CashFlowRE
Sign in Sign up
112 Lucard St
C- Composite 50.76
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).

  • ARV discount +14.9/15.0
  • Cash flow +13.7/30.0
  • Rent growth +5.0/5.0
  • 1% rule +4.8/10.0
  • DSCR +4.1/10.0
  • Schools +3.1/10.0
  • Livability +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$92,500

112 Lucard St · Taft, CA 93268
1 bd · 1.0 ba · 589 sqft · SingleFamily public records · 6 Days on market
Built 1925 3,049 sqft lot Est $111k · 16% under

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

Listing remarks

Investors Special!Cute 1-bedroom, 1 bath home with great potnetial!This property needs some TLC but offers an excellent opportunity for investors, first-time buyers, or anyone looking to create their own cozy space. Ideal as a starter home for a small family. Conviently located close to schools , shopping and evertday amenities. Bring your vision and make this property shine!Don't miss the affordable opportunity - schedule your showing today !

Key facts

  • 3,049 sq ft lot
  • Built 1925
  • Listed 6 days

Property features AI

Finance

  • Other: Lot is approximately 0.07 acre; Subdivision: Southern Pacific La; Cross street: 2nd

Exterior

  • Parking: Uncovered parking
  • Utilities: Public water; Sewer
  • Home design: Single-family residence (R1 zoning)
  • Construction: Composition roof
  • Exterior features: Uncovered patio; Vacant occupant status

Interior

  • Bathrooms: 1 full bathroom
  • Heating & cooling: Evaporative cooling; Floor/wall heating
  • Interior features: Evaporative cooling; Floor/wall heaters; No fireplace

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 1-bed/1.0-bath single-family listed at $92k.

Deal economics

  • At list price, monthly cash flow is $6 ($73/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 $91k (1.9% below list).
  • Recommended offer: $91k (1.9% below list) — sets the bar for 1% rule.
  • Cap rate 6.4% vs local median 3.3% in Taft — 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 53/100 on livability (#945 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: cost of living C-, employment D+, crime F.
  • Taft City (town): math 28% / reading 39% proficiency, ranked #946 of 1,400 in CA (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 67% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Roosevelt Elementary (math 24% / reading 24%, grade F, #973 of 1,571 statewide, top 73%, 475 students, 89% FRL); Lincoln Junior High (math 75% / reading 75%, grade A, #25 of 498 statewide, top 6%, 795 students, 89% FRL); Taft Union High (math 8% / reading 47%, grade F, #785 of 1,170 statewide, top 67%, 1,102 students, 59% FRL).
  • Market conditions: Rents rising fast (+13.6%/yr); 125 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 $640 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

  • Only 6 days on market — expect competitive offers; lowballing is unlikely to land.
  • Current owner paid $56k; list at $92k implies a 64% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1925 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 5→12/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $90,752 (1.9% below list)

Questions for the listing agent

  1. Built in 1925 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  4. 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?
  5. 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.
  6. 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.
  7. 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
0.98%
Cap rate
6.37%
Cash-on-cash
0.28%
DSCR
1.01
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$110,732
Comps found
6
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
112 Lucard St 0.00mi 1/1.0 589 (0%) 0mo $90,000 $153 100
406 5th St 0.31mi 2/1.0 (+1) 612 (+4%) 11mo $115,000 $188 64
325 Lucard St 0.21mi 1/1.0 507 (-14%) 17mo $108,000 $213 53
505 5th St 0.33mi 1/1.0 512 (-13%) 17mo $48,000 $94 49
218 Warren St 0.22mi 2/1.0 (+1) 660 (+12%) 20mo $154,500 $234 48
1016 Buena Vista St 0.72mi 2/1.0 (+1) 646 (+10%) 4mo $60,000 $93 42

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
-9.8%
Equity multiple
0.62×
Total profit
$-9,746
Equity at exit
$13,792
10-year hold
IRR
5.9%
Equity multiple
1.54×
Total profit
$14,077
Equity at exit
$7,998

Cash invested: $25,900 (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 93268

Home prices YoY
-29.6%
Rents YoY
13.6%
Active inventory
125
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$908 medium interval (Pro) →
Mortgage (P&I)
$485
Tax from tax record
$187 /mo · $2,247/yr
Insurance
$39
HOA
$0
Vacancy / Maint / Mgmt
$191
Net cashflow
$6

Break-even live

Break-even rent $900
Max offer price $92,500
Occupancy floor 94%

Sensitivity live

Price -10% $58 -5% $32 +0% $6 +5% $-20 +10% $-46
Rent -10% $-66 -5% $-30 +0% $6 +5% $42 +10% $78
Rate -1.0pp $53 -0.5pp $30 base $6 +0.5pp $-18 +1.0pp $-42

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
$23,125
Closing costs
$2,775
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
155 1/2 North St Unit C Taft, CA 1.0 1.0 644 $875 $1.36 4d 1 0.18mi
319 1/2 San Emidio St Apt B Taft, CA 1.0 1.0 700 $900 $1.29 12d 1 0.22mi

Listing history 6 events

  1. 2026-06-09
    status $92,500 Pending 6 DOM
  2. 2026-06-08
    days on market $92,500 Active 6 DOM
  3. 2026-06-07
    days on market $92,500 Active 5 DOM
  4. 2026-06-05
    days on market $92,500 Active 2 DOM
  5. 2026-06-03
    remarks 447-char remark
  6. 2026-06-03
    listed $92,500 Active 1 DOM

ⓘ 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
$2,247 · $187/mo
Projected year-2 tax
$2,247 · $187/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 7/10 Severe
  • 🌡 Heat 8/10 Severe 5 d/yr ≥102°F today · 12 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 18 unhealthy d/yr today · 22 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
$10,890
− Mortgage interest
−$5,181
− Property taxes
−$2,247
− Insurance
−$462
− Repairs & maintenance
−$871
− Management
−$871
− Depreciation
−$2,691
Taxable loss
−$1,434
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$344
After-tax cash flow
$417/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
Taft City
NCES district ID
0638700
Math proficiency
28% ▲ 2.00%
Reading proficiency
39% ▲ 2.00%
Median HH income
$42,498
Composite
31.06/100
National rank
#11302
State rank
#946 of 1400 in CA

Livability — Taft

Score
53/100
State rank
#945
US rank
#24400

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
Taft, CA
County
Kern County · 710,371 people
City population
16,963
Metro
Bakersfield, CA
Population (ZIP)
16,963
Household income
$57,778
Rent vs Own
49.8% rent · 50.2% own
Severe rent burden
819.0

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
Majority White (51%)
Race & ethnicity
White 51% Hispanic / Latino 44% Two or more races 14%
Hispanic origin (detail)
Mexican 42%
Common ancestry
Slovak 2% Italian 1% Portuguese 1%
Foreign-born
16% · Canada
Languages at home
65% English-only · Spanish 34%

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
▼ -124.10%
Current HPI
295.2655
Rent YoY
▲ 13.62%
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

+63.7% since first listed
2 events — show timeline
  • 2026-06-02 Listed $92,500 GEMLS
  • 2004-12-23 Sold (Public Records) $56,500 Public Records

Property tax history

+8.2%/yr

Latest (2025): $2,247 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…