CashFlowRE
Sign in Sign up
6201 Wible Rd #25
C+ Composite 62.6
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).

  • Cash flow +30.0/30.0
  • 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
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$59,000

6201 Wible Rd #25 · Bakersfield, CA 93313
2 bd · 1.0 ba · 816 sqft · Manufactured public records · 31 Days on market
Built 1967 $72/sqft · 26% above area Est $47k · 26% over

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

Listing remarks

Adorable Manufactured home in Southwest Bakersfield. This affordable home offers 2 bedrooms and a nice open floor plan. The master bedroom has it's own 3/4 bathroom and there is another 3/4 bath in the hallway for guests. It's walking distance to shopping and restaurants, easy access to the main streets and freeways. It has a covered patio big enough for 2 cars. Enjoy the community pool and club house that are very well maintained by the management.

Key facts

  • Open floor plan
  • Community pool
  • Covered patio

Tags

OPEN FLOOR PLANWALKING DISTANCE TO SHOPPINGEASY ACCESS TO MAIN STREETSCOVERED PATIOCOMMUNITY POOLCLUB HOUSE

Property features AI

Finance

  • HOA & community: Homeowners association; Association pool

Exterior

  • Parking: Carport
  • Utilities: Public water; Sewer
  • Home design: Manufactured home zoning (MH); Pre-owned; Owner-occupied
  • Construction: Concrete/perimeter foundation; Roof: Other (see remarks)
  • Exterior features: Covered patio; Community pool; Located in Crest Park neighborhood; Leased space (manufactured home community)

Interior

  • Kitchen: Range/Oven
  • Bathrooms: Two 3/4 bathrooms
  • Heating & cooling: Central A/C
  • Interior features: Great Room; Range/Oven; Central A/C

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 $59k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $59k).
  • Recommended offer: $57k (3.0% below list) — sets the bar for market timing.
  • Cap rate 27.1% 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, crime F, amenities 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.
  • Zoned schools: Roy W. Loudon Elementary (694 students, 89% FRL); Fred L. Thompson Junior High (728 students, 93% FRL); Ridgeview High (reading 95%, 2,688 students, 74% FRL) — zoned schools average 85% FRL vs 51% district-wide (35 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.1%/yr); 273 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 13d 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).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $408 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 + 2.1% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 31 days — a 3% lower offer ($57k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 2y 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 $49k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

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 $57,230 (3.0% below list)

Questions for the listing agent

  1. It's been on market 31 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1967 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
3.07%
Cap rate
27.14%
Cash-on-cash
74.45%
DSCR
4.31
GRM
2.7

CMA / ARV

ARV (median comp)
$46,843
List price
$59,000
Delta
27.87%
Verdict
OVERPRICED
Comps
2 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6201 Wible Rd #25 0.00mi 2/1.0 816 (0%) 23mo $49,000 $60 81

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 · 2.12% rent growth · sell at horizon

5-year hold
IRR
73.3%
Equity multiple
4.28×
Total profit
$54,149
Equity at exit
$8,797
10-year hold
IRR
76.9%
Equity multiple
8.56×
Total profit
$124,898
Equity at exit
$5,101

Cash invested: $16,520 (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
273
Price-to-rent
2.7×

Monthly cashflow live

Estimated rent
$1,813 high interval (Pro) →
Mortgage (P&I)
$309
Tax est. 1.5%
$74 /mo · $885/yr
Insurance
$25
HOA
$0
Vacancy / Maint / Mgmt
$381
Net cashflow
$1,025

Break-even live

Break-even rent $516
Max offer price $59,000
Occupancy floor 38%

Sensitivity live

Price -10% $1,066 -5% $1,045 +0% $1,025 +5% $1,004 +10% $984
Rent -10% $882 -5% $953 +0% $1,025 +5% $1,096 +10% $1,168
Rate -1.0pp $1,055 -0.5pp $1,040 base $1,025 +0.5pp $1,010 +1.0pp $994

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
$14,750
Closing costs
$1,770
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
6401 Castleford St Unit C Bakersfield, CA 3.0 2.0 1125 $1,500 $1.33 21d 1 0.18mi
4508 Blossom Valley Ln Bakersfield, CA 3.0 2.0 1107 $1,850 $1.67 23d 1 0.73mi
6208 Stine Rd Apt B Bakersfield, CA 2.0 1.0 904 $1,495 $1.65 12d 1 0.92mi
5213 S H St Unit A Bakersfield, CA 2.0 1.0 850 $1,495 $1.76 5d 1 1.18mi
6600 Jerno Dr Bakersfield, CA 2.0–3.0 2.0 1104 $2,035 $1.84 4d 1 1.24mi

Listing history 28 events

  1. 2026-06-22
    days on market $59,000 Active 31 DOM
  2. 2026-06-18
    days on market $59,000 Active 28 DOM
  3. 2026-06-17
    days on market $59,000 Active 27 DOM
  4. 2026-06-16
    days on market $59,000 Active 26 DOM
  5. 2026-06-15
    days on market $59,000 Active 25 DOM
  6. 2026-06-14
    days on market $59,000 Active 23 DOM
  7. 2026-06-13
    days on market $59,000 Active 22 DOM
  8. 2026-06-10
    days on market $59,000 Active 20 DOM
  9. 2026-06-09
    days on market $59,000 Active 19 DOM
  10. 2026-06-08
    days on market $59,000 Active 18 DOM
  11. 2026-06-07
    days on market $59,000 Active 17 DOM
  12. 2026-06-05
    days on market $59,000 Active 14 DOM
  13. 2026-06-03
    days on market $59,000 Active 13 DOM
  14. 2026-06-03
    days on market $59,000 Active 12 DOM
  15. 2026-06-01
    days on market $59,000 Active 11 DOM
  16. 2026-05-31
    days on market $59,000 Active 10 DOM
  17. 2026-02-04
    price $59,900
  18. 2025-11-10
    listed $63,900 Active
  19. 2025-06-18
    price $64,900
  20. 2025-05-20
    price $69,900
  21. 2025-05-05
    price $74,900
  22. 2025-04-17
    listed $79,000 Active
  23. 2024-07-18
    soldstatus $49,000 Closed Sale
  24. 2024-07-12
    soldstatus $49,000 Sold
  25. 2024-06-17
    status Pending
  26. 2024-06-06
    price $50,000
  27. 2024-03-18
    listed $54,000 Active
  28. 2024-03-15
    listed $54,000 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 (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
$21,761
− Mortgage interest
−$3,305
− Property taxes
−$885
− Insurance
−$295
− Repairs & maintenance
−$1,741
− Management
−$1,741
− Depreciation
−$1,716
Taxable income
$12,078
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,899
After-tax cash flow
$9,400/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

+9.3% since first listed
13 events — show timeline
  • 2026-05-21 Listed $59,000 GEMLS
  • 2026-02-04 Price Changed $59,900 GEMLS
  • 2025-11-10 Listed $63,900 GEMLS
  • 2025-06-18 Price Changed $64,900 GEMLS
  • 2025-05-20 Price Changed $69,900 GEMLS
  • 2025-05-05 Price Changed $74,900 GEMLS
  • 2025-04-17 Listed $79,000 GEMLS
  • 2024-07-18 Sold (MLS) $49,000 CRMLS
  • 2024-07-12 Sold (MLS) $49,000 GEMLS
  • 2024-06-17 Pending GEMLS
  • 2024-06-06 Price Changed $50,000 GEMLS
  • 2024-03-18 Listed $54,000 CRMLS
  • 2024-03-15 Listed $54,000 GEMLS

Property tax history

-9.7%/yr

Latest (2025): $8 · -90.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…