CashFlowRE
Sign in Sign up
37286 Canton Way
F Composite 34.88
Why this score? — see what drove the F 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).

  • ARV discount +7.5/15.0
  • Cash flow +7.4/30.0
  • Appreciation +6.0/10.0
  • Schools +3.4/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.5/10.0
  • DSCR +1.5/10.0

$191,500

37286 Canton Way · Caliente, CA 93518
2 bd · 2.0 ba · 1,152 sqft · Manufactured public records · 106 Days on market
Built 1989 20 ac lot ↓ 50% since listing

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

Listing remarks MLS

Priced to sell manufactured home and mobile home sitting on 20 acres tucked in the mountains of Twin Oaks! Property features include a stainless stove, ceiling fans, laundry room, water softener system, shared well, with the roof being installed approximately 9 years ago. Expand your living space and relax on the extended covered porch with breathtaking mountain and valley views! Detached over-sized shop has power and water at the exterior, perfect for storing vehicles, ATVs, tools and more. Extra storage space with three sheds, all with electricity, one can be used as a bonus room, equipped with a ceiling fan. Great opportunity to own two structures on one parcel in a private gated community. Located just off of the paved road for easy travels. Cash offers preferred. Call today for more information!

Key facts

  • Stainless stove
  • Laundry room
  • 20.37 acre lot

Tags

STAINLESS STOVELAUNDRY ROOMWATER SOFTENER SYSTEMEXTENDED COVERED PORCHMOUNTAIN AND VALLEY VIEWSDETACHED OVER-SIZED SHOP

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-bed/2.0-bath manufactured listed at $192k.

Deal economics

  • At list price, monthly cash flow is $-247 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $148k (22.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $125k (34.8% below list).
  • Recommended offer: $125k (34.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade F — affects rentability + tenant quality, not the cash-flow math above.
  • Kern High (urban): math 21% / reading 51% proficiency, ranked #860 of 1,400 in CA (top 61%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Piute Mountain Elementary (math 10% / reading 30%, grade F, #1,242 of 1,571 statewide, top 80%, 74 students, 70% FRL); Foothill High (reading 77%, 2,045 students, 90% FRL).
  • Zoned-school proficiency averages 20% at this address vs 36% district-wide (-16 pts) — the specific schools serving this property underperform the Kern High average; the district grade overstates school quality for this exact location.
  • Market conditions: 93 active listings in the ZIP; 3,244 units permitted in Kern County in 2024 (73 in 5+ unit buildings).

Forward outlook

  • In year one you build about $5k of equity ($1k loan paydown + $4k appreciation (2.1% local appreciation)).
  • Kern County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 7, paydown + projected appreciation supports a ~$34k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 106 days — a 9% lower offer ($174k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $33k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $124,866 (34.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 106 days. Have you received any prior offers? Is the seller open to a 35% concession, seller financing, or rate buy-down credit?
  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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  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
0.65%
Cap rate
4.75%
Cash-on-cash
-5.52%
DSCR
0.75
GRM
12.8

CMA / ARV

No comps found within radius.

Projected returns pro-forma

2.08% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
-0.6%
Equity multiple
0.97×
Total profit
$-1,827
Equity at exit
$76,368
10-year hold
IRR
3.7%
Equity multiple
1.51×
Total profit
$27,315
Equity at exit
$110,615

Cash invested: $53,620 (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 93518

Home prices YoY
0.6%
Active inventory
93
Price-to-rent
12.8×

Monthly cashflow live

Estimated rent
$1,249 medium interval (Pro) →
Mortgage (P&I)
$1,004
Tax from tax record
$149 /mo · $1,788/yr
Insurance
$80
HOA
$0
Vacancy / Maint / Mgmt
$262
Net cashflow
$-247

Break-even live

Break-even rent $1,561
Max offer price $147,942
Occupancy floor

Sensitivity live

Price -10% $-138 -5% $-192 +0% $-247 +5% $-301 +10% $-355
Rent -10% $-345 -5% $-296 +0% $-247 +5% $-197 +10% $-148
Rate -1.0pp $-150 -0.5pp $-198 base $-247 +0.5pp $-296 +1.0pp $-347

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
$47,875
Closing costs
$5,745
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 19 events

  1. 2026-06-21
    days on market $191,500 Active 106 DOM
  2. 2026-06-18
    days on market $191,500 Active 103 DOM
  3. 2026-06-17
    days on market $191,500 Active 102 DOM
  4. 2026-06-16
    days on market $191,500 Active 101 DOM
  5. 2026-06-15
    days on market $191,500 Active 100 DOM
  6. 2026-06-14
    days on market $191,500 Active 98 DOM
  7. 2026-06-13
    days on market $191,500 Active 97 DOM
  8. 2026-06-10
    days on market $191,500 Active 95 DOM
  9. 2026-06-09
    days on market $191,500 Active 94 DOM
  10. 2026-06-08
    days on market $191,500 Active 93 DOM
  11. 2026-06-07
    days on market $191,500 Active 92 DOM
  12. 2026-06-05
    pricedays on market $191,500 Active 89 DOM
  13. 2026-06-03
    days on market $224,900 Active 88 DOM
  14. 2026-06-03
    days on market $224,900 Active 87 DOM
  15. 2026-06-01
    days on market $224,900 Active 86 DOM
  16. 2026-05-31
    days on market $224,900 Active 85 DOM
  17. 2026-03-06
    listed $224,900 Active 811-char remark
    Show marketing remark (811 chars)

    Priced to sell manufactured home and mobile home sitting on 20 acres tucked in the mountains of Twin Oaks! Property features include a stainless stove, ceiling fans, laundry room, water softener system, shared well, with the roof being installed approximately 9 years ago. Expand your living space and relax on the extended covered porch with breathtaking mountain and valley views! Detached over-sized shop has power and water at the exterior, perfect for storing vehicles, ATVs, tools and more. Extra storage space with three sheds, all with electricity, one can be used as a bonus room, equipped with a ceiling fan. Great opportunity to own two structures on one parcel in a private gated community. Located just off of the paved road for easy travels. Cash offers preferred. Call today for more information!

  18. 2026-02-17
    listed $215,000 Active
  19. 2004-02-02
    soldstatus $450,000

ⓘ 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
$1,788 · $149/mo
Projected year-2 tax
$1,788 · $149/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 5/10 Major 7 d/yr ≥95°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 22 unhealthy d/yr today · 30 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
$14,984
− Mortgage interest
−$10,727
− Property taxes
−$1,788
− Insurance
−$958
− Repairs & maintenance
−$1,199
− Management
−$1,199
− Depreciation
−$5,571
Taxable loss
−$6,457
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,550
After-tax cash flow
$-1,409/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
Kern High
NCES district ID
0619540
Math proficiency
21% ▬ 0.00%
Reading proficiency
51% ▲ 2.00%
Median HH income
$49,686
Composite
33.68/100
National rank
#10443
State rank
#860 of 1400 in CA

Livability — Caliente

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
1,115

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
Predominantly White (86%)
Race & ethnicity
White 86% Two or more races 12% Hispanic / Latino 11%
Hispanic origin (detail)
Mexican 2% Cuban 3% Dominican 3%
Common ancestry
Lithuanian 5% Slovak 4% Serbian 2%
Foreign-born
6% · Canada, South Korea
Languages at home
90% English-only · Spanish 10%

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
▲ 2.08%
Current HPI
353.7648
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

-50.0% since first listed
3 events — show timeline
  • 2026-03-06 Listed $224,900 TAAR
  • 2026-02-17 Listed $215,000 GEMLS
  • 2004-02-02 Sold (Public Records) $450,000 Public Records

Property tax history

+4.0%/yr

Latest (2025): $1,788 · +2.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…