CashFlowRE
Sign in Sign up
162 Love Ln
D+ Composite 49.3
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).

  • Cash flow +13.6/30.0
  • 1% rule +10.0/10.0
  • ARV discount +8.3/15.0
  • DSCR +4.1/10.0
  • Rent growth +3.1/5.0
  • Livability +2.9/5.0
  • Appreciation +2.7/10.0
  • Condition / age +2.5/5.0
  • Schools +2.1/10.0

$48,500

162 Love Ln · Oildale, CA 93308
2 bd · 2.0 ba · 784 sqft · Manufactured public records · 22 Days on market
Built 1987 $62/sqft · at area comps Est $49k · at est. $795/mo HOA · 55% of rent

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

Listing remarks MLS

Don't miss this cozy manufactured home in the very desired Highland Knolls 55+ Mobile Estates located in the Northwest. This 2-bedroom, 1-bath home features some tasteful updates in the kitchen and bathroom and located on a desirable corner lot. Enjoy an active lifestyle with fantastic community amenities such as a pool, recreation center with a pool table, exercise equipment and a Library. Washing machine, dryer, and refrigerator included for your convenience. Monthly space rent is approx. $675.and water/trash/sewer is approx. $82.20. Sold As-Is, Cash Only.

Key facts

  • Recent remodeling
  • Fruit trees
  • Corner lot

Tags

CORNER LOTRECENT REMODELINGFRUIT TREESRECREATION CENTER

Property features AI

Finance

  • Other: Neighborhood: Highland Knolls; Directions available: N. Chester past Merle Haggard/Manor to first turn (at Baptist Church), left to Tennis Courts, follow around up to the Clubhouse; on the south corner of Love Lane
  • HOA & community: Highland Knolls HOA; HOA fee $795 monthly; Association clubhouse and recreation; Association gym/exercise room; Association pool; Association security; Association park; Association has pet rules (call for info); Homeowners association

Exterior

  • Parking: Carport
  • Utilities: Public water; Sewer
  • Home design: Manufactured home zoning (MH); Owned space; Vacant
  • Construction: Composition roof
  • Exterior features: Covered patio; Community pool; Accessory unit on the property; Corner lot; Adult community amenities

Interior

  • Kitchen: Range/Oven; Dishwasher; Disposal
  • Bathrooms: One 3/4 bathroom
  • Heating & cooling: Evaporative cooling; Floor/wall heater
  • Interior features: Great room; Range/Oven; Dishwasher; Disposal; Evaporative cooling; Floor/wall heater

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 $48k.

Deal economics

  • At list price, monthly cash flow is $3 ($32/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $48k).
  • Recommended offer: $48k (1.5% below list) — sets the bar for market timing.
  • Cap rate 6.4% 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+; Watch: crime F, amenities F, commute F.
  • Standard Elementary (suburban): math 16% / reading 27% proficiency, ranked #1,227 of 1,400 in CA (top 88%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 66% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Highland Elementary (729 students, 84% FRL) — zoned schools average 84% FRL vs 66% district-wide (18 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.2%/yr); 307 active listings in the ZIP; 21 comparable units currently listed for rent nearby; rentals leasing fast (median 4d 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 $335 of loan paydown is wiped out by about $1k 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

  • It's been on market 22 days — a 2% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 28y 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 $31k; list at $48k implies a 56% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: HOA is 55% of rent.
  • 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 $47,772 (1.5% below list)

Questions for the listing agent

  1. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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. 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
2.96%
Cap rate
6.36%
Cash-on-cash
0.23%
DSCR
1.01
GRM
2.8

CMA / ARV

ARV (median comp)
$49,329
List price
$48,500
Delta
-1.68%
Verdict
FAIR
Comps
2 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
162 Love Ln 0.00mi 2/1.0 784 (0%) 0mo $44,500 $57 96
83 Eagle Ln 0.15mi 2/2.0 840 (+7%) 10mo $55,000 $65 72
900 James Rd #11 0.63mi 2/1.5 720 (-8%) 13mo $19,500 $27 44
900 James Rd #7 0.63mi 2/1.5 720 (-8%) 16mo $16,000 $22 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 · 2.22% rent growth · sell at horizon

5-year hold
IRR
-17.6%
Equity multiple
0.39×
Total profit
$-8,297
Equity at exit
$7,232
10-year hold
IRR
-12.6%
Equity multiple
0.30×
Total profit
$-9,446
Equity at exit
$4,193

Cash invested: $13,580 (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
2.8×

Monthly cashflow live

Estimated rent
$1,434 high interval (Pro) →
Mortgage (P&I)
$254
Tax est. 1.5%
$61 /mo · $728/yr
Insurance
$20
HOA
$795
Vacancy / Maint / Mgmt
$301
Net cashflow
$3

Break-even live

Break-even rent $1,431
Max offer price $48,500
Occupancy floor 95%

Sensitivity live

Price -10% $36 -5% $19 +0% $3 +5% $-14 +10% $-31
Rent -10% $-111 -5% $-54 +0% $3 +5% $59 +10% $116
Rate -1.0pp $27 -0.5pp $15 base $3 +0.5pp $-10 +1.0pp $-23

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
$12,125
Closing costs
$1,455
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 21 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3600 N Chester Ave Unit 10-B Bakersfield, CA 2.0 1.0 953 $1,295 $1.36 3d 1 0.37mi
3518 N Chester Ave Unit 6 Bakersfield, CA 1.0 1.0 542 $995 $1.84 44d 1 0.38mi
730 James Rd Bakersfield, CA 2.0 1.0 835 $1,175 $1.41 3d 1 0.42mi
530 Sunset Meadow Ln Bakersfield, CA 3.0 2.0 1116 $2,050 $1.84 3d 1 0.66mi
516 Yellow Meadow Ct Unit C Bakersfield, CA 2.0 2.0 977 $1,720 $1.76 3d 1 0.69mi
548 Yellow Meadow Ct Unit C Bakersfield, CA 2.0 2.0 925 $1,595 $1.72 3d 1 0.73mi
725 Greenwood Meadow Ln Bakersfield, CA 2.0 1.0 935 $1,600 $1.71 22d 1 0.91mi
930 Day Ave Unit A Bakersfield, CA 2.0 1.5 900 $1,395 $1.55 3d 1 0.91mi
930 Day Ave Unit C Bakersfield, CA 2.0 1.5 900 $1,395 $1.55 44d 1 0.91mi
932 Day Ave Unit D Bakersfield, CA 2.0 1.0 900 $1,295 $1.44 3d 1 0.92mi
101 Star Ct Bakersfield, CA 3.0 2.0 1040 $2,145 $2.06 44d 1 0.95mi
3433 Rustic Meadow Ct Apt B Bakersfield, CA 2.0 2.0 1115 $1,750 $1.57 3d 1 0.97mi
3125 Park Meadows Dr Unit B Bakersfield, CA 1.0 1.0 718 $1,495 $2.08 44d 1 1.01mi
3125 Park Meadows Dr Unit B Bakersfield, CA 2.0 2.0 898 $1,595 $1.78 3d 1 1.01mi
2301 Olympic Dr Unit C Bakersfield, CA 1.0 1.0 756 $1,095 $1.45 3d 1 1.21mi
2600 Park Meadows Dr Bakersfield, CA 1.0–2.0 1.0–2.0 864 $1,495 $1.73 3d 2 1.24mi
2309 Manor St Bakersfield, CA 3.0 1.0 1090 $1,725 $1.58 3d 1 1.29mi
615 W China Grade Loop Bakersfield, CA 1.0–2.0 1.0–2.0 875 $1,850 $2.11 3d 6 1.34mi
411 Highland Dr Bakersfield, CA 2.0 1.0 1051 $1,650 $1.57 3d 1 1.35mi
1905 McCray St Bakersfield, CA 2.0 1.0 736 $1,450 $1.97 3d 1 1.46mi
415 Arvin St Bakersfield, CA 1.0 1.0 800 $1,000 $1.25 3d 1 1.49mi

HOA detail

Monthly dues
$795 · $9,540/yr
Likely covers
watersewertrashpool

Listing history 15 events

  1. 2026-06-02
    status $48,500 Pending 22 DOM
  2. 2026-06-01
    days on market $48,500 Active 22 DOM
  3. 2026-05-31
    days on market $48,500 Active 21 DOM
  4. 2026-05-11
    listed $48,500 Active 727-char remark
  5. 2025-08-18
    soldstatus $31,000 Sold 564-char remark
    Show marketing remark (564 chars)

    Don't miss this cozy manufactured home in the very desired Highland Knolls 55+ Mobile Estates located in the Northwest. This 2-bedroom, 1-bath home features some tasteful updates in the kitchen and bathroom and located on a desirable corner lot. Enjoy an active lifestyle with fantastic community amenities such as a pool, recreation center with a pool table, exercise equipment and a Library. Washing machine, dryer, and refrigerator included for your convenience. Monthly space rent is approx. $675.and water/trash/sewer is approx. $82.20. Sold As-Is, Cash Only.

  6. 2025-08-08
    status Pending 564-char remark
    Show marketing remark (564 chars)

    Don't miss this cozy manufactured home in the very desired Highland Knolls 55+ Mobile Estates located in the Northwest. This 2-bedroom, 1-bath home features some tasteful updates in the kitchen and bathroom and located on a desirable corner lot. Enjoy an active lifestyle with fantastic community amenities such as a pool, recreation center with a pool table, exercise equipment and a Library. Washing machine, dryer, and refrigerator included for your convenience. Monthly space rent is approx. $675.and water/trash/sewer is approx. $82.20. Sold As-Is, Cash Only.

  7. 2025-08-04
    historical Active - Contingent 564-char remark
    Show marketing remark (564 chars)

    Don't miss this cozy manufactured home in the very desired Highland Knolls 55+ Mobile Estates located in the Northwest. This 2-bedroom, 1-bath home features some tasteful updates in the kitchen and bathroom and located on a desirable corner lot. Enjoy an active lifestyle with fantastic community amenities such as a pool, recreation center with a pool table, exercise equipment and a Library. Washing machine, dryer, and refrigerator included for your convenience. Monthly space rent is approx. $675.and water/trash/sewer is approx. $82.20. Sold As-Is, Cash Only.

  8. 2025-08-02
    status Active 564-char remark
    Show marketing remark (564 chars)

    Don't miss this cozy manufactured home in the very desired Highland Knolls 55+ Mobile Estates located in the Northwest. This 2-bedroom, 1-bath home features some tasteful updates in the kitchen and bathroom and located on a desirable corner lot. Enjoy an active lifestyle with fantastic community amenities such as a pool, recreation center with a pool table, exercise equipment and a Library. Washing machine, dryer, and refrigerator included for your convenience. Monthly space rent is approx. $675.and water/trash/sewer is approx. $82.20. Sold As-Is, Cash Only.

  9. 2025-08-01
    historical Active - Contingent 564-char remark
    Show marketing remark (564 chars)

    Don't miss this cozy manufactured home in the very desired Highland Knolls 55+ Mobile Estates located in the Northwest. This 2-bedroom, 1-bath home features some tasteful updates in the kitchen and bathroom and located on a desirable corner lot. Enjoy an active lifestyle with fantastic community amenities such as a pool, recreation center with a pool table, exercise equipment and a Library. Washing machine, dryer, and refrigerator included for your convenience. Monthly space rent is approx. $675.and water/trash/sewer is approx. $82.20. Sold As-Is, Cash Only.

  10. 2025-07-13
    price $33,000 564-char remark
    Show marketing remark (564 chars)

    Don't miss this cozy manufactured home in the very desired Highland Knolls 55+ Mobile Estates located in the Northwest. This 2-bedroom, 1-bath home features some tasteful updates in the kitchen and bathroom and located on a desirable corner lot. Enjoy an active lifestyle with fantastic community amenities such as a pool, recreation center with a pool table, exercise equipment and a Library. Washing machine, dryer, and refrigerator included for your convenience. Monthly space rent is approx. $675.and water/trash/sewer is approx. $82.20. Sold As-Is, Cash Only.

  11. 2025-05-22
    listed $35,000 Active 564-char remark
    Show marketing remark (564 chars)

    Don't miss this cozy manufactured home in the very desired Highland Knolls 55+ Mobile Estates located in the Northwest. This 2-bedroom, 1-bath home features some tasteful updates in the kitchen and bathroom and located on a desirable corner lot. Enjoy an active lifestyle with fantastic community amenities such as a pool, recreation center with a pool table, exercise equipment and a Library. Washing machine, dryer, and refrigerator included for your convenience. Monthly space rent is approx. $675.and water/trash/sewer is approx. $82.20. Sold As-Is, Cash Only.

  12. 1998-05-29
    soldstatus $14,500
    Show marketing remark (207 chars)

    Light Earthtone Colors. Vaulted Ceiling, Free Standing Stove & Refridg, Mini Blinds, Curtains, Drapes, Bay Window Furniture May Be Negotiable, And 2 Storage Sheds. Pro10 Furniture Negotiable.

  13. 1998-05-19
    price $16,500
    Show marketing remark (207 chars)

    Light Earthtone Colors. Vaulted Ceiling, Free Standing Stove & Refridg, Mini Blinds, Curtains, Drapes, Bay Window Furniture May Be Negotiable, And 2 Storage Sheds. Pro10 Furniture Negotiable.

  14. 1998-05-19
    historical
    Show marketing remark (207 chars)

    Light Earthtone Colors. Vaulted Ceiling, Free Standing Stove & Refridg, Mini Blinds, Curtains, Drapes, Bay Window Furniture May Be Negotiable, And 2 Storage Sheds. Pro10 Furniture Negotiable.

  15. 1998-01-19
    listed $14,500
    Show marketing remark (207 chars)

    Light Earthtone Colors. Vaulted Ceiling, Free Standing Stove & Refridg, Mini Blinds, Curtains, Drapes, Bay Window Furniture May Be Negotiable, And 2 Storage Sheds. Pro10 Furniture Negotiable.

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 8/10 Severe 5 d/yr ≥104°F today · 12 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
$17,207
− Mortgage interest
−$2,717
− Property taxes
−$728
− Insurance
−$242
− Repairs & maintenance
−$1,377
− Management
−$1,377
− HOA
−$9,540
− Depreciation
−$1,411
Taxable loss
−$183
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$44
After-tax cash flow
$76/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
Standard Elementary
NCES district ID
0637890
Math proficiency
16% ▬ 0.00%
Reading proficiency
27% ▼ -3.00%
Median HH income
$40,574
Composite
21.42/100
National rank
#13640
State rank
#1227 of 1400 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

+234.5% since first listed
13 events — show timeline
  • 2026-06-02 Pending GEMLS
  • 2026-05-11 Listed $48,500 GEMLS
  • 2025-08-18 Sold (MLS) $31,000 GEMLS
  • 2025-08-08 Pending GEMLS
  • 2025-08-04 Contingent GEMLS
  • 2025-08-02 Relisted GEMLS
  • 2025-08-01 Contingent GEMLS
  • 2025-07-13 Price Changed $33,000 GEMLS
  • 2025-05-22 Listed $35,000 GEMLS
  • 1998-05-29 Sold (MLS) $14,500 GEMLS
  • 1998-05-19 Delisted GEMLS
  • 1998-05-19 Price Changed $16,500 GEMLS
  • 1998-01-19 Listed $14,500 GEMLS

Property tax history

+2.5%/yr

Latest (2025): $44 · +6.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…