CashFlowRE
Sign in Sign up
908 Bunting Dr
D+ Composite 48.51
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 +14.3/30.0
  • ARV discount +14.3/15.0
  • DSCR +4.4/10.0
  • Rent growth +3.9/5.0
  • Schools +3.4/10.0
  • 1% rule +3.2/10.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$210,000

908 Bunting Dr · Casa Loma, CA 93307
2 bd · 1.0 ba · 963 sqft · SingleFamily public records · 3 Days on market
Built 1936 8,276 sqft lot Est $247k · 15% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Short Sale

Key facts

  • 8,276 sq ft lot
  • Garage
  • Built 1936

Property features AI

Exterior

  • Parking: 1-car garage; Uncovered parking
  • Utilities: Public water; Sewer
  • Home design: Residential single-family (RS zoning); Vacant
  • Construction: Composition roof; Concrete/perimeter foundation
  • Exterior features: Located on a cul-de-sac; Horse allowed

Interior

  • Kitchen: Range/Oven
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Central A/C
  • Interior features: Formal living room; Breakfast area; Range/Oven

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 single-family listed at $210k.

Deal economics

  • At list price, monthly cash flow is $39 ($464/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $173k (17.6% below list).
  • Recommended offer: $173k (17.6% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade D — affects rentability + tenant quality, not the cash-flow math above.
  • Kern High (urban): math 21% / reading 51% proficiency, ranked #860 of 1,400 in CA (top 61%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+5.7%/yr); 311 active listings in the ZIP; 11 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).
  • This rent runs 37% of the median local income ($56k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 13y 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; list at $210k implies a 329% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: built in 1936 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→18/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $173,029 (17.6% below list)

Questions for the listing agent

  1. Built in 1936 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
0.82%
Cap rate
6.51%
Cash-on-cash
0.79%
DSCR
1.04
GRM
10.1

CMA / ARV

ARV (on-the-fly)
$247,491
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
305 Madison St 0.44mi 2/1.0 953 (-1%) 1mo $90,000 $94 77
315 Churchill Dr 0.40mi 3/1.0 (+1) 900 (-6%) 1mo $260,000 $289 65
211 S Milham Dr 0.37mi 3/1.0 (+1) 977 (+2%) 15mo $269,000 $275 63
103 S Milham Dr 0.59mi 2/1.0 959 (-0%) 12mo $395,000 $412 62
204 E Brundage 0.63mi 3/1.0 (+1) 978 (+2%) 7mo $195,000 $199 58
299 S Hayes St 0.49mi 2/1.0 852 (-12%) 1mo $245,000 $288 57
208 Churchill Dr 0.44mi 3/1.0 (+1) 1,046 (+9%) 9mo $220,000 $210 52
312 Trinity Ave 0.41mi 2/1.0 850 (-12%) 11mo $190,000 $224 52
202 Madison St 0.49mi 3/1.0 (+1) 1,070 (+11%) 11mo $275,000 $257 44
300 Brundage Ln 0.62mi 2/1.0 864 (-10%) 15mo $255,000 $295 41
405 Lawson 0.69mi 2/1.0 830 (-14%) 5mo $195,000 $235 40
1420 Reese Ave 0.68mi 3/1.5 (+1) 1,084 (+13%) 7mo $202,500 $187 35

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 · 5.71% rent growth · sell at horizon

5-year hold
IRR
-12.3%
Equity multiple
0.54×
Total profit
$-26,768
Equity at exit
$31,312
10-year hold
IRR
0.2%
Equity multiple
1.01×
Total profit
$685
Equity at exit
$18,157

Cash invested: $58,800 (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 93307

Rents YoY
5.7%
Active inventory
311
Price-to-rent
10.1×

Monthly cashflow live

Estimated rent
$1,730 high interval (Pro) →
Mortgage (P&I)
$1,101
Tax from tax record
$139 /mo · $1,674/yr
Insurance
$88
HOA
$0
Vacancy / Maint / Mgmt
$363
Net cashflow
$39

Break-even live

Break-even rent $1,681
Max offer price $210,000
Occupancy floor 93%

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
$52,500
Closing costs
$6,300
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
310 Ohio Dr Unit B Bakersfield, CA 3.0 2.0 1100 $2,000 $1.82 10d 1 0.40mi
309 Lloyd St Bakersfield, CA 2.0 1.0 798 $1,595 $2.00 3d 1 0.67mi
6 S Owens St Bakersfield, CA 3.0 2.0 1088 $1,950 $1.79 44d 1 0.78mi
900 Melwood St Bakersfield, CA 3.0 2.0 1014 $2,500 $2.47 3d 1 1.02mi
345 Doctor Martin Luther King Junior Blvd Apt A Bakersfield, CA 2.0 1.0 750 $1,050 $1.40 3d 1 1.35mi
2905 S Chester Ave Apt C Bakersfield, CA 2.0 2.0 800 $1,395 $1.74 3d 1 1.37mi
2909 S Chester Ave Unit 16 Bakersfield, CA 2.0 1.5 700 $995 $1.42 3d 1 1.38mi
419 8th St Bakersfield, CA 3.0 2.0 916 $2,200 $2.40 3d 1 1.40mi
105 Eye St Unit B Bakersfield, CA 1.0 1.0 795 $995 $1.25 44d 1 1.42mi
1517 Ralston St Unit 1517-A Bakersfield, CA 3.0 2.0 960 $1,295 $1.35 3d 1 1.43mi
1916 Talisman Dr Bakersfield, CA 2.0 1.0 800 $1,600 $2.00 3d 1 1.44mi

Listing history 4 events

  1. 2026-06-18
    days on market $210,000 Active 3 DOM
  2. 2026-06-17
    days on market $210,000 Active 2 DOM
  3. 2026-06-15
    remarks 92-char remark
  4. 2026-06-15
    listed $210,000 Active 1 DOM

ⓘ 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
$1,674 · $139/mo
Projected year-2 tax
$1,674 · $139/mo
Expected delta
$0/yr ($0/mo · -0.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 8/10 Severe 7 d/yr ≥105°F today · 18 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
$20,763
− Mortgage interest
−$11,763
− Property taxes
−$1,674
− Insurance
−$1,050
− Repairs & maintenance
−$1,661
− Management
−$1,661
− Depreciation
−$6,109
Taxable loss
−$3,155
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$757
After-tax cash flow
$1,222/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
Kern High
NCES district ID
0619540
Math proficiency
21% ▬ 0.00%
Reading proficiency
51% ▲ 2.00%
Median HH income
$49,686
Composite
33.68/100
National rank
#10443
State rank
#860 of 1400 in CA

Livability — Casa Loma

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Census place
Casa Loma, CA
County
Kern County · 710,371 people
Metro
Bakersfield, CA
Population (ZIP)
85,945
Household income
$56,446
Rent vs Own
53.0% rent · 47.0% own
Severe rent burden
3246.0

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
Predominantly Hispanic (80%)
Race & ethnicity
Hispanic / Latino 80% Two or more races 12% White 10% Black 6% Asian 3% Native American 1%
Hispanic origin (detail)
Mexican 73%
Common ancestry
Lithuanian 0%
Foreign-born
31% · Canada
Languages at home
28% English-only · Spanish 69% Other Indo-European 1% Arabic 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
▼ -263.59%
Current HPI
447.1746
Rent YoY
▲ 5.71%
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

+55.6% since first listed
5 events — show timeline
  • 2026-06-14 Listed $210,000 GEMLS
  • 2013-12-13 Sold (MLS) $49,000 GEMLS
  • 2013-12-12 Sold (Public Records) $49,000 Public Records
  • 2013-04-01 Listed $49,000 GEMLS
  • 2006-10-13 Sold (Public Records) $135,000 Public Records

Property tax history

+4.3%/yr

Latest (2025): $1,674 · +2.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…