CashFlowRE
Sign in Sign up
8373 Ironwood Ave
C Composite 55.96
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 +12.3/15.0
  • Appreciation +10.0/10.0
  • DSCR +4.7/10.0
  • Rent growth +3.9/5.0
  • 1% rule +3.1/10.0
  • Condition / age +2.5/5.0
  • Livability +2.2/5.0
  • Schools +2.1/10.0

$255,999

8373 Ironwood Ave · California City, CA 93505
3 bd · 2.0 ba · 1,537 sqft · SingleFamily public records · 87 Days on market
Built 2006 9,583 sqft lot $167/sqft · 11% below area Est $287k · 11% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Nice home in a well surroundings of newer homes being built in the Area

Key facts

  • 9,583 sq ft lot
  • 2 garage spots
  • Built 2006

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 single-family listed at $256k.

Deal economics

  • At list price, monthly cash flow is $90 ($1k/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 $207k (19.1% below list).
  • Recommended offer: $207k (19.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.7% vs local median 5.2% in California City — meaningfully above typical; check what's discounted (condition, days-on-market, listing class) to confirm the premium yield is real.

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; 34 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 3,244 units permitted in Kern County in 2024 (73 in 5+ unit buildings).
  • This rent runs 42% of the median local income ($60k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $27k of equity ($2k loan paydown + $26k 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 $72k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 2, paydown + projected appreciation supports a ~$44k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 87 days — a 6% lower offer ($241k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 13y ago; this cycle's ask has dropped $24k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $71k; list at $256k implies a 261% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 6→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $206,976 (19.1% below list)

Questions for the listing agent

  1. It's been on market 87 days. Have you received any prior offers? Is the seller open to a 19% 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 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?
  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
0.81%
Cap rate
6.71%
Cash-on-cash
1.50%
DSCR
1.07
GRM
10.3

CMA / ARV

ARV (median comp)
$286,536
List price
$255,999
Delta
-10.66%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8348 Lime 0.18mi 3/2.0 1,537 (0%) 1mo $265,150 $173 91
8348 Fernwood Ave 0.19mi 3/2.0 1,577 (+3%) 1mo $255,000 $162 86
20312 Graham St 0.30mi 3/2.0 1,514 (-2%) 0mo $315,000 $208 83
8400 Dogwood Ave 0.31mi 3/2.0 1,535 (-0%) 3mo $300,000 $195 83
7881 Fernwood 0.52mi 3/2.0 1,468 (-4%) 1mo $269,900 $184 68
8873 Holly 0.53mi 3/2.0 1,639 (+7%) 0mo $260,000 $159 64
8225 Peach Ave 0.41mi 3/4.0 1,629 (+6%) 0mo $335,000 $206 63
8485 Tamarack Ave 0.56mi 3/2.0 1,377 (-10%) 0mo $205,000 $149 56
8633 Hickory Dr 0.34mi 4/2.0 (+1) 1,731 (+13%) 2mo $355,000 $205 56
8038 Hemlock Ave 0.35mi 4/2.0 (+1) 1,744 (+14%) 1mo $256,250 $147 56
20925 79th St 0.71mi 4/2.0 (+1) 1,600 (+4%) 3mo $331,500 $207 53
20300 89th St 0.55mi 4/2.0 (+1) 1,731 (+13%) 2mo $334,000 $193 47

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

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

5-year hold
IRR
26.1%
Equity multiple
3.10×
Total profit
$150,246
Equity at exit
$230,624
10-year hold
IRR
23.5%
Equity multiple
7.27×
Total profit
$449,467
Equity at exit
$497,350

Cash invested: $71,680 (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
10.3×

Monthly cashflow live

Estimated rent
$2,070 high interval (Pro) →
Mortgage (P&I)
$1,342
Tax from tax record
$96 /mo · $1,157/yr
Insurance
$107
HOA
$0
Vacancy / Maint / Mgmt
$435
Net cashflow
$90

Break-even live

Break-even rent $1,956
Max offer price $255,999
Occupancy floor 91%

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
$64,000
Closing costs
$7,680
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 34 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
20673 Medio St California City, CA 3.0 2.0 1690 $2,075 $1.23 23d 1 0.24mi
20312 Dean Ct California City, CA 3.0 2.0 1742 $1,975 $1.13 14d 1 0.24mi
8160 Kalmia Ave California City, CA 3.0 2.0 1277 $1,795 $1.41 23d 1 0.27mi
20300 Graham St California City, CA 4.0 2.5 2016 $2,150 $1.07 23d 1 0.30mi
8100 Fernwood Ave California City, CA 3.0 2.0 1336 $1,850 $1.38 23d 1 0.31mi
20425 81st St California City, CA 4.0 3.0 2215 $2,900 $1.31 18d 1 0.33mi
8648 Lime Ave California City, CA 3.0 2.0 1459 $2,400 $1.64 23d 1 0.34mi
8560 Nipa Ave California City, CA 3.0 2.0 1309 $1,850 $1.41 14d 1 0.35mi
20321 88th St California City, CA 3.0 2.0 1176 $2,100 $1.79 23d 1 0.43mi
8651 S Loop Blvd California City, CA 2.0 1.0 1050 $1,650 $1.57 3d 1 0.43mi
8801 S Loop Blvd California City, CA 3.0 2.0 1537 $2,600 $1.69 23d 1 0.47mi
20961 83rd St Unit 6 California City, CA 2.0 2.0 1100 $1,300 $1.18 23d 1 0.50mi
20001 Airway Blvd California City, CA 3.0 2.0 1050 $2,400 $2.29 23d 1 0.55mi
8848 Oleander Ave California City, CA 3.0 2.0 1302 $1,900 $1.46 23d 1 0.59mi
8312 Tamarack Ave California City, CA 3.0 2.0 1539 $1,900 $1.23 23d 1 0.62mi
8512 Tamarack Ave California City, CA 3.0 2.0 1502 $1,875 $1.25 23d 1 0.63mi
8449 Viburnum Ave California City, CA 3.0 2.0 1218 $1,695 $1.39 2d 1 0.69mi
8173 Viburnum Ave California City, CA 3.0 2.0 1482 $2,150 $1.45 2d 1 0.71mi
8124 Underwood Ave California City, CA 3.0 2.0 1507 $1,850 $1.23 23d 1 0.72mi
8260 Viburnum Ave California City, CA 3.0 2.0 1338 $2,000 $1.49 2d 1 0.73mi
21032 79th St California City, CA 4.0 2.0 1228 $2,100 $1.71 23d 1 0.76mi
9213 Holly Ave California City, CA 3.0 2.0 1339 $1,900 $1.42 3d 1 0.87mi
8816 Fuchsia Ave Unit PASSTHROUGH B California City, CA 2.0 2.0 1077 $1,550 $1.44 14d 1 0.91mi
9000 Underwood Ave California City, CA 3.0 2.0 1540 $1,900 $1.23 23d 1 0.92mi
9225 Peach Ave Unit A California City, CA 3.0 2.0 1275 $1,950 $1.53 23d 1 0.97mi
21231 Corwin St California City, CA 3.0 2.0 1632 $2,500 $1.53 23d 1 0.99mi
7733 Walpole Ave Unit A California City, CA 3.0 2.0 1600 $2,000 $1.25 23d 1 1.01mi
7343 Dogwood Ave California City, CA 3.0 2.0 1301 $2,250 $1.73 23d 1 1.07mi
8849 Glade Ave California City, CA 3.0 2.0 1586 $2,380 $1.50 10d 1 1.10mi
7317 California City Blvd California City, CA 3.0 1.5 1228 $1,725 $1.40 18d 1 1.18mi
9610 Oleander Ave Unit A California City, CA 2.0 1.0 1300 $1,575 $1.21 23d 1 1.24mi
8307 Charles Pl California City, CA 3.0 2.0 1498 $1,750 $1.17 14d 1 1.44mi
8332 Rea Ave California City, CA 4.0 3.0 1861 $2,500 $1.34 3d 1 1.46mi
7113 Victor Pl Unit B California City, CA 3.0 2.5 1240 $1,600 $1.29 23d 1 1.48mi

Listing history 22 events

  1. 2026-06-18
    days on market $255,999 Active 87 DOM
  2. 2026-06-17
    days on market $255,999 Active 86 DOM
  3. 2026-06-16
    days on market $255,999 Active 85 DOM
  4. 2026-06-15
    days on market $255,999 Active 84 DOM
  5. 2026-06-14
    days on market $255,999 Active 82 DOM
  6. 2026-06-13
    days on market $255,999 Active 81 DOM
  7. 2026-06-09
    days on market $255,999 Active 79 DOM
  8. 2026-06-08
    days on market $255,999 Active 78 DOM
  9. 2026-06-07
    days on market $255,999 Active 77 DOM
  10. 2026-06-05
    days on market $255,999 Active 74 DOM
  11. 2026-06-03
    days on market $255,999 Active 73 DOM
  12. 2026-06-03
    days on market $255,999 Active 72 DOM
  13. 2026-06-01
    days on market $255,999 Active 71 DOM
  14. 2026-05-31
    days on market $255,999 Active 70 DOM
  15. 2026-05-19
    status Pending 71-char remark
    Show marketing remark (71 chars)

    Nice home in a well surroundings of newer homes being built in the Area

  16. 2026-04-15
    price $255,999 71-char remark
    Show marketing remark (71 chars)

    Nice home in a well surroundings of newer homes being built in the Area

  17. 2026-03-12
    listed $279,888 Active 71-char remark
    Show marketing remark (71 chars)

    Nice home in a well surroundings of newer homes being built in the Area

  18. 2013-06-07
    soldstatus $71,000 292-char remark
    Show marketing remark (292 chars)

    Short Sale and subject to bank approval. List pice not guaranteed. Beautiful home in a quiet area. 3 bedroom, 2 baths with a cozy firepleace in the living. Covered patio and fenced yard. Natural gas and septic. Short sale. Sales price must be approved by mortgage lender. Approved short sale.

  19. 2013-06-07
    soldstatus $71,000
    Show marketing remark (292 chars)

    Short Sale and subject to bank approval. List pice not guaranteed. Beautiful home in a quiet area. 3 bedroom, 2 baths with a cozy firepleace in the living. Covered patio and fenced yard. Natural gas and septic. Short sale. Sales price must be approved by mortgage lender. Approved short sale.

  20. 2013-01-02
    listed $70,000 292-char remark
    Show marketing remark (292 chars)

    Short Sale and subject to bank approval. List pice not guaranteed. Beautiful home in a quiet area. 3 bedroom, 2 baths with a cozy firepleace in the living. Covered patio and fenced yard. Natural gas and septic. Short sale. Sales price must be approved by mortgage lender. Approved short sale.

  21. 2006-08-30
    soldstatus $220,000
  22. 2005-08-03
    soldstatus $25,000

ⓘ 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
$1,157 · $96/mo
Projected year-2 tax
$1,946 · $162/mo
Expected delta
+$788/yr (+$66/mo · 68.1%)

ⓘ 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 · 15 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
$24,837
− Mortgage interest
−$14,340
− Property taxes
−$1,157
− Insurance
−$1,280
− Repairs & maintenance
−$1,987
− Management
−$1,987
− Depreciation
−$7,447
Taxable loss
−$3,361
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$807
After-tax cash flow
$1,881/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

+924.0% since first listed
8 events — show timeline
  • 2026-05-19 Pending AVMLS
  • 2026-04-15 Price Changed $255,999 AVMLS
  • 2026-03-12 Listed $279,888 AVMLS
  • 2013-06-07 Sold (Public Records) $71,000 Public Records
  • 2013-06-07 Sold (MLS) $71,000 AVMLS
  • 2013-01-02 Listed $70,000 AVMLS
  • 2006-08-30 Sold (Public Records) $220,000 Public Records
  • 2005-08-03 Sold (Public Records) $25,000 Public Records

Property tax history

+1.4%/yr

Latest (2025): $1,157 · -4.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…