CashFlowRE
Sign in Sign up
1324 Murdock St Multi-family
B Composite 70.74
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 +8.0/15.0
  • Rent growth +3.9/5.0
  • Schools +3.4/10.0
  • Livability +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$239,900

1324 Murdock St · Bakersfield, CA 93307
2 bd · 3.0 ba · 569 sqft · MultiFamily public records · 124 Days on market
Built 1945 3,484 sqft lot $422/sqft · 74% above area Est $243k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

great opportunity to purchase 3 units on one lot for awesome cashflow!

Key facts

  • 3,484 sq ft lot
  • Built 1945
  • Listed 124 days

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/3.0-bath multifamily listed at $240k.

Deal economics

  • At list price, monthly cash flow is $1k ($17k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($4k rent vs $240k).
  • Recommended offer: $211k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.4% 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.
  • 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; 9 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).
  • At $3,932/mo this rent would consume 84% of the median local household income ($56k/yr) (locally 3246% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $7k 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 + 5.7% rent growth), your $67k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 124 days — a 12% lower offer ($211k) is reasonable based on typical stale-listing flexibility.
  • 26 sale attempts since 20y 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.

Risks & watch-outs

  • Watch-outs: built in 1945 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk; extreme-heat days projected 7→19/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $211,112 (12.0% below list)

Questions for the listing agent

  1. It's been on market 124 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 1945 — 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.64%
Cap rate
13.39%
Cash-on-cash
25.35%
DSCR
2.13
GRM
5.1

CMA / ARV

ARV (median comp)
$242,815
List price
$239,900
Delta
-1.20%
Verdict
FAIR
Comps
11 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 5.71% rent growth · sell at horizon

5-year hold
IRR
22.0%
Equity multiple
1.93×
Total profit
$62,603
Equity at exit
$35,770
10-year hold
IRR
31.8%
Equity multiple
4.26×
Total profit
$218,986
Equity at exit
$20,742

Cash invested: $67,172 (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
15.3×

Monthly cashflow live

Estimated rent
$3,932 high interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$329 /mo · $3,949/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$826
Net cashflow
$1,419

Break-even live

Break-even rent $2,136
Max offer price $239,900
Occupancy floor 59%

3-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (3 units) $3,932

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
$59,975
Closing costs
$7,197
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
345 Doctor Martin Luther King Junior Blvd Apt A Bakersfield, CA 2.0 1.0 750 $1,050 $1.40 2d 1 0.19mi
113 Bliss St Bakersfield, CA 1.0 1.0 500 $1,000 $2.00 2d 1 0.73mi
201 Truxtun Ave Unit B Bakersfield, CA 2.0 1.0 640 $1,100 $1.72 2d 1 1.18mi
200 Truxtun Ave Unit C Bakersfield, CA 1.0 1.0 643 $975 $1.52 2d 1 1.21mi
2006 Kentucky St Unit 25 Bakersfield, CA 1.0 1.0 650 $975 $1.50 2d 1 1.27mi
1417 Oregon St Unit B Bakersfield, CA 2.0 1.0 744 $1,475 $1.98 2d 1 1.34mi
1813 Oregon St Unit 1815-3 Bakersfield, CA 2.0 1.0 700 $1,050 $1.50 2d 1 1.41mi
515 Niles St Unit C Bakersfield, CA 1.0 1.0 624 $1,000 $1.60 2d 1 1.43mi
2190 Monterey St Unit 9 Bakersfield, CA 2.0 1.0 700 $1,050 $1.50 10d 1 1.48mi

Listing history 50 events

  1. 2026-06-18
    days on market $239,900 Active 124 DOM
  2. 2026-06-17
    days on market $239,900 Active 123 DOM
  3. 2026-06-16
    days on market $239,900 Active 122 DOM
  4. 2026-06-15
    days on market $239,900 Active 121 DOM
  5. 2026-06-14
    pricedays on market $239,900 Active 119 DOM
  6. 2026-06-10
    days on market $250,000 Active 116 DOM
  7. 2026-06-09
    days on market $250,000 Active 115 DOM
  8. 2026-06-08
    days on market $250,000 Active 114 DOM
  9. 2026-06-07
    days on market $250,000 Active 113 DOM
  10. 2026-06-05
    days on market $250,000 Active 110 DOM
  11. 2026-06-03
    days on market $250,000 Active 109 DOM
  12. 2026-06-03
    days on market $250,000 Active 108 DOM
  13. 2026-06-01
    days on market $250,000 Active 107 DOM
  14. 2026-05-31
    days on market $250,000 Active 106 DOM
  15. 2026-03-30
    status Active 70-char remark
    Show marketing remark (70 chars)

    great opportunity to purchase 3 units on one lot for awesome cashflow!

  16. 2026-03-05
    status Pending 70-char remark
    Show marketing remark (70 chars)

    great opportunity to purchase 3 units on one lot for awesome cashflow!

  17. 2026-01-20
    listed $250,000 Active 70-char remark
    Show marketing remark (70 chars)

    great opportunity to purchase 3 units on one lot for awesome cashflow!

  18. 2025-12-19
    historical
  19. 2025-09-03
    status Active
  20. 2025-08-22
    historical Active Under Contract
  21. 2025-06-03
    status Active
  22. 2025-05-20
    historical Active Under Contract
  23. 2025-05-09
    listed $268,000 Active
  24. 2025-01-13
    listed $324,999 Active
  25. 2024-06-28
    status Pending Sale
  26. 2024-06-28
    soldstatus $224,500 Closed Sale
  27. 2024-06-28
    soldstatus $224,500 Sold
  28. 2024-06-28
    soldstatus $224,500
  29. 2024-06-27
    status Pending
  30. 2024-06-27
    price $224,500
  31. 2024-05-28
    historical Active Under Contract
  32. 2024-05-28
    historical Active - Contingent
  33. 2024-04-26
    listed $229,000 Active
  34. 2024-04-26
    listed $229,000 Active
  35. 2013-02-08
    soldstatus $37,000
  36. 2013-02-08
    soldstatus $37,000
  37. 2013-01-30
    historical
  38. 2013-01-30
    price $39,900
  39. 2013-01-11
    listed $37,000
  40. 2013-01-08
    soldstatus $28,000
  41. 2012-12-28
    historical
  42. 2012-12-11
    listed $21,000
  43. 2007-07-30
    historical
  44. 2007-07-01
    historical
  45. 2007-06-22
    listed $175,000
  46. 2007-05-17
    listed $190,000
  47. 2007-05-16
    historical
  48. 2007-03-27
    listed $200,000
  49. 2007-03-20
    historical
  50. 2007-03-16
    historical

ⓘ 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
$3,949 · $329/mo
Projected year-2 tax
$3,949 · $329/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 · 19 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
$47,184
− Mortgage interest
−$13,438
− Property taxes
−$3,949
− Insurance
−$1,200
− Repairs & maintenance
−$3,775
− Management
−$3,775
− Depreciation
−$6,979
Taxable income
$14,069
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,377
After-tax cash flow
$13,654/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 — 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)
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

+63.9% since first listed
63 events — show timeline
  • 2026-03-30 Relisted GEMLS
  • 2026-03-05 Pending GEMLS
  • 2026-01-20 Listed $250,000 GEMLS
  • 2025-12-19 Listing Removed CRMLS
  • 2025-09-03 Relisted CRMLS
  • 2025-08-22 Contingent CRMLS
  • 2025-06-03 Relisted CRMLS
  • 2025-05-20 Contingent CRMLS
  • 2025-05-09 Listed $268,000 CRMLS
  • 2025-01-13 Listed $324,999 GEMLS
  • 2024-06-28 Pending CRMLS
  • 2024-06-28 Sold (Public Records) $224,500 Public Records
  • 2024-06-28 Sold (MLS) $224,500 GEMLS
  • 2024-06-28 Sold (MLS) $224,500 CRMLS
  • 2024-06-27 Pending GEMLS
  • 2024-06-27 Price Changed $224,500 GEMLS
  • 2024-05-28 Contingent CRMLS
  • 2024-05-28 Contingent GEMLS
  • 2024-04-26 Listed $229,000 GEMLS
  • 2024-04-26 Listed $229,000 CRMLS
  • 2013-02-08 Sold (Public Records) $37,000 Public Records
  • 2013-02-08 Sold (MLS) $37,000 GEMLS
  • 2013-01-30 Price Changed $39,900 GEMLS
  • 2013-01-30 Delisted GEMLS
  • 2013-01-11 Listed $37,000 GEMLS
  • 2013-01-08 Sold (MLS) $28,000 CRMLS
  • 2012-12-28 Listing Removed CRMLS
  • 2012-12-11 Listed $21,000 CRMLS
  • 2007-07-30 Listing Removed CRMLS
  • 2007-07-01 Listing Removed CRMLS
  • 2007-06-22 Listed $175,000 CRMLS
  • 2007-05-17 Listed $190,000 CRMLS
  • 2007-05-16 Listing Removed CRMLS
  • 2007-03-27 Listed $200,000 CRMLS
  • 2007-03-20 Listing Removed CRMLS
  • 2007-03-16 Listing Removed CRMLS
  • 2007-02-02 Listed $200,000 CRMLS
  • 2007-01-06 Listing Removed CRMLS
  • 2007-01-03 Listed $199,999 CRMLS
  • 2006-12-31 Listing Removed CRMLS
  • 2006-12-02 Listing Removed CRMLS
  • 2006-12-02 Listed $175,000 CRMLS
  • 2006-12-02 Listed $190,000 CRMLS
  • 2006-12-01 Listing Removed CRMLS
  • 2006-11-11 Listed $190,000 CRMLS
  • 2006-11-11 Listed $195,000 CRMLS
  • 2006-11-01 Listing Removed CRMLS
  • 2006-09-28 Listed $205,000 CRMLS
  • 2006-09-19 Listing Removed CRMLS
  • 2006-09-18 Listing Removed CRMLS
  • 2006-07-19 Listed $200,000 CRMLS
  • 2006-07-18 Listed $215,000 CRMLS
  • 2006-07-01 Listing Removed CRMLS
  • 2006-06-30 Listing Removed CRMLS
  • 2006-06-02 Listed $220,000 CRMLS
  • 2006-06-01 Listed $250,000 CRMLS
  • 2006-05-25 Listing Removed CRMLS
  • 2006-04-26 Price Changed $149,900 GEMLS
  • 2006-04-24 Listed $250,000 CRMLS
  • 2006-04-21 Sold (Public Records) $152,500 Public Records
  • 2006-04-21 Sold (MLS) $152,500 GEMLS
  • 2006-01-26 Delisted GEMLS
  • 2006-01-13 Listed $152,500 GEMLS

Property tax history

+7.8%/yr

Latest (2025): $3,949 · +101.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…