CashFlowRE
Sign in Sign up
285 FLORENCE Ln
B- Composite 69.66
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 +7.5/15.0
  • Rent growth +3.1/5.0
  • Livability +2.9/5.0
  • Appreciation +2.7/10.0
  • Condition / age +2.5/5.0
  • Schools +1.0/10.0

$75,000

285 FLORENCE Ln · Oildale, CA 93308
2 bd · 1.0 ba · 840 sqft · Manufactured public records · 110 Days on market
Built 1982 $89/sqft · 63% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Well-maintained 2-bedroom, 1-bath mobile home offering 840 sq ft of comfortable living space in the desirable Riverdale Village community. This home features a functional layout with inviting living areas, abundant natural light, and an efficient use of space throughout. Enjoy a gated yard that provides added privacy and room for outdoor relaxation, plus a large covered carport with ample parking. Riverdale Village offers wonderful community amenities, including a swimming pool and a fully equipped fitness center. The neighborhood is welcoming and designed for residents of all ages. Conveniently located near shopping, dining, and everyday essentials, this home combines comfort, community, and convenience.

Key facts

  • Fitness center
  • Covered carport
  • Community amenities

Tags

GATED YARDCOVERED CARPORTCOMMUNITY AMENITIESSWIMMING POOLFITNESS CENTERWELCOMING NEIGHBORHOOD

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/1.0-bath manufactured listed at $75k.

Deal economics

  • At list price, monthly cash flow is $586 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $75k).
  • Recommended offer: $68k (9.0% below list) — sets the bar for market timing.
  • Cap rate 15.7% 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.
  • Beardsley Elementary (suburban): math 7% / reading 18% proficiency, ranked #501 of 517 in CA (top 97%) — 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 (+2.2%/yr); 307 active listings in the ZIP; 35 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); 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 $519 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 $21k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 110 days — a 9% lower offer ($68k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 6→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $68,250 (9.0% below list)

Questions for the listing agent

  1. It's been on market 110 days. Have you received any prior offers? Is the seller open to a 9% 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
1.75%
Cap rate
15.67%
Cash-on-cash
33.49%
DSCR
2.49
GRM
4.7

CMA / ARV

ARV (median comp)
$46,130
List price
$75,000
Delta
62.58%
Verdict
OVERPRICED
Comps
6 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
287 Florence Ln 0.02mi 2/2.0 790 (-6%) 1mo $17,500 $22 84
269 Teakwood Ln 0.07mi 2/1.0 864 (+3%) 16mo $35,000 $41 79
144 Torrey Pine Ln 0.09mi 2/2.0 880 (+5%) 13mo $32,000 $36 73
281 Teakwood Ln 0.03mi 2/2.0 764 (-9%) 9mo $50,000 $65 72
324 Nita Ln 0.05mi 2/1.0 732 (-13%) 5mo $50,000 $68 72
5000 Pierce #19 0.44mi 2/1.5 860 (+2%) 10mo $7,500 $9 66
279 Teakwood Ln 0.04mi 2/1.5 720 (-14%) 16mo $75,000 $104 60
188 Kings Ln 0.09mi 2/1.0 720 (-14%) 20mo $61,000 $85 55
175 Kings Ln 0.06mi 3/2.0 (+1) 960 (+14%) 15mo $114,900 $120 52
166 Hickorywood Ln 0.10mi 2/1.0 720 (-14%) 24mo $62,000 $86 52

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
27.9%
Equity multiple
2.15×
Total profit
$24,132
Equity at exit
$11,183
10-year hold
IRR
34.9%
Equity multiple
4.09×
Total profit
$64,861
Equity at exit
$6,485

Cash invested: $21,000 (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
4.7×

Monthly cashflow live

Estimated rent
$1,316 high interval (Pro) →
Mortgage (P&I)
$393
Tax from tax record
$29 /mo · $346/yr
Insurance
$31
HOA
$0
Vacancy / Maint / Mgmt
$276
Net cashflow
$586

Break-even live

Break-even rent $574
Max offer price $75,000
Occupancy floor 50%

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
$18,750
Closing costs
$2,250
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 35 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
501 Belmont Ave Bakersfield, CA 1.0 1.0 1000 $625 $0.62 44d 1 0.22mi
627 Beardsley Ave Bakersfield, CA 3.0 1.0 967 $1,575 $1.63 44d 1 0.26mi
811 Beardsley Ave Bakersfield, CA 2.0 1.0 800 $1,295 $1.62 3d 1 0.26mi
117 Harris Dr Bakersfield, CA 2.0 1.0 560 $1,300 $2.32 19d 1 0.28mi
706 Huskey Dr Bakersfield, CA 2.0 1.0 832 $1,450 $1.74 44d 1 0.31mi
213 Oildale Dr Unit A Bakersfield, CA 2.0 2.0 928 $1,195 $1.29 3d 1 0.31mi
502 Beardsley Ave Unit T Bakersfield, CA 1.0 1.0 624 $950 $1.52 44d 1 0.37mi
327 McCord Ave Unit 6 Bakersfield, CA 3.0 1.0 1000 $1,500 $1.50 3d 1 0.48mi
819 Washington Ave Bakersfield, CA 2.0 1.0 767 $1,295 $1.69 3d 1 0.52mi
448 S Oildale Dr Bakersfield, CA 3.0 2.0 1080 $1,500 $1.39 3d 1 0.53mi
313 Beardsley Ave Unit 315 B Bakersfield, CA 1.0 1.0 550 $850 $1.55 3d 1 0.58mi
222 Moneta Ave Unit 222 Bakersfield, CA 3.0 2.0 1040 $1,700 $1.63 3d 1 0.61mi
419 Washington Ave Unit 417 Bakersfield, CA 3.0 2.0 975 $1,500 $1.54 3d 1 0.64mi
611 Wilson Ave Unit B Bakersfield, CA 2.0 1.0 750 $1,195 $1.59 44d 1 0.64mi
222 Harding Ave Unit B Bakersfield, CA 3.0 2.0 1100 $1,750 $1.59 3d 1 0.65mi
214 Beardsley Ave Unit 12 Bakersfield, CA 2.0 2.0 655 $1,095 $1.67 3d 1 0.67mi
214 Beardsley Ave Unit 11 Bakersfield, CA 1.0 1.0 650 $950 $1.46 3d 1 0.67mi
210 Beardsley Ave Unit 8 Bakersfield, CA 1.0 1.0 650 $895 $1.38 3d 1 0.69mi
901 Castaic Ave Bakersfield, CA 2.0 1.0 1076 $1,700 $1.58 3d 1 0.76mi
120 Harding Ave Unit D Bakersfield, CA 1.0 1.0 1000 $900 $0.90 3d 1 0.78mi
1405 Yosemite Dr Unit 1405 Bakersfield, CA 2.0 1.0 712 $1,100 $1.54 44d 1 0.80mi
611 Ann Arbor Dr Unit A Bakersfield, CA 1.0 1.0 650 $1,100 $1.69 44d 1 0.86mi
126 Wilson Ave Unit B Bakersfield, CA 1.0 1.0 650 $850 $1.31 14d 1 0.98mi
1319 Wilson Ave Apt E Bakersfield, CA 1.0 1.0 600 $850 $1.42 3d 1 1.07mi
214 E Belle Ave Unit A Bakersfield, CA 1.0 1.0 875 $1,250 $1.43 3d 1 1.08mi
3333 El Encanto Ct Bakersfield, CA 2.0 2.0 990 $1,595 $1.61 14d 1 1.09mi
3333 El Encanto Ct Bakersfield, CA 2.0 1.5 990 $1,495 $1.51 3d 1 1.09mi
415 Arvin St Bakersfield, CA 1.0 1.0 800 $1,000 $1.25 3d 1 1.11mi
1905 McCray St Bakersfield, CA 2.0 1.0 736 $1,450 $1.97 3d 1 1.13mi
1951 Golden State Ave Bakersfield, CA 1.0–3.0 1.0–2.5 1017 $1,445 $1.42 3d 2 1.21mi
411 Highland Dr Bakersfield, CA 2.0 1.0 1051 $1,650 $1.57 3d 1 1.25mi
615 W China Grade Loop Bakersfield, CA 1.0–2.0 1.0–2.0 875 $1,850 $2.11 3d 6 1.29mi
3817 K St Unit A Bakersfield, CA 2.0 1.0 763 $1,285 $1.68 3d 1 1.36mi
1201 40th St Bakersfield, CA 2.0–3.0 1.0–2.0 870 $1,075 $1.23 3d 1 1.41mi
2600 Park Meadows Dr Bakersfield, CA 1.0–2.0 1.0–2.0 864 $1,495 $1.73 3d 2 1.48mi

Listing history 15 events

  1. 2026-06-18
    days on market $75,000 Active 110 DOM
  2. 2026-06-17
    days on market $75,000 Active 109 DOM
  3. 2026-06-16
    days on market $75,000 Active 108 DOM
  4. 2026-06-15
    days on market $75,000 Active 107 DOM
  5. 2026-06-14
    days on market $75,000 Active 105 DOM
  6. 2026-06-10
    days on market $75,000 Active 102 DOM
  7. 2026-06-09
    days on market $75,000 Active 101 DOM
  8. 2026-06-08
    days on market $75,000 Active 100 DOM
  9. 2026-06-07
    days on market $75,000 Active 99 DOM
  10. 2026-06-05
    days on market $75,000 Active 96 DOM
  11. 2026-06-03
    days on market $75,000 Active 95 DOM
  12. 2026-06-03
    days on market $75,000 Active 94 DOM
  13. 2026-06-01
    days on market $75,000 Active 93 DOM
  14. 2026-05-31
    days on market $75,000 Active 92 DOM
  15. 2026-02-28
    listed $75,000 Active 714-char remark
    Show marketing remark (714 chars)

    Well-maintained 2-bedroom, 1-bath mobile home offering 840 sq ft of comfortable living space in the desirable Riverdale Village community. This home features a functional layout with inviting living areas, abundant natural light, and an efficient use of space throughout. Enjoy a gated yard that provides added privacy and room for outdoor relaxation, plus a large covered carport with ample parking. Riverdale Village offers wonderful community amenities, including a swimming pool and a fully equipped fitness center. The neighborhood is welcoming and designed for residents of all ages. Conveniently located near shopping, dining, and everyday essentials, this home combines comfort, community, and convenience.

ⓘ 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
$346 · $29/mo
Projected year-2 tax
$570 · $48/mo
Expected delta
+$224/yr (+$19/mo · 64.9%)

ⓘ 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 2/10 Low
  • 🌡 Heat 8/10 Severe 6 d/yr ≥105°F today · 16 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
$15,789
− Mortgage interest
−$4,201
− Property taxes
−$346
− Insurance
−$375
− Repairs & maintenance
−$1,263
− Management
−$1,263
− Depreciation
−$2,182
Taxable income
$6,160
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,478
After-tax cash flow
$5,555/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
Beardsley Elementary
NCES district ID
0604260
Math proficiency
7% ▼ -12.00%
Reading proficiency
18% ▼ -16.00%
Median HH income
$28,808
Composite
9.63/100
National rank
#9841
State rank
#501 of 517 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

1 event — show timeline
  • 2026-02-28 Listed $75,000 CRMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…