CashFlowRE
Sign in Sign up
1599 N Norma St #43
B Composite 71.01
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
  • Condition / age +3.8/5.0
  • Livability +3.5/5.0
  • Rent growth +3.4/5.0
  • Schools +2.9/10.0
  • Appreciation +0.0/10.0

$54,000

1599 N Norma St #43 · Ridgecrest, CA 93555
2 bd · 1.5 ba · 840 sqft · Manufactured · 221 Days on market
Built 1968 Good condition $64/sqft · 69% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome home! All-age community mobile home park. This fully remodeled 2-bedroom, 1.5-bath manufactured unit is ultimately inviting, clean and turn-key ready. Featuring updated good sized windows for lots of natural sun light and new plumbing fixtures. Included with the unit is a stove, microwave and refrigerator. Cozy up with elegant lighting throughout while enjoying new remote-controlled heating and air conditioning mini splits for your comfort. Enjoy the modern finishes, a stylish kitchen inviting you to cook, and fresh bright bathrooms. The spacious shed offers a washer, dryer, ceiling fan, and room for a work area. Outside features covered padecking with a sliding gate and multiple parking. Conveniently just minutes from the Navy base and all local amenities. A charming, low-maintenance property ready for its new owner! Lenders; Santiago & 21st Mortgage - Schedule your appointment for a showing.

Key facts

  • Fully remodeled
  • Modern finishes
  • Built 1968

Tags

FULLY REMODELEDUPDATED GOOD SIZED WINDOWSNEW PLUMBING FIXTURESREMOTE-CONTROLLED HEATINGAIR CONDITIONING MINI SPLITSMODERN FINISHES

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/1.5-bath manufactured listed at $54k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $566 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $54k).
  • Recommended offer: $48k (12.0% below list) — sets the bar for market timing.
  • Cap rate 18.9% vs local median 4.0% in Ridgecrest — 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 70/100 on livability (#243 in CA) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+; Watch: schools C-, amenities D+, cost of living D+.
  • Sierra Sands Unified (town): math 25% / reading 39% proficiency, ranked #294 of 517 in CA (top 57%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+3.6%/yr); 328 active listings in the ZIP; 26 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 3,244 units permitted in Kern County in 2024 (73 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($87k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $373 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 + 3.6% rent growth), your $15k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 221 days — a 12% lower offer ($48k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 3y ago; this cycle's ask has dropped $11k (17%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $24k; list at $54k implies a 125% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 4→10/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $47,520 (12.0% below list)

Questions for the listing agent

  1. It's been on market 221 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 1968 — 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. 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
2.20%
Cap rate
18.88%
Cash-on-cash
44.94%
DSCR
3.00
GRM
3.8

CMA / ARV

ARV (median comp)
$32,000
List price
$54,000
Delta
68.75%
Verdict
OVERPRICED
Comps
1 within 2.0 mi
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1600 N Norma St #42 0.29mi 2/1.5 840 (0%) 13mo $30,000 $36 76
1400 Wayne St #33 0.50mi 2/2.0 840 (0%) 2mo $32,000 $38 72

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 · 3.58% rent growth · sell at horizon

5-year hold
IRR
42.7%
Equity multiple
2.85×
Total profit
$28,031
Equity at exit
$8,052
10-year hold
IRR
49.0%
Equity multiple
5.88×
Total profit
$73,820
Equity at exit
$4,669

Cash invested: $15,120 (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 93555

Home prices YoY
-24.0%
Rents YoY
3.6%
Active inventory
328
Price-to-rent
3.8×

Monthly cashflow live

Estimated rent
$1,189 high interval (Pro) →
Mortgage (P&I)
$283
Tax est. 1.5%
$68 /mo · $810/yr
Insurance
$22
HOA
$0
Vacancy / Maint / Mgmt
$250
Net cashflow
$566

Break-even live

Break-even rent $472
Max offer price $54,000
Occupancy floor 47%

Sensitivity live

Price -10% $604 -5% $585 +0% $566 +5% $548 +10% $529
Rent -10% $472 -5% $519 +0% $566 +5% $613 +10% $660
Rate -1.0pp $593 -0.5pp $580 base $566 +0.5pp $552 +1.0pp $538

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
$13,500
Closing costs
$1,620
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 26 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
604 W Perdew Ave Unit B Ridgecrest, CA 2.0 2.0 950 $1,050 $1.11 3d 1 0.02mi
616 W Graaf Ave Unit A Ridgecrest, CA 2.0 2.0 1000 $1,100 $1.10 15d 1 0.07mi
616 W Graaf Ave Unit B Ridgecrest, CA 2.0 2.0 950 $1,200 $1.26 21d 1 0.07mi
616 W Graaf Ave Unit B Ridgecrest, CA 2.0 2.0 1000 $1,200 $1.20 44d 1 0.07mi
625 W Perdew Ave Apt A Ridgecrest, CA 2.0 2.0 1000 $1,300 $1.30 3d 1 0.08mi
637 W Perdew Ave Apt C Ridgecrest, CA 3.0 2.0 1100 $1,300 $1.18 3d 1 0.12mi
1605 N Norma St Ridgecrest, CA 3.0 1.5 1067 $1,475 $1.38 11d 1 0.13mi
702 W Atkins Ave Unit A Ridgecrest, CA 1.0 1.0 570 $775 $1.36 21d 1 0.20mi
1332 N Norma St Ridgecrest, CA 1.0 1.0 630 $950 $1.51 24d 1 0.25mi
1330 N Norma St Unit A Ridgecrest, CA 1.0 1.0 630 $950 $1.51 21d 1 0.28mi
537 W Ward Ave Unit A Ridgecrest, CA 1.0 2.0 800 $1,000 $1.25 3d 1 0.34mi
920 W Alene Ave Apt B Ridgecrest, CA 2.0 1.0 800 $950 $1.19 3d 1 0.45mi
940 W Graaf Ave Unit B Ridgecrest, CA 3.0 2.0 1100 $1,100 $1.00 44d 1 0.50mi
940 W Graaf Ave Apt C Ridgecrest, CA 2.0 1.0 850 $1,095 $1.29 3d 1 0.50mi
1005 W Alene Ave Apt B Ridgecrest, CA 2.0 1.5 850 $950 $1.12 3d 1 0.52mi
1013 W Atkins Ave Unit C Ridgecrest, CA 2.0 1.0 910 $975 $1.07 11d 1 0.56mi
1016 W Atkins Ave Unit C Ridgecrest, CA 2.0 1.0 850 $1,100 $1.29 44d 1 0.57mi
1332 N El Prado St Unit B Ridgecrest, CA 2.0 1.0 878 $950 $1.08 11d 1 0.58mi
539 Sydnor Ave Ridgecrest, CA 2.0 1.0 1053 $1,200 $1.14 15d 1 0.59mi
1617 N Erwin St Apt B Ridgecrest, CA 2.0 1.0 850 $1,200 $1.41 3d 1 0.60mi
1311 N El Prado St Unit Elpr-1311 C-PK Ridgecrest, CA 2.0 1.0 878 $1,250 $1.42 3d 1 0.62mi
919 N Heritage Dr Ridgecrest, CA 1.0 1.0 650 $2,050 $3.15 3d 2 0.76mi
201 Drummond Ave Unit 217 Ridgecrest, CA 2.0 2.0 1080 $1,000 $0.93 3d 1 0.97mi
201 Drummond Ave Unit 239 Ridgecrest, CA 2.0 2.0 1080 $1,500 $1.39 3d 1 0.97mi
833 N Sanders St Apt A Ridgecrest, CA 2.0 1.0 850 $925 $1.09 3d 1 1.01mi
718 N Sanders St Unit F Ridgecrest, CA 1.0 1.0 748 $950 $1.27 3d 1 1.14mi

Listing history 23 events

  1. 2026-06-18
    days on market $54,000 Active 221 DOM
  2. 2026-06-17
    days on market $54,000 Active 220 DOM
  3. 2026-06-16
    days on market $54,000 Active 219 DOM
  4. 2026-06-15
    days on market $54,000 Active 218 DOM
  5. 2026-06-14
    days on market $54,000 Active 216 DOM
  6. 2026-06-13
    days on market $54,000 Active 215 DOM
  7. 2026-06-10
    days on market $54,000 Active 213 DOM
  8. 2026-06-09
    days on market $54,000 Active 212 DOM
  9. 2026-06-08
    days on market $54,000 Active 211 DOM
  10. 2026-06-07
    days on market $54,000 Active 210 DOM
  11. 2026-06-05
    days on market $54,000 Active 207 DOM
  12. 2026-06-03
    days on market $54,000 Active 206 DOM
  13. 2026-06-03
    days on market $54,000 Active 205 DOM
  14. 2026-06-01
    days on market $54,000 Active 204 DOM
  15. 2026-05-31
    days on market $54,000 Active 203 DOM
  16. 2026-01-26
    price $62,000 920-char remark
    Show marketing remark (920 chars)

    Welcome home! All-age community mobile home park. This fully remodeled 2-bedroom, 1.5-bath manufactured unit is ultimately inviting, clean and turn-key ready. Featuring updated good sized windows for lots of natural sun light and new plumbing fixtures. Included with the unit is a stove, microwave and refrigerator. Cozy up with elegant lighting throughout while enjoying new remote-controlled heating and air conditioning mini splits for your comfort. Enjoy the modern finishes, a stylish kitchen inviting you to cook, and fresh bright bathrooms. The spacious shed offers a washer, dryer, ceiling fan, and room for a work area. Outside features covered padecking with a sliding gate and multiple parking. Conveniently just minutes from the Navy base and all local amenities. A charming, low-maintenance property ready for its new owner! Lenders; Santiago & 21st Mortgage - Schedule your appointment for a showing.

  17. 2025-11-10
    listed $65,000 Active 920-char remark
    Show marketing remark (920 chars)

    Welcome home! All-age community mobile home park. This fully remodeled 2-bedroom, 1.5-bath manufactured unit is ultimately inviting, clean and turn-key ready. Featuring updated good sized windows for lots of natural sun light and new plumbing fixtures. Included with the unit is a stove, microwave and refrigerator. Cozy up with elegant lighting throughout while enjoying new remote-controlled heating and air conditioning mini splits for your comfort. Enjoy the modern finishes, a stylish kitchen inviting you to cook, and fresh bright bathrooms. The spacious shed offers a washer, dryer, ceiling fan, and room for a work area. Outside features covered padecking with a sliding gate and multiple parking. Conveniently just minutes from the Navy base and all local amenities. A charming, low-maintenance property ready for its new owner! Lenders; Santiago & 21st Mortgage - Schedule your appointment for a showing.

  18. 2024-09-12
    price $60,000
  19. 2024-06-25
    price $67,000
  20. 2024-06-14
    listed $86,000 Active
  21. 2024-01-16
    soldstatus $24,000 Closed
  22. 2023-12-18
    status Pending
  23. 2023-09-14
    listed $27,000 Active

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 8/10 Severe 4 d/yr ≥105°F today · 10 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 7/10 Severe 14 unhealthy d/yr today · 15 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
$14,270
− Mortgage interest
−$3,025
− Property taxes
−$810
− Insurance
−$270
− Repairs & maintenance
−$1,142
− Management
−$1,142
− Depreciation
−$1,571
Taxable income
$6,311
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,515
After-tax cash flow
$5,280/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.

Condition & rehab AI · 1 photo

Good 75/100 Cosmetic rehab

This fully remodeled 2-bedroom, 1.5-bath manufactured home is in excellent condition and ready for immediate occupancy. Minor updates to the exterior and landscaping would further enhance its value.

Value-add opportunities

  • Both Paint exterior siding — Enhances curb appeal and value
  • Both Replace sliding gate — Improves security and functionality
  • Both Upgrade landscaping — Enhances curb appeal and value

Renovation cost estimate screening

Value-add ROI direction

  • Both Paint exterior siding — Enhances curb appeal and value
  • Both Replace sliding gate — Improves security and functionality
  • Both Upgrade landscaping — Enhances curb appeal and value

ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.

Schools (NCES district)

District
Sierra Sands Unified
NCES district ID
0636800
Math proficiency
25% ▼ -11.00%
Reading proficiency
39% ▼ -11.00%
Median HH income
$58,937
Composite
28.66/100
National rank
#6699
State rank
#294 of 517 in CA

Livability — Ridgecrest

Score
70/100
State rank
#243
US rank
#8014

Category grades

Amenities D+ Commute A+ Cost of living D+ Crime F Employment B- Housing A+ Health & safety F User ratings C+

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Ridgecrest, CA
County
Kern County · 710,371 people
City population
33,845
Metro
Bakersfield, CA
Population (ZIP)
33,845
Household income
$86,700
Rent vs Own
37.5% rent · 62.5% own
Severe rent burden
975.0

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 (65%)
Race & ethnicity
White 65% Hispanic / Latino 20% Two or more races 12% Black 4% Asian 4% Native American 1%
Hispanic origin (detail)
Mexican 15%
Common ancestry
Italian 4% Lithuanian 2% Slovak 2%
Foreign-born
7% · Canada
Languages at home
84% English-only · Spanish 11% Other Indo-European 1% Other Asian/Pacific 1%

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
▼ -120.17%
Current HPI
380.5208
Rent YoY
▲ 3.58%
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

+129.6% since first listed
8 events — show timeline
  • 2026-01-26 Price Changed $62,000 SSMLS
  • 2025-11-10 Listed $65,000 SSMLS
  • 2024-09-12 Price Changed $60,000 SSMLS
  • 2024-06-25 Price Changed $67,000 SSMLS
  • 2024-06-14 Listed $86,000 SSMLS
  • 2024-01-16 Sold (MLS) $24,000 AVMLS
  • 2023-12-18 Pending AVMLS
  • 2023-09-14 Listed $27,000 AVMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…