SOLDRisky Deal6 days on market

2825 San Emidio St

2825 San Emidio St, Bakersfield, CA 93304, Bakersfield, CA 93304
$287,500
Zestimate®:$275,500

Listing Price

Property image 1
2825 San Emidio St, Bakersfield, CA 93304
Loc: Bakersfield, CA
Days Listed
6
Tax Assessed
$139k
Zestimate®
$276k
Market Rate
Lot Size
6,098 sqft
Rent Estimate
$1,525/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

3

William Penn Elementary School

K-5
0.4 mi away
2

Emerson Middle School

6-8
1.4 mi away
5

Bakersfield High School

9-12
0.7 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
4.73%
Total ROI
13.3%
Cash Flow
$-320/mo
DSCR
0.78
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-04-29Pending sale$279,000$260
2026-04-21Listed for sale$279,000$260
2025-06-19Listing removed$319,500$297
2025-04-30Price change$319,500$297
2025-03-19Listed for sale$330,000$307
2002-07-30Sold$96,000$89

Tax History

YearProperty TaxTax Assessment
2025$2,266.43$139,016
2024$2,228.57$136,291
2023$2,176.61$133,619
2022$2,118.27$131,000
2021$0$128,432
2020$1,974.52$127,116
2019$1,934.49$127,116
2018$1,890.05$122,182
2017$1,867.03$119,000
2016$1,658.76$111,000
2015$1,494.21$96,000
2014$1,499.79$99,000
2013$0$69,000
2012$1,129.32$63,010
2011$1,140.78$63,010
2010$1,124.46$63,000
2009$1,300.21$78,142
2008$1,579.01$105,848
2007$1,528.9$103,774
2006$1,442.81$101,740
2005$1,412.44$99,746
2004$1,403$99,746
2003$1,304.65$97,920
2002$556.06$26,333
2001$542$25,817
2000$0$25,817
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
2
Baths
1
Sq Ft
1,075
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $287,500Rent Basis: Observed Comp Model ($1,525/mo)State Tax Benchmark: 0.75% (CA)Hazard Reserve: $150/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.91%

NOI: $11,248/yr

Cash-on-Cash Yield
-10.1%

On $66,125 invested

DSCR Ratio
0.63x

Negative debt coverage

5-Yr Leveraged ROI
+43.9%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.75% of basis)-$87/mo
Homeowner / Hazard Insurance-$150/mo
Vacancy Reserve (5% of rent)-$76/mo
Repairs & Maintenance (10% of rent)-$153/mo
Property Management (8% of rent)-$122/mo
Total Pure Operating Expenses-$588/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,525/mo
Less: Operating Expenses-$588/mo
Net Operating Income (NOI)+$937/mo
Less: Debt Service (30yr @ 6.75%)-$1,492/mo
Net Cash Flow
$-554/mo
$-6,653/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Bakersfield.