CashFlowRE
Sign in Sign up
400 E Roberts Ln #48
B+ Composite 78.34
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • 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

$59,900

400 E Roberts Ln #48 · Oildale, CA 93308
2 bd · 2.0 ba · 1,152 sqft · Manufactured public records · 134 Days on market
Built 1979 3,000 sqft lot $52/sqft · 25% below area Est $80k · 25% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to your new home, located in the peaceful community of Mobiletown USA 55 and over community. This cute and cozy mobile home is calling your name. As you enter into the spacious living room, you'll find a great formal dining space, that leads to the kitchen, and indoor laundry area. Through the hallway, you have the primary bedroom with an on suite bathroom. Towards the end of the hallway, you have access to the main bathroom and second bedroom. Outside you have a lovely covered patio, plus covered parking with access inside the home. The park itself is gated, and residents have access to the club house, swimming pool, and beautiful grass area.

Key facts

  • Indoor laundry area
  • Covered parking
  • Formal dining space

Tags

FORMAL DINING SPACEINDOOR LAUNDRY AREAON SUITE BATHROOMCOVERED PATIOCOVERED PARKINGGATED PARK

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 $60k.

Deal economics

  • At list price, monthly cash flow is $736 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $60k).
  • Recommended offer: $53k (12.0% below list) — sets the bar for market timing.
  • Cap rate 21.0% 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.
  • 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.
  • Market conditions: Rents rising (+2.2%/yr); 307 active listings in the ZIP; 39 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 $414 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 $17k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 134 days — a 12% lower offer ($53k) is reasonable based on typical stale-listing flexibility.
  • 11 sale attempts since 17y ago; this cycle's ask has dropped $20k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $17k; list at $60k implies a 252% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $52,712 (12.0% below list)

Questions for the listing agent

  1. It's been on market 134 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1979 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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. 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.
  8. 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.
  9. 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
2.33%
Cap rate
21.05%
Cash-on-cash
52.69%
DSCR
3.34
GRM
3.6

CMA / ARV

ARV (median comp)
$80,000
List price
$59,900
Delta
-25.12%
Verdict
UNDERPRICED
Comps
13 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
400 E Roberts Ln #46 0.00mi 2/2.0 1,152 (0%) 10mo $130,000 $113 92
400 E Roberts Ln #110 0.00mi 2/1.8 1,200 (+4%) 20mo $108,000 $90 76
400 E Roberts Ln #110 0.00mi 2/1.0 1,200 (+4%) 20mo $108,000 $90 73
4324 Sabal Ct 0.70mi 2/2.0 1,152 (0%) 1mo $40,000 $35 67
4209 Jewett Ave 0.75mi 2/2.0 1,200 (+4%) 8mo $99,999 $83 52
4300 Prince St 0.73mi 2/2.0 1,248 (+8%) 7mo $45,000 $36 47

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
49.8%
Equity multiple
3.15×
Total profit
$36,100
Equity at exit
$8,931
10-year hold
IRR
55.0%
Equity multiple
6.21×
Total profit
$87,405
Equity at exit
$5,179

Cash invested: $16,772 (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
3.6×

Monthly cashflow live

Estimated rent
$1,395 high interval (Pro) →
Mortgage (P&I)
$314
Tax from tax record
$27 /mo · $321/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$293
Net cashflow
$736

Break-even live

Break-even rent $463
Max offer price $59,900
Occupancy floor 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
$14,975
Closing costs
$1,797
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 39 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
214 E Belle Ave Unit A Bakersfield, CA 1.0 1.0 875 $1,250 $1.43 3d 1 0.17mi
106 E Warren Ave Bakersfield, CA 3.0 2.0 1169 $1,400 $1.20 10d 1 0.39mi
120 Harding Ave Unit D Bakersfield, CA 1.0 1.0 1000 $900 $0.90 3d 1 0.49mi
222 Moneta Ave Unit 222 Bakersfield, CA 3.0 2.0 1040 $1,700 $1.63 3d 1 0.59mi
222 Harding Ave Unit B Bakersfield, CA 3.0 2.0 1100 $1,750 $1.59 3d 1 0.62mi
327 McCord Ave Unit 6 Bakersfield, CA 3.0 1.0 1000 $1,500 $1.50 3d 1 0.73mi
901 W Columbus St Unit 266 Bakersfield, CA 2.0 1.0 864 $1,325 $1.53 21d 1 0.80mi
901 W Columbus St Apt 232 Bakersfield, CA 2.0 1.0 864 $1,165 $1.35 21d 1 0.80mi
4504 Tierra Verde St Unit C Bakersfield, CA 2.0 1.5 925 $1,595 $1.72 3d 1 0.81mi
901 W Columbus St Bakersfield, CA 1.0–2.0 1.0 807 $1,425 $1.77 3d 12 0.81mi
901 W Columbus St Unit 236 Bakersfield, CA 2.0 1.0 864 $1,325 $1.53 44d 1 0.82mi
213 Oildale Dr Unit A Bakersfield, CA 2.0 2.0 928 $1,195 $1.29 3d 1 0.88mi
419 Washington Ave Unit 417 Bakersfield, CA 3.0 2.0 975 $1,500 $1.54 3d 1 0.91mi
1201 40th St Bakersfield, CA 2.0–3.0 1.0–2.0 870 $1,075 $1.23 3d 1 0.92mi
448 S Oildale Dr Bakersfield, CA 3.0 2.0 1080 $1,500 $1.39 3d 1 0.94mi
3817 K St Unit A Bakersfield, CA 2.0 1.0 763 $1,285 $1.68 3d 1 0.97mi
627 Beardsley Ave Bakersfield, CA 3.0 1.0 967 $1,575 $1.63 44d 1 1.10mi
3700 Q St Bakersfield, CA 3.0 2.0 1088 $1,600 $1.47 3d 1 1.12mi
3701 Q St Bakersfield, CA 2.0 1.0 615 $1,200 $1.95 3d 5 1.13mi
627 Hood Dr Bakersfield, CA 3.0 1.0 1140 $1,795 $1.57 3d 1 1.15mi
706 Huskey Dr Bakersfield, CA 2.0 1.0 832 $1,450 $1.74 44d 1 1.17mi
611 Wilson Ave Unit B Bakersfield, CA 2.0 1.0 750 $1,195 $1.59 44d 1 1.17mi
1405 Yosemite Dr Unit 1405 Bakersfield, CA 2.0 1.0 712 $1,100 $1.54 44d 1 1.22mi
415 Arvin St Bakersfield, CA 1.0 1.0 800 $1,000 $1.25 3d 1 1.22mi
2301 Olympic Dr Unit C Bakersfield, CA 1.0 1.0 756 $1,095 $1.45 3d 1 1.25mi
2309 Manor St Bakersfield, CA 3.0 1.0 1090 $1,725 $1.58 3d 1 1.27mi
811 Beardsley Ave Bakersfield, CA 2.0 1.0 800 $1,295 $1.62 3d 1 1.27mi
2520 Loma Linda Dr Bakersfield, CA 3.0 2.0 1200 $2,075 $1.73 10d 1 1.29mi
501 Belmont Ave Bakersfield, CA 1.0 1.0 1000 $625 $0.62 44d 1 1.29mi
210 Douglas St Unit B Bakersfield, CA 2.0 1.5 1274 $1,400 $1.10 3d 1 1.30mi
1905 McCray St Bakersfield, CA 2.0 1.0 736 $1,450 $1.97 3d 1 1.33mi
2413 Ashby St Unit 1 Bakersfield, CA 3.0 1.0 1230 $1,750 $1.42 14d 1 1.34mi
411 Highland Dr Bakersfield, CA 2.0 1.0 1051 $1,650 $1.57 3d 1 1.34mi
3333 El Encanto Ct Bakersfield, CA 2.0 2.0 990 $1,595 $1.61 14d 1 1.34mi
3333 El Encanto Ct Bakersfield, CA 2.0 1.5 990 $1,495 $1.51 3d 1 1.34mi
1951 Golden State Ave Bakersfield, CA 1.0–3.0 1.0–2.5 1017 $1,445 $1.42 3d 2 1.38mi
819 Washington Ave Bakersfield, CA 2.0 1.0 767 $1,295 $1.69 3d 1 1.39mi
709 Francis St Bakersfield, CA 3.0 1.0 1300 $1,400 $1.08 44d 1 1.49mi
521 Walnut Ave Bakersfield, CA 1.0 1.0 1170 $750 $0.64 3d 1 1.49mi

Listing history 41 events

  1. 2026-06-18
    days on market $59,900 Active 134 DOM
  2. 2026-06-17
    days on market $59,900 Active 133 DOM
  3. 2026-06-16
    days on market $59,900 Active 132 DOM
  4. 2026-06-15
    days on market $59,900 Active 131 DOM
  5. 2026-06-14
    days on market $59,900 Active 129 DOM
  6. 2026-06-10
    days on market $59,900 Active 126 DOM
  7. 2026-06-09
    days on market $59,900 Active 125 DOM
  8. 2026-06-08
    days on market $59,900 Active 124 DOM
  9. 2026-06-07
    days on market $59,900 Active 123 DOM
  10. 2026-06-05
    days on market $59,900 Active 120 DOM
  11. 2026-06-03
    days on market $59,900 Active 119 DOM
  12. 2026-06-03
    days on market $59,900 Active 118 DOM
  13. 2026-06-01
    days on market $59,900 Active 117 DOM
  14. 2026-05-31
    days on market $59,900 Active 116 DOM
  15. 2026-05-04
    price $59,900 659-char remark
    Show marketing remark (659 chars)

    Welcome to your new home, located in the peaceful community of Mobiletown USA 55 and over community. This cute and cozy mobile home is calling your name. As you enter into the spacious living room, you'll find a great formal dining space, that leads to the kitchen, and indoor laundry area. Through the hallway, you have the primary bedroom with an on suite bathroom. Towards the end of the hallway, you have access to the main bathroom and second bedroom. Outside you have a lovely covered patio, plus covered parking with access inside the home. The park itself is gated, and residents have access to the club house, swimming pool, and beautiful grass area.

  16. 2026-02-06
    price $69,900 659-char remark
    Show marketing remark (659 chars)

    Welcome to your new home, located in the peaceful community of Mobiletown USA 55 and over community. This cute and cozy mobile home is calling your name. As you enter into the spacious living room, you'll find a great formal dining space, that leads to the kitchen, and indoor laundry area. Through the hallway, you have the primary bedroom with an on suite bathroom. Towards the end of the hallway, you have access to the main bathroom and second bedroom. Outside you have a lovely covered patio, plus covered parking with access inside the home. The park itself is gated, and residents have access to the club house, swimming pool, and beautiful grass area.

  17. 2026-02-02
    listed $79,900 Active 659-char remark
    Show marketing remark (659 chars)

    Welcome to your new home, located in the peaceful community of Mobiletown USA 55 and over community. This cute and cozy mobile home is calling your name. As you enter into the spacious living room, you'll find a great formal dining space, that leads to the kitchen, and indoor laundry area. Through the hallway, you have the primary bedroom with an on suite bathroom. Towards the end of the hallway, you have access to the main bathroom and second bedroom. Outside you have a lovely covered patio, plus covered parking with access inside the home. The park itself is gated, and residents have access to the club house, swimming pool, and beautiful grass area.

  18. 2025-10-27
    price $79,900
  19. 2025-08-31
    listed $82,000 Active
  20. 2025-08-20
    status Active
  21. 2025-08-20
    price $72,900
  22. 2025-07-24
    status Pending
  23. 2025-07-21
    status Active
  24. 2025-07-08
    status Pending
  25. 2025-06-28
    price $69,900
  26. 2025-05-08
    listed $72,900 Active
  27. 2025-03-28
    price $72,900
  28. 2025-02-18
    price $74,900
  29. 2025-02-03
    listed $78,500 Active
  30. 2025-01-16
    status Active
  31. 2025-01-15
    status Pending
  32. 2024-11-01
    listed $79,900 Active
  33. 2024-10-25
    price $79,900
  34. 2024-07-24
    listed $87,500 Active
  35. 2024-06-28
    price $89,900
  36. 2024-06-10
    price $95,000
  37. 2024-04-17
    listed $105,000 Active
  38. 2009-06-10
    soldstatus $17,000
  39. 2009-05-22
    historical
  40. 2009-05-22
    price $23,500
  41. 2009-02-20
    listed $17,000

ⓘ 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
$321 · $27/mo
Projected year-2 tax
$455 · $38/mo
Expected delta
+$134/yr (+$11/mo · 41.8%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥105°F today · 17 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
$16,743
− Mortgage interest
−$3,355
− Property taxes
−$321
− Insurance
−$300
− Repairs & maintenance
−$1,339
− Management
−$1,339
− Depreciation
−$1,743
Taxable income
$8,346
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,003
After-tax cash flow
$6,834/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

+252.4% since first listed
27 events — show timeline
  • 2026-05-04 Price Changed $59,900 GEMLS
  • 2026-02-06 Price Changed $69,900 GEMLS
  • 2026-02-02 Listed $79,900 GEMLS
  • 2025-10-27 Price Changed $79,900 GEMLS
  • 2025-08-31 Listed $82,000 GEMLS
  • 2025-08-20 Relisted GEMLS
  • 2025-08-20 Price Changed $72,900 GEMLS
  • 2025-07-24 Pending GEMLS
  • 2025-07-21 Relisted GEMLS
  • 2025-07-08 Pending GEMLS
  • 2025-06-28 Price Changed $69,900 GEMLS
  • 2025-05-08 Listed $72,900 GEMLS
  • 2025-03-28 Price Changed $72,900 GEMLS
  • 2025-02-18 Price Changed $74,900 GEMLS
  • 2025-02-03 Listed $78,500 GEMLS
  • 2025-01-16 Relisted GEMLS
  • 2025-01-15 Pending GEMLS
  • 2024-11-01 Listed $79,900 GEMLS
  • 2024-10-25 Price Changed $79,900 GEMLS
  • 2024-07-24 Listed $87,500 GEMLS
  • 2024-06-28 Price Changed $89,900 GEMLS
  • 2024-06-10 Price Changed $95,000 GEMLS
  • 2024-04-17 Listed $105,000 GEMLS
  • 2009-06-10 Sold (MLS) $17,000 GEMLS
  • 2009-05-22 Price Changed $23,500 GEMLS
  • 2009-05-22 Delisted GEMLS
  • 2009-02-20 Listed $17,000 GEMLS

Property tax history

+16.1%/yr

Latest (2025): $321 · +6.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…