades.Property is being sold as-is with no repairs or credits. Perfect for cash buyers or hard money. Convenient location with access to local amenities and major roadways. Great opportunity for investors seeking their next project.Buyer to verify all information, permits, zoning, and square footage to their satisfaction.

  20. 2026-05-12
    status Pending Sale 615-char remark
    Show marketing remark (615 chars)

    Investor opportunity! This fixer property located at 12959 N. Boron Ave. , Boron, CA 93516 offers excellent potential for renovation, resale, or rental income. Situated on a spacious lot in a quiet desert community, this home is ideal for buyers looking to add value through repairs and upgrades. Property is being sold as-is with no repairs or credits. Perfect for cash buyers or hard money. Convenient location with access to local amenities and major roadways. Great opportunity for investors seeking their next project. Buyer to verify all information, permits, zoning, and square footage to their satisfaction.

  21. 2026-05-07
    soldstatus Closed Sale 615-char remark
    Show marketing remark (615 chars)

    Investor opportunity! This fixer property located at 12959 N. Boron Ave. , Boron, CA 93516 offers excellent potential for renovation, resale, or rental income. Situated on a spacious lot in a quiet desert community, this home is ideal for buyers looking to add value through repairs and upgrades. Property is being sold as-is with no repairs or credits. Perfect for cash buyers or hard money. Convenient location with access to local amenities and major roadways. Great opportunity for investors seeking their next project. Buyer to verify all information, permits, zoning, and square footage to their satisfaction.

  22. 2026-04-16
    historical Pending Accepting Backups 612-char remark
    Show marketing remark (612 chars)

    Investor opportunity! This fixer property located at 12959 N. Boron Ave., Boron, CA 93516 offers excellent potential for renovation, resale, or rental income. Situated on a spacious lot in a quiet desert community, this home is ideal for buyers looking to add value through repairs and upgrades.Property is being sold as-is with no repairs or credits. Perfect for cash buyers or hard money. Convenient location with access to local amenities and major roadways. Great opportunity for investors seeking their next project.Buyer to verify all information, permits, zoning, and square footage to their satisfaction.

  23. 2026-04-13
    status Pending
    Show marketing remark (612 chars)

    Investor opportunity! This fixer property located at 12959 N. Boron Ave., Boron, CA 93516 offers excellent potential for renovation, resale, or rental income. Situated on a spacious lot in a quiet desert community, this home is ideal for buyers looking to add value through repairs and upgrades.Property is being sold as-is with no repairs or credits. Perfect for cash buyers or hard money. Convenient location with access to local amenities and major roadways. Great opportunity for investors seeking their next project.Buyer to verify all information, permits, zoning, and square footage to their satisfaction.

  24. 2026-04-13
    status Pending Sale 615-char remark
    Show marketing remark (612 chars)

    Investor opportunity! This fixer property located at 12959 N. Boron Ave., Boron, CA 93516 offers excellent potential for renovation, resale, or rental income. Situated on a spacious lot in a quiet desert community, this home is ideal for buyers looking to add value through repairs and upgrades.Property is being sold as-is with no repairs or credits. Perfect for cash buyers or hard money. Convenient location with access to local amenities and major roadways. Great opportunity for investors seeking their next project.Buyer to verify all information, permits, zoning, and square footage to their satisfaction.

  25. 2026-04-13
    historical 612-char remark
    Show marketing remark (612 chars)

    Investor opportunity! This fixer property located at 12959 N. Boron Ave., Boron, CA 93516 offers excellent potential for renovation, resale, or rental income. Situated on a spacious lot in a quiet desert community, this home is ideal for buyers looking to add value through repairs and upgrades.Property is being sold as-is with no repairs or credits. Perfect for cash buyers or hard money. Convenient location with access to local amenities and major roadways. Great opportunity for investors seeking their next project.Buyer to verify all information, permits, zoning, and square footage to their satisfaction.

  26. 2026-01-29
    listed $135,000 Active
  27. 2026-01-28
    listed $135,000 Active 615-char remark
    Show marketing remark (615 chars)

    Investor opportunity! This fixer property located at 12959 N. Boron Ave. , Boron, CA 93516 offers excellent potential for renovation, resale, or rental income. Situated on a spacious lot in a quiet desert community, this home is ideal for buyers looking to add value through repairs and upgrades. Property is being sold as-is with no repairs or credits. Perfect for cash buyers or hard money. Convenient location with access to local amenities and major roadways. Great opportunity for investors seeking their next project. Buyer to verify all information, permits, zoning, and square footage to their satisfaction.

  28. 2026-01-23
    listed $135,000 Active 612-char remark
    Show marketing remark (612 chars)

    Investor opportunity! This fixer property located at 12959 N. Boron Ave., Boron, CA 93516 offers excellent potential for renovation, resale, or rental income. Situated on a spacious lot in a quiet desert community, this home is ideal for buyers looking to add value through repairs and upgrades.Property is being sold as-is with no repairs or credits. Perfect for cash buyers or hard money. Convenient location with access to local amenities and major roadways. Great opportunity for investors seeking their next project.Buyer to verify all information, permits, zoning, and square footage to their satisfaction.

ⓘ 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
$448 · $37/mo
Projected year-2 tax
$835 · $70/mo
Expected delta
+$387/yr (+$32/mo · 86.5%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone AE · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 8/10 Severe 7 d/yr ≥101°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 9 unhealthy d/yr today · 12 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
$19,850
− Mortgage interest
−$6,156
− Property taxes
−$448
− Insurance
−$5,668
− Repairs & maintenance
−$1,588
− Management
−$1,588
− Depreciation
−$3,197
Taxable income
$1,205
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$289
After-tax cash flow
$2,361/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
Muroc Joint Unified
NCES district ID
0626490
Math proficiency
22% ▼ -13.00%
Reading proficiency
39% ▼ -9.00%
Median HH income
$47,457
Composite
26.31/100
National rank
#7241
State rank
#340 of 517 in CA

Livability — Boron

Score
55/100
State rank
#857
US rank
#23452

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Boron, CA
City population
2,742
Population (ZIP)
2,742

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 0.69)
Race & ethnicity
White 43% Hispanic / Latino 35% Two or more races 20% Black 5% Native American 4% Asian 4%
Hispanic origin (detail)
Mexican 23% Dominican 5%
Common ancestry
Italian 6% Iranian 2% Slovak 1%
Foreign-born
8% · Canada
Languages at home
71% English-only · Spanish 26% Tagalog/Filipino 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
▼ -3.49%
Current HPI
296.934
Rent YoY
Metro
State GDP YoY
▲ 3.21%
F500 in state
116

Industry mix (Fortune 500 HQ in CA)

Industry F500 HQs Revenue

Price history

-18.6% since first listed
14 events — show timeline
  • 2026-05-15 Relisted CRMLS
  • 2026-05-15 Price Changed $109,900 CRMLS
  • 2026-05-15 Relisted FRESNOMLS
  • 2026-05-15 Price Changed $109,900 FRESNOMLS
  • 2026-05-15 Price Changed $109,999 FRESNOMLS
  • 2026-05-12 Pending CRMLS
  • 2026-05-07 Sold (MLS) CRMLS
  • 2026-04-16 Contingent FRESNOMLS
  • 2026-04-13 Pending GEMLS
  • 2026-04-13 Pending CRMLS
  • 2026-04-13 Delisted FRESNOMLS
  • 2026-01-29 Listed $135,000 GEMLS
  • 2026-01-28 Listed $135,000 CRMLS
  • 2026-01-23 Listed $135,000 FRESNOMLS

Property tax history

+4.7%/yr

Latest (2025): $448 · +0.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…