CashFlowRE
Sign in Sign up
6201 Wible Rd #31
B+ Composite 77.6
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
  • Schools +4.2/10.0
  • Rent growth +3.0/5.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$44,950

6201 Wible Rd #31 · Bakersfield, CA 93313
2 bd · 1.0 ba · 672 sqft · Manufactured public records · 212 Days on market
Built 1979 3,100 sqft lot $67/sqft · 35% below area Est $69k · 35% under ↓ 18% since listing

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

Listing remarks MLS

Affordable Mobile Home, it offers 2 bedrooms, one bathroom, inside laundry, a carport and a nice, covered deck patio. Great Location, close to shopping stores and freeway. Cash offers only, seller willing to finance with $15k down

Key facts

  • Carport
  • Covered deck patio
  • Inside laundry

Tags

INSIDE LAUNDRYCARPORTCOVERED DECK PATIO

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/1.0-bath manufactured listed at $45k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $45k).
  • Recommended offer: $40k (12.0% below list) — sets the bar for market timing.
  • Cap rate 37.1% vs local median 3.6% in Bakersfield — 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 (#716 in CA) — a working-class tenant base; expect higher turnover. Strengths: housing A+; Watch: health & safety D, schools D-, crime F.
  • Panama-Buena Vista Union (urban): math 37% / reading 52% proficiency, ranked #542 of 1,400 in CA (top 39%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.1%/yr); 271 active listings in the ZIP; 1 comparable units currently listed for rent nearby; solid renter incomes; 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 $310 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.
  • At projected returns (-3.0% appreciation + 2.1% rent growth), your $13k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 212 days — a 12% lower offer ($40k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: extreme-heat days projected 7→17/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $39,556 (12.0% below list)

Questions for the listing agent

  1. It's been on market 212 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 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?
  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
4.12%
Cap rate
37.08%
Cash-on-cash
109.96%
DSCR
5.89
GRM
2.0

CMA / ARV

ARV (median comp)
$68,968
List price
$44,950
Delta
-34.83%
Verdict
UNDERPRICED
Comps
9 within 2.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.12% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
6.13×
Total profit
$64,572
Equity at exit
$6,702
10-year hold
IRR
Equity multiple
12.47×
Total profit
$144,369
Equity at exit
$3,886

Cash invested: $12,586 (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 93313

Home prices YoY
-20.4%
Rents YoY
2.1%
Active inventory
271
Price-to-rent
2.0×

Monthly cashflow live

Estimated rent
$1,853 medium interval (Pro) →
Mortgage (P&I)
$236
Tax est. 1.5%
$56 /mo · $674/yr
Insurance
$19
HOA
$0
Vacancy / Maint / Mgmt
$389
Net cashflow
$1,153

Break-even live

Break-even rent $393
Max offer price $44,950
Occupancy floor 33%

Sensitivity live

Price -10% $1,184 -5% $1,169 +0% $1,153 +5% $1,138 +10% $1,122
Rent -10% $1,007 -5% $1,080 +0% $1,153 +5% $1,226 +10% $1,300
Rate -1.0pp $1,176 -0.5pp $1,165 base $1,153 +0.5pp $1,142 +1.0pp $1,130

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
$11,238
Closing costs
$1,348
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
4301 Poach St Unit B Bakersfield, CA 1.0 1.0 475 $1,325 $2.79 22d 1 1.23mi

Listing history 17 events

  1. 2026-06-18
    days on market $44,950 Active 212 DOM
  2. 2026-06-17
    days on market $44,950 Active 211 DOM
  3. 2026-06-16
    days on market $44,950 Active 210 DOM
  4. 2026-06-15
    days on market $44,950 Active 209 DOM
  5. 2026-06-14
    days on market $44,950 Active 207 DOM
  6. 2026-06-13
    days on market $44,950 Active 206 DOM
  7. 2026-06-10
    days on market $44,950 Active 204 DOM
  8. 2026-06-09
    days on market $44,950 Active 203 DOM
  9. 2026-06-08
    days on market $44,950 Active 202 DOM
  10. 2026-06-07
    days on market $44,950 Active 201 DOM
  11. 2026-06-05
    days on market $44,950 Active 198 DOM
  12. 2026-06-03
    days on market $44,950 Active 197 DOM
  13. 2026-06-03
    days on market $44,950 Active 196 DOM
  14. 2026-06-01
    days on market $44,950 Active 195 DOM
  15. 2026-05-31
    days on market $44,950 Active 194 DOM
  16. 2025-12-11
    price $44,950 230-char remark
    Show marketing remark (230 chars)

    Affordable Mobile Home, it offers 2 bedrooms, one bathroom, inside laundry, a carport and a nice, covered deck patio. Great Location, close to shopping stores and freeway. Cash offers only, seller willing to finance with $15k down

  17. 2025-11-18
    listed $54,950 Active 230-char remark
    Show marketing remark (230 chars)

    Affordable Mobile Home, it offers 2 bedrooms, one bathroom, inside laundry, a carport and a nice, covered deck patio. Great Location, close to shopping stores and freeway. Cash offers only, seller willing to finance with $15k down

ⓘ 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 2/10 Low
  • 🌡 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 33 unhealthy d/yr today · 37 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
$22,237
− Mortgage interest
−$2,518
− Property taxes
−$674
− Insurance
−$225
− Repairs & maintenance
−$1,779
− Management
−$1,779
− Depreciation
−$1,308
Taxable income
$13,955
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,349
After-tax cash flow
$10,491/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
Panama-Buena Vista Union
NCES district ID
0606390
Math proficiency
37% ▲ 3.00%
Reading proficiency
52% ▲ 1.00%
Median HH income
$63,361
Composite
41.71/100
National rank
#7191
State rank
#542 of 1400 in CA

Livability — Bakersfield

Score
58/100
State rank
#716
US rank
#21355

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Bakersfield, CA
County
Kern County · 710,371 people
City population
499,124
Metro
Bakersfield, CA
Population (ZIP)
61,843
Household income
$91,943
Rent vs Own
21.4% rent · 78.6% own
Severe rent burden
1177.0

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 0.61)
Race & ethnicity
Hispanic / Latino 57% Two or more races 28% White 22% Asian 13% Black 6%
Hispanic origin (detail)
Mexican 52%
Common ancestry
British 1% Romanian 1%
Foreign-born
25% · Canada, Vietnam, China
Languages at home
45% English-only · Spanish 40% Other Indo-European 8% Other Asian/Pacific 2%

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
▼ -85.95%
Current HPI
335.9445
Rent YoY
▲ 2.12%
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

-18.2% since first listed
2 events — show timeline
  • 2025-12-11 Price Changed $44,950 GEMLS
  • 2025-11-18 Listed $54,950 GEMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…