CashFlowRE
Sign in Sign up
1600 Rhododendron Dr
D- Composite 36.78
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).

  • Appreciation +10.0/10.0
  • ARV discount +9.8/15.0
  • Schools +3.7/10.0
  • Cash flow +3.5/30.0
  • Livability +3.5/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • 1% rule +1.3/10.0
  • DSCR +0.0/10.0

$299,000

1600 Rhododendron Dr · Florence, OR 97439
2 bd · 2.0 ba · 1,529 sqft · SingleFamily · 14 Days on market
Built 1977 7,405 sqft lot $196/sqft · 5% below area Est $315k · 5% under $335/mo HOA · 18% of rent ↓ 13% since listing

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

Listing remarks MLS

Estate auction. Sept 13th at Florence Events Center. This is one of four rental units to be sold by Bank Trustee. For open house viewing, auction details and terms and condition of auction contact listing office. High bidder at auction will need $2000 earnest money deposit, all cash closing in thirty days, There is a 10% buyers premium added to the high bid..

Key facts

  • Fenced yard
  • Covered carport
  • Large covered patio

Tags

LARGE COVERED PATIOBEAUTIFULLY LANDSCAPED YARDFENCED YARDCOVERED CARPORTLARGE STORAGE SHEDWORK SHED

Property features AI

Finance

  • Other: Located in a senior community; Lot is level (approx. 7,000–9,999 sq ft); Gate-entry directions available
  • HOA & community: Part of Greentrees Village (monthly association fee); Association amenities include athletic court, cable TV, gated entry, gym, internet, party room, pool, recreation facilities, sauna, spa/hot tub, trash and water service

Exterior

  • Parking: Covered carport
  • Security: Security gate
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Manufactured home on real property; Single-story (main level residence); Approximately described condition; Faces views of trees/woods
  • Construction: Built in 1977; Vinyl siding; Composition roof; Block foundation
  • Exterior features: Covered patio; Fenced yard; Tool shed; Workshop; Yard; Trees/woods view; Paved road access

Interior

  • Kitchen: Dishwasher; Double oven; Free-standing range; Free-standing refrigerator; Electric hot water
  • Bedrooms: Primary bedroom (main level); Second bedroom (main level)
  • Flooring: Laminate; Carpet
  • Bathrooms: 2 full bathrooms (both on main level)
  • Heating & cooling: Forced air heating; No central air
  • Interior features: Furnished; Laminate flooring; Wall-to-wall carpet; Washer and dryer included
  • Laundry & utility: Washer and dryer included

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/2.0-bath single-family listed at $299k.

Deal economics

  • At list price, monthly cash flow is $-904 ($-11k/yr) — negative.
  • To cash-flow at today's rent, offer at most $168k (43.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $190k (36.6% below list).
  • Recommended offer: $168k (43.8% below list) — sets the bar for cash-flow.

Location & tenants

  • Location reads 70/100 on livability (#142 in OR) — a middle-class / working-renter tenant base. Strengths: health & safety A+, housing A, crime A-; Watch: employment C-, amenities F, commute F.
  • Siuslaw SD 97J (town): math 33% / reading 50% proficiency, ranked #106 of 183 in OR (top 58%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Siuslaw Elementary School (math 22% / reading 37%, grade F, #263 of 412 statewide, top 68%, 520 students, 68% FRL); Siuslaw Middle School (math 15% / reading 37%, grade F, #101 of 128 statewide, top 80%, 270 students, 68% FRL); Siuslaw High School (math 24% / reading 75%, grade D+, #32 of 143 statewide, top 34%, 459 students, 68% FRL).
  • Market conditions: 416 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 1,808 units permitted in Lane County in 2024 (972 in 5+ unit buildings).

Forward outlook

  • In year one you build about $32k of equity ($2k loan paydown + $30k appreciation (10.0% local appreciation)).
  • Lane County population projected at +15% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • By year 2, paydown + projected appreciation supports a ~$51k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • Only 14 days on market — expect competitive offers; lowballing is unlikely to land.
  • 21 sale attempts since 25y ago; this cycle's ask is 394% above the opening price — seller raised mid-cycle; expect resistance to lowballs.
  • Current owner paid $60k; list at $299k implies a 394% gain — meaningful room to come down on a strong offer.
Recommended offer $168,150 (43.8% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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
0.63%
Cap rate
2.66%
Cash-on-cash
-12.96%
DSCR
0.42
GRM
13.1

CMA / ARV

ARV (median comp)
$314,856
List price
$299,000
Delta
-5.04%
Verdict
FAIR
Comps
11 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
47 Park Village Dr 0.18mi 3/2.0 (+1) 1,468 (-4%) 10mo $455,000 $310 72
108 Park Village Loop 0.48mi 3/2.0 (+1) 1,523 (-0%) 6mo $462,000 $303 67
122 Park Village Loop 0.39mi 3/2.0 (+1) 1,476 (-4%) 7mo $445,000 $301 65
35 Wild Winds St 0.28mi 3/2.0 (+1) 1,416 (-7%) 7mo $396,000 $280 64
34 Wild Winds St 0.28mi 2/2.0 1,388 (-9%) 10mo $429,000 $309 63
43 Park Village Dr 0.20mi 3/2.0 (+1) 1,372 (-10%) 10mo $449,000 $327 60
2 Park Village Dr 0.44mi 3/2.0 (+1) 1,676 (+10%) 3mo $480,000 $286 56
42 Park Village Dr 0.23mi 3/2.0 (+1) 1,342 (-12%) 13mo $399,900 $298 53
1690 21st St 0.60mi 3/1.0 (+1) 1,454 (-5%) 12mo $333,000 $229 45
1641 17th St 0.59mi 3/3.0 (+1) 1,642 (+7%) 14mo $525,000 $320 40
968 Juniper St 0.67mi 3/3.0 (+1) 1,597 (+4%) 15mo $439,900 $275 40
1088 Nopal St 0.74mi 3/1.0 (+1) 1,378 (-10%) 6mo $399,000 $290 35

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
15.3%
Equity multiple
2.26×
Total profit
$105,484
Equity at exit
$269,363
10-year hold
IRR
14.9%
Equity multiple
5.26×
Total profit
$356,391
Equity at exit
$580,891

Cash invested: $83,720 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
28 Tenant-Leaning
State Oregon
28 Tenant-Leaning · D+6
County
— inherits STATE
City
— inherits STATE
SB608 (2019): statewide rent cap (7% + CPI) and just-cause for tenancies > 1 yr. Portland has relocation assistance ordinance.

ZIP-level market 97439

Home prices YoY
2.5%
Active inventory
416
Price-to-rent
13.1×

Monthly cashflow live

Estimated rent
$1,895 medium interval (Pro) →
Mortgage (P&I)
$1,568
Tax est. 1.5%
$374 /mo · $4,485/yr
Insurance
$125
HOA
$335
Vacancy / Maint / Mgmt
$398
Net cashflow
$-904

Break-even live

Break-even rent $3,040
Max offer price $168,150
Occupancy floor

Sensitivity live

Price -10% $-698 -5% $-801 +0% $-904 +5% $-1,008 +10% $-1,111
Rent -10% $-1,054 -5% $-979 +0% $-904 +5% $-829 +10% $-755
Rate -1.0pp $-754 -0.5pp $-828 base $-904 +0.5pp $-982 +1.0pp $-1,061

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
$74,750
Closing costs
$8,970
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
485 Myeena Loop Florence, OR 2.0 2.0 1790 $1,895 $1.06 45d 1 0.88mi

HOA detail

Monthly dues
$335 · $4,020/yr

Listing history 41 events

  1. 2026-05-12
    status Pending 975-char remark
  2. 2026-04-30
    listed $299,000 Active 975-char remark
  3. 2008-09-26
    soldstatus $60,500 363-char remark
    Show marketing remark (363 chars)

    Estate auction. Sept 13th at Florence Events Center. This is one of four rental units to be sold by Bank Trustee. For open house viewing, auction details and terms and condition of auction contact listing office. High bidder at auction will need $2000 earnest money deposit, all cash closing in thirty days, There is a 10% buyers premium added to the high bid..

  4. 2008-09-18
    historical 363-char remark
    Show marketing remark (363 chars)

    Estate auction. Sept 13th at Florence Events Center. This is one of four rental units to be sold by Bank Trustee. For open house viewing, auction details and terms and condition of auction contact listing office. High bidder at auction will need $2000 earnest money deposit, all cash closing in thirty days, There is a 10% buyers premium added to the high bid..

  5. 2008-08-15
    listed $60,500 363-char remark
    Show marketing remark (363 chars)

    Estate auction. Sept 13th at Florence Events Center. This is one of four rental units to be sold by Bank Trustee. For open house viewing, auction details and terms and condition of auction contact listing office. High bidder at auction will need $2000 earnest money deposit, all cash closing in thirty days, There is a 10% buyers premium added to the high bid..

  6. 2005-11-08
    soldstatus $127,000
  7. 2005-09-20
    soldstatus $120,000
  8. 2005-08-30
    listed $129,000
  9. 2005-07-27
    listed $125,000
  10. 2005-07-22
    soldstatus $150,000
  11. 2005-07-01
    listed
  12. 2005-04-13
    soldstatus $119,000
  13. 2005-03-25
    soldstatus $100,000
  14. 2005-03-23
    soldstatus $137,400
  15. 2005-03-21
    soldstatus $105,000
  16. 2005-03-10
    listed $119,000
  17. 2005-03-07
    listed
  18. 2005-02-18
    listed $105,000
  19. 2005-02-12
    listed $138,900
  20. 2005-01-24
    listed $175,000
  21. 2004-12-14
    listed
  22. 2004-11-26
    soldstatus $115,000
  23. 2004-10-15
    soldstatus $205,000
  24. 2004-10-06
    listed $115,000
  25. 2004-10-05
    listed $117,900
  26. 2004-10-04
    listed
  27. 2004-10-01
    soldstatus $99,000
  28. 2004-09-03
    listed $210,000
  29. 2004-08-15
    listed $105,000
  30. 2004-04-20
    soldstatus $163,000
  31. 2004-03-22
    soldstatus $54,000
  32. 2004-02-09
    soldstatus $78,000
  33. 2003-10-21
    soldstatus $63,500
  34. 2003-10-15
    listed $163,000
  35. 2003-09-05
    listed $58,000
  36. 2003-08-13
    listed $89,500
  37. 2003-06-11
    soldstatus $78,000
  38. 2003-05-24
    listed $82,500
  39. 2003-04-08
    soldstatus $58,100
  40. 2002-09-12
    listed $59,900
  41. 2001-10-09
    listed $69,500

ⓘ 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 1/10 Low
  • 🌡 Heat 1/10 Low 7 d/yr ≥75°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 7 unhealthy d/yr today · 7 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
$22,740
− Mortgage interest
−$16,749
− Property taxes
−$4,485
− Insurance
−$1,495
− Repairs & maintenance
−$1,819
− Management
−$1,819
− HOA
−$4,020
− Depreciation
−$8,698
Taxable loss
−$16,345
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,923
After-tax cash flow
$-6,928/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
Siuslaw SD 97J
NCES district ID
4105100
Math proficiency
33% ▼ -3.00%
Reading proficiency
50% ▼ -2.00%
Median HH income
$36,892
Composite
36.82/100
National rank
#9169
State rank
#106 of 183 in OR

Livability — Florence

Score
70/100
State rank
#142
US rank
#8094

Category grades

Amenities F Commute F Cost of living B- Crime A- Employment C- Housing A Health & safety A+ User ratings C

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Florence, OR
Population (ZIP)
15,643

Population outlook (Lane County) Hauer SSP2

Today (2025)
391,933 people
By 2030
405,860 · +3.6%
By 2040
429,386 · +9.6%
By 2050
452,016 · +15.3%
By 2075
508,825 · +29.8%
By 2100
531,208 · +35.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (88%)
Race & ethnicity
White 88% Hispanic / Latino 5% Two or more races 5% Asian 2% Black 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Lithuanian 4% Portuguese 3% Slovak 3%
Foreign-born
5% · Canada, China
Languages at home
96% English-only · Spanish 1% German/W. Germanic 1% Other Asian/Pacific 1%

Political lean MEDSL · Lane

2024 margin
Strong D (+23.1) · D 60.0% · R 36.9% · Other 3.1%
2008→2024 swing
-4.3pp toward R · 2008: 27.4pp · 2024: 23.1pp
All cycles
2024: D+23.1 2020: D+24.3 2016: D+18.9 2012: D+23.4 2008: D+27.4

Not yet ingested

Civics

Market trends

HPI YoY
▲ 17.79%
Current HPI
717.84
Rent YoY
Metro
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

-12.9% since first listed
39 events — show timeline
  • 2008-09-26 Sold (MLS) $60,500 RMLS
  • 2008-09-18 Delisted RMLS
  • 2008-08-15 Listed $60,500 RMLS
  • 2005-11-08 Sold (MLS) $127,000 RMLS
  • 2005-09-20 Sold (MLS) $120,000 RMLS
  • 2005-08-30 Listed $129,000 RMLS
  • 2005-07-27 Listed $125,000 RMLS
  • 2005-07-22 Sold (MLS) $150,000 RMLS
  • 2005-07-01 Listed RMLS
  • 2005-04-13 Sold (MLS) $119,000 RMLS
  • 2005-03-25 Sold (MLS) $100,000 RMLS
  • 2005-03-23 Sold (MLS) $137,400 RMLS
  • 2005-03-21 Sold (MLS) $105,000 RMLS
  • 2005-03-10 Listed $119,000 RMLS
  • 2005-03-07 Listed RMLS
  • 2005-02-18 Listed $105,000 RMLS
  • 2005-02-12 Listed $138,900 RMLS
  • 2005-01-24 Listed $175,000 RMLS
  • 2004-12-14 Listed RMLS
  • 2004-11-26 Sold (MLS) $115,000 RMLS
  • 2004-10-15 Sold (MLS) $205,000 RMLS
  • 2004-10-06 Listed $115,000 RMLS
  • 2004-10-05 Listed $117,900 RMLS
  • 2004-10-04 Listed RMLS
  • 2004-10-01 Sold (MLS) $99,000 RMLS
  • 2004-09-03 Listed $210,000 RMLS
  • 2004-08-15 Listed $105,000 RMLS
  • 2004-04-20 Sold (MLS) $163,000 RMLS
  • 2004-03-22 Sold (MLS) $54,000 RMLS
  • 2004-02-09 Sold (MLS) $78,000 RMLS
  • 2003-10-21 Sold (MLS) $63,500 RMLS
  • 2003-10-15 Listed $163,000 RMLS
  • 2003-09-05 Listed $58,000 RMLS
  • 2003-08-13 Listed $89,500 RMLS
  • 2003-06-11 Sold (MLS) $78,000 RMLS
  • 2003-05-24 Listed $82,500 RMLS
  • 2003-04-08 Sold (MLS) $58,100 RMLS
  • 2002-09-12 Listed $59,900 RMLS
  • 2001-10-09 Listed $69,500 RMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…