MLS # 202608498
Offering Memorandum · Two Homes, One Lot · Oildale, Bakersfield
515 Wilson Ave
Bakersfield, California 93308
Asking Price: $315,000
515 Wilson Ave exterior, twilight rendering
Digitally enhanced (twilight rendering) · daytime photo in gallery
8.09%
Cap Rate (Proforma)
10.10
GRM (Proforma)
$25,498
Pro Forma NOI
2
Units
100%
Occupied
Investment Overview

Two Fully Occupied Residences on One Lot

515 Wilson Ave offers a two-for-one opportunity in Oildale: a fully tenant-occupied income property today, with the built-in flexibility to convert to an owner-occupied home tomorrow. The front residence — a 1930 bungalow expanded well beyond its original footprint — is currently occupied at $1,500/month. A completely private, fully fenced 1-bedroom residence sits at the rear of the lot with its own driveway and entrance, offering a second income stream or a separated living arrangement. Both structures have been well-maintained by their current occupants, and long tandem-parking driveways serve each unit independently.

Two fully separate residences on one 5,662 SF lot
Front home currently occupied at $1,500/mo
Rear 1-bedroom — fully fenced, private driveway, independent from main home
Long tandem-parking driveways serve both units
Flexible exit: hold as tenant-occupied investment or convert to owner-occupied home
Well-maintained by long-term occupants
Property Details

Physical & Legal Summary

Address515 Wilson Ave, Bakersfield, CA 93308
Asking Price$315,000
MLS Number202608498
APN113-082-05-00-6
ZoningR3
Year Built1930
Property Type2 Homes on 1 Lot — Main House + Detached 1-Bedroom
Total Units2
Gross Building Area980 SF main house (per Kern County Assessor); rear 1-bedroom not reflected in assessor records
Lot Size5,662 SF (0.13 acres)
ParkingCarport + long tandem-parking driveways (both units)
ConstructionStucco
RoofComposition
FoundationConcr/perimeter
Heating / CoolingFloor/wall heaters, window A/C units
UtilitiesPublic sewer & water; single meter serves entire property
SubmarketOildale, North Bakersfield
Investment Highlights

Why This Property Works

Two ways to own it: Purchase as a turnkey investment with existing income in place, or move into the main home yourself and let the rear 1-bedroom help cover the mortgage. Same property, two different buyer paths.
Current Rent Roll

Two Units

UnitTypeStatusMonthly RentAnnual Rent
Main House (Front)3BD / 2BAOccupied$1,500$18,000
Rear 1-Bedroom1BD / 1BAOccupied$1,100 + ⅓ utilities$13,200
Total — 2 Units, 100% Occupied$2,600 / mo$31,200

Rear 1-bedroom rent reflects proforma terms established for the unit's month-to-month rental agreement, plus an additional one-third share of shared utility costs (not separately quantified above; property is served by a single utility meter). All proforma figures shown are seller-provided estimates and have not been independently verified. Buyer and buyer's agent should independently verify all rental information prior to purchase.

Pro Forma Financial Summary

Annual Income & Expense Analysis

Gross Scheduled Income (Proforma)$31,200
Effective Gross Income (Proforma)$31,200
Operating Expenses
Property Tax$4,820
Fire Insurance$882
Total Operating Expenses$5,702
Net Operating Income (NOI) — Proforma$25,498
8.09%
Cap Rate (Proforma)
10.10
GRM (Proforma)
$157,500
Price Per Unit
$315,000
Asking Price

All income and expense figures shown are proforma, as reported in the MLS listing (Listing #202608498) and provided by the listing broker; they have not been independently verified by Jordan Apartment Guys or confirmed against actual owner records. Rear 1-bedroom rent reflects proforma terms established for its month-to-month rental agreement, plus an additional one-third share of shared utility costs. Total Operating Expenses reflect only property tax and fire insurance as reported; they do not include property management, repairs and maintenance, vacancy loss, or other typical ownership costs — prospective buyers should underwrite these independently. Vacancy factor of 3% referenced in MLS data has not been applied as a separate deduction above; buyers should factor this and other underwriting assumptions into their own analysis. The main residence includes non-permitted additions beyond its original 980 SF footprint per Kern County Assessor records, and the rear 1-bedroom structure is not reflected in county assessor records. Buyer and buyer's agent are responsible for independently verifying square footage, permit status, unit legality, zoning compliance, rents, and all other information herein prior to making an investment decision. Jordan Apartment Guys makes no representations or warranties, express or implied, as to the accuracy or completeness of this information.

Market Context

Oildale & North Bakersfield

Oildale sits just north of the Kern River, one of Bakersfield's most established close-in communities, offering easy access to Highway 99 and the North Chester Avenue retail and services corridor. The area continues to draw investor interest for its combination of older, well-built housing stock and steady rental demand from a tenant base that values proximity to North Bakersfield's employment and shopping without downtown pricing.

Two units, one parcel, income in place from day one. Call Phil to discuss.
Phil Jordan
Phil Jordan
Broker Associate · Multifamily Investment Specialist
Keller Williams Bakersfield · PMJ Real Estate Inc.
Jordan Apartment Guys
(805) 453-8353
phil@jordanapartmentguys.com
CalDRE #00966411
jordanapartmentguys.com
Kern County Multifamily
Acquisitions & Dispositions

MLS # 202608498
8700 Stockdale Hwy
Bakersfield, CA 93311