CashFlowRE
Sign in Sign up
8711 Aspen
D Composite 41.54
Why this score? — see what drove the D 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).

  • Appreciation +10.0/10.0
  • ARV discount +8.9/15.0
  • Cash flow +8.1/30.0
  • Rent growth +3.9/5.0
  • Condition / age +2.5/5.0
  • Livability +2.2/5.0
  • DSCR +2.1/10.0
  • Schools +2.1/10.0
  • 1% rule +1.8/10.0

$235,000

8711 Aspen · California City, CA 93505
3 bd · 1.0 ba · 984 sqft · SingleFamily public records · 53 Days on market
Built 1959 9,664 sqft lot $239/sqft · at area comps Est $242k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to 8711 Aspen Ave, this inviting home features three spacious bedrooms, ideal for families or those seeking extra space for a home office or guest accommodations. The well-appointed bathroom is designed with functionality in mind, ensuring convenience for daily living. The heart of this home is its brand-new kitchen, complete with contemporary finishes. The title floor throughout the main living areas adds a touch of elegance while ensuring easy maintenance. With numerous upgrades throughout, including fresh interior paint, this property is move-in ready, allowing you to settle in without the hassle of renovations.

Key facts

  • Move-in ready
  • Brand-new kitchen
  • Fresh interior paint

Tags

BRAND-NEW KITCHENFRESH INTERIOR PAINTMOVE-IN READY

Property features AI

Finance

  • Other: Single-unit property; No accessory dwelling unit (ADU)
  • HOA & community: Rural community

Exterior

  • Parking: One garage space; One total parking space
  • Utilities: Public/District water; Septic (type unknown)
  • Home design: Attached house; One story
  • Construction: Structure: House; Year built reported from public records; Two or more common walls
  • Exterior features: No pool; Irregular-shaped lot; Lot size reported from assessor's data (6500–9999)

Interior

  • Bedrooms: One main-level bedroom
  • Bathrooms: One full bathroom
  • Heating & cooling: Evaporative cooling
  • Interior features: Single-level living; Ground-level entry; All bedrooms located on the main level
  • Laundry & utility: Laundry area in the kitchen; Laundry available

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 $235k.

Deal economics

  • At list price, monthly cash flow is $-232 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $194k (17.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $159k (32.4% below list).
  • Recommended offer: $159k (32.4% below list) — sets the bar for 1% rule.

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; 24 comparable units currently listed for rent nearby; rentals at typical pace (median 24d 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 32% 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 $25k of equity ($2k loan paydown + $24k appreciation (10.0% local appreciation)).
  • Kern County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$40k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($228k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 10y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $130k; list at $235k implies a 81% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1959 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: extreme-heat days projected 6→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $158,889 (32.4% 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 53 days. Have you received any prior offers? Is the seller open to a 32% concession, seller financing, or rate buy-down credit?
  3. Built in 1959 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.68%
Cap rate
5.11%
Cash-on-cash
-4.23%
DSCR
0.81
GRM
12.3

CMA / ARV

ARV (median comp)
$242,440
List price
$235,000
Delta
-3.07%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8757 N Loop Blvd 0.40mi 3/1.0 990 (+1%) 1mo $209,000 $211 79
8651 S South Loop Boulevard Blvd 0.18mi 2/1.0 (-1) 1,050 (+7%) 8mo $143,280 $136 68
8037 Walpole Ave 0.72mi 3/1.0 1,012 (+3%) 1mo $153,000 $151 61
20360 86th St 0.55mi 3/1.0 1,008 (+2%) 11mo $226,500 $225 61
20661 91st St 0.51mi 2/1.0 (-1) 1,018 (+4%) 6mo $212,834 $209 60
8900 Manzanita Ave 0.75mi 3/1.0 984 (0%) 9mo $215,000 $218 58
9037 Xavier Ave 0.41mi 2/1.0 (-1) 920 (-6%) 9mo $200,000 $217 57
20837 87th St 0.11mi 3/1.0 1,100 (+12%) 23mo $270,000 $245 56
8318 Quezon Ave 0.54mi 3/1.0 1,000 (+2%) 22mo $270,000 $270 54

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
21.9%
Equity multiple
2.78×
Total profit
$117,150
Equity at exit
$211,707
10-year hold
IRR
20.2%
Equity multiple
6.55×
Total profit
$365,490
Equity at exit
$456,553

Cash invested: $65,800 (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
12.3×

Monthly cashflow live

Estimated rent
$1,589 high interval (Pro) →
Mortgage (P&I)
$1,232
Tax from tax record
$157 /mo · $1,886/yr
Insurance
$98
HOA
$0
Vacancy / Maint / Mgmt
$334
Net cashflow
$-232

Break-even live

Break-even rent $1,883
Max offer price $193,979
Occupancy floor

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
$58,750
Closing costs
$7,050
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 24 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
8712 California City Blvd Unit 2 California City, CA 2.0 1.5 715 $1,150 $1.61 23d 1 0.03mi
8709 Xavier Ave Unit 3 California City, CA 2.0 1.0 900 $1,500 $1.67 14d 1 0.14mi
8651 S Loop Blvd California City, CA 2.0 1.0 1050 $1,650 $1.57 3d 1 0.18mi
8655 N Loop Blvd Unit A California City, CA 2.0 1.0 850 $1,800 $2.12 23d 1 0.21mi
8531 Columbine Ave Unit B California City, CA 2.0 2.0 1000 $1,300 $1.30 14d 1 0.23mi
8816 Fuchsia Ave Unit PASSTHROUGH B California City, CA 2.0 2.0 1077 $1,550 $1.44 14d 1 0.32mi
20912 83rd St Unit C California City, CA 2.0 1.0 784 $1,150 $1.47 23d 1 0.38mi
20961 83rd St Unit 6 California City, CA 2.0 2.0 1100 $1,300 $1.18 23d 1 0.40mi
8318 Dogbane Ave Unit F California City, CA 2.0 1.0 880 $1,350 $1.53 23d 1 0.47mi
21113 Nemophilia St Unit C California City, CA 2.0 1.0 761 $1,250 $1.64 23d 1 0.49mi
21411 Hacienda Blvd Unit D California City, CA 2.0 2.0 898 $1,475 $1.64 23d 1 0.72mi
9387 N Loop Blvd California City, CA 2.0 1.0 807 $1,150 $1.43 23d 1 0.84mi
20001 Airway Blvd California City, CA 3.0 2.0 1050 $2,400 $2.29 23d 1 0.92mi
7819 Walpole Ave California City, CA 2.0 1.0 900 $1,399 $1.55 23d 1 0.94mi
21001 Berry St Unit 5 California City, CA 2.0 1.0 890 $1,150 $1.29 23d 1 1.06mi
7617 California City Blvd Apt B California City, CA 2.0 1.0 894 $1,225 $1.37 3d 1 1.09mi
9749 N Loop Blvd California City, CA 2.0 1.0 900 $1,350 $1.50 11d 1 1.20mi
9749 N Loop Blvd California City, CA 2.0 1.0 900 $1,350 $1.50 23d 1 1.20mi
9749 N Loop Blvd California City, CA 2.0 1.0 900 $1,350 $1.50 3d 1 1.20mi
9817 N Loop Blvd California City, CA 2.0 1.5 850 $1,075 $1.26 2d 1 1.25mi
9825 N Loop Blvd Unit B California City, CA 2.0 1.0 883 $1,350 $1.53 19d 1 1.26mi
9848 Sally Ave Unit 2 California City, CA 2.0 1.0 980 $1,495 $1.53 23d 1 1.31mi
9933 N Loop Blvd Unit B California City, CA 2.0 2.0 895 $1,875 $2.09 23d 1 1.36mi
21306 Bancroft Ct California City, CA 2.0 2.0 906 $1,800 $1.99 3d 1 1.42mi

Listing history 50 events

  1. 2026-06-18
    days on market $235,000 Active 53 DOM
  2. 2026-06-17
    days on market $235,000 Active 52 DOM
  3. 2026-06-16
    days on market $235,000 Active 51 DOM
  4. 2026-06-15
    days on market $235,000 Active 50 DOM
  5. 2026-06-14
    days on market $235,000 Active 48 DOM
  6. 2026-06-13
    days on market $235,000 Active 47 DOM
  7. 2026-06-10
    days on market $235,000 Active 45 DOM
  8. 2026-06-09
    days on market $235,000 Active 44 DOM
  9. 2026-06-08
    days on market $235,000 Active 43 DOM
  10. 2026-06-07
    days on market $235,000 Active 42 DOM
  11. 2026-06-05
    days on market $235,000 Active 39 DOM
  12. 2026-06-03
    days on market $235,000 Active 38 DOM
  13. 2026-06-03
    days on market $235,000 Active 37 DOM
  14. 2026-06-01
    days on market $235,000 Active 36 DOM
  15. 2026-05-31
    days on market $235,000 Active 35 DOM
  16. 2026-04-26
    listed $235,000 Active 629-char remark
  17. 2026-04-09
    listed $235,000 Active 630-char remark
    Show marketing remark (630 chars)

    Welcome to 8711 Aspen Ave, this inviting home features three spacious bedrooms, ideal for families or those seeking extra space for a home office or guest accommodations. The well-appointed bathroom is designed with functionality in mind, ensuring convenience for daily living. The heart of this home is its brand-new kitchen, complete with contemporary finishes. The title floor throughout the main living areas adds a touch of elegance while ensuring easy maintenance. With numerous upgrades throughout, including fresh interior paint, this property is move-in ready, allowing you to settle in without the hassle of renovations.

  18. 2022-07-22
    historical
  19. 2022-06-06
    listed $225,000 Active
  20. 2021-03-09
    soldstatus $129,999 Closed
  21. 2021-03-09
    soldstatus $130,000
  22. 2021-02-05
    price $129,999
  23. 2021-02-05
    price $129,900
  24. 2021-02-02
    price $129,000
  25. 2021-01-01
    listed $120,000 Active
  26. 2020-08-13
    historical
  27. 2020-03-24
    status Active
  28. 2020-03-17
    status Pending
  29. 2020-03-06
    price $110,000
  30. 2020-02-24
    price $105,000
  31. 2020-02-07
    price $110,000
  32. 2020-02-07
    price $119,000
  33. 2020-02-07
    price $114,900
  34. 2020-02-06
    listed $110,000 Active
  35. 2018-06-11
    soldstatus $65,000 Closed
  36. 2018-06-11
    soldstatus $65,000 Closed Sale
  37. 2018-06-05
    soldstatus $65,000
  38. 2018-05-10
    status Pending Sale
  39. 2018-05-10
    status Pending
  40. 2018-04-12
    listed $65,000 Active
  41. 2017-12-27
    historical
  42. 2017-12-26
    status Pending Sale
  43. 2017-12-26
    status Pending
  44. 2017-12-26
    historical
  45. 2017-10-30
    price $70,000
  46. 2017-10-30
    price $70,000
  47. 2017-07-27
    listed $74,900 Active
  48. 2017-07-27
    listed $74,900 Active
  49. 2016-12-13
    historical
  50. 2016-12-13
    historical

ⓘ 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
$1,886 · $157/mo
Projected year-2 tax
$1,886 · $157/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 1/10 Low
  • 🌡 Heat 8/10 Severe 6 d/yr ≥101°F today · 17 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
$19,067
− Mortgage interest
−$13,164
− Property taxes
−$1,886
− Insurance
−$1,175
− Repairs & maintenance
−$1,525
− Management
−$1,525
− Depreciation
−$6,836
Taxable loss
−$7,045
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,691
After-tax cash flow
$-1,096/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

+244.0% since first listed
39 events — show timeline
  • 2026-06-19 Price Changed $215,000 AVMLS
  • 2026-06-19 Price Changed $215,000 CRMLS
  • 2026-04-26 Listed $235,000 CRMLS
  • 2026-04-09 Listed $235,000 AVMLS
  • 2022-07-22 Listing Removed CRMLS
  • 2022-06-06 Listed $225,000 CRMLS
  • 2021-03-09 Sold (Public Records) $130,000 Public Records
  • 2021-03-09 Sold (MLS) $129,999 AVMLS
  • 2021-02-05 Price Changed $129,999 AVMLS
  • 2021-02-05 Price Changed $129,900 AVMLS
  • 2021-02-02 Price Changed $129,000 AVMLS
  • 2021-01-01 Listed $120,000 AVMLS
  • 2020-08-13 Listing Removed AVMLS
  • 2020-03-24 Relisted AVMLS
  • 2020-03-17 Pending AVMLS
  • 2020-03-06 Price Changed $110,000 AVMLS
  • 2020-02-24 Price Changed $105,000 AVMLS
  • 2020-02-07 Price Changed $110,000 AVMLS
  • 2020-02-07 Price Changed $119,000 AVMLS
  • 2020-02-07 Price Changed $114,900 AVMLS
  • 2020-02-06 Listed $110,000 AVMLS
  • 2018-06-11 Sold (MLS) $65,000 AVMLS
  • 2018-06-11 Sold (MLS) $65,000 CRMLS
  • 2018-06-05 Sold (Public Records) $65,000 Public Records
  • 2018-05-10 Pending CRMLS
  • 2018-05-10 Pending AVMLS
  • 2018-04-12 Listed $65,000 AVMLS
  • 2017-12-27 Listing Removed AVMLS
  • 2017-12-26 Pending CRMLS
  • 2017-12-26 Pending AVMLS
  • 2017-12-26 Listing Removed CRMLS
  • 2017-10-30 Price Changed $70,000 AVMLS
  • 2017-10-30 Price Changed $70,000 CRMLS
  • 2017-07-27 Listed $74,900 CRMLS
  • 2017-07-27 Listed $74,900 AVMLS
  • 2016-12-13 Listing Removed AVMLS
  • 2016-12-13 Listing Removed CRMLS
  • 2016-07-20 Listed $62,500 AVMLS
  • 2016-07-19 Listed $62,500 CRMLS

Property tax history

+12.4%/yr

Latest (2025): $1,886 · -5.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…