CashFlowRE
Sign in Sign up
8300 NE Quatama St #139
C+ Composite 60.03
Why this score? — see what drove the C+ 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 +25.7/30.0
  • DSCR +8.5/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.7/10.0
  • Livability +4.4/5.0
  • Schools +3.7/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Appreciation +0.0/10.0

$230,000

8300 NE Quatama St #139 · Hillsboro, OR 97006
3 bd · 2.0 ba · 1,782 sqft · Manufactured public records · 20 Days on market
Built 1990

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Important notice- This manufactured home is in a land-lease community- buyer owns the home but pays monthly space rent for the lot. (970/month) Buyer must contact Creekside of Hillsboro office, and complete application form to be approaved to purchase home RARE 4BD Double-Wide On Large Corner Lot Spacious fully updated 4-bedroom, 2-bath Fleetwood double-wide located on a desirable corner lot in a peaceful family-friendly community near the Quatama MAX station. With approximately 1,782 sq ft of living space, this home features an open-concept layout with a large central living area, vaulted ceilings, dining space, separate laundry room, and extensive interior updates throughout. The remodele

Key facts

  • Oversized corner lot
  • Front and rear decks
  • Large corner lot

Tags

LARGE CORNER LOTOPEN-CONCEPT LAYOUTREMODELED KITCHENUPDATED FLOORINGOVERSIZED CORNER LOTFRONT AND REAR DECKS

Property features AI

Finance

  • Other: Unit length: 66 feet; Manufacturer: Fleetwood; Property is not land-leased
  • HOA & community: Located in Creekside of Hillsboro park; Not a senior community; Monthly lot rent

Exterior

  • Parking: Carport and driveway; Attached oversized garage/carport
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Manufactured home in a park (Fleetwood); Updated/remodeled condition; Single-story layout; Located on a corner lot; Paved road access
  • Construction: Built in 1990; Block foundation; Composition roof
  • Exterior features: Covered deck and deck; Porch; Tool shed; Wood composite exterior

Interior

  • Kitchen: Dishwasher; Free-standing range; Free-standing refrigerator; Quartz countertops
  • Bedrooms: Primary bedroom on the main level; Second bedroom on the main level; Third bedroom on the main level
  • Flooring: Luxury vinyl plank
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: Forced-air heating; No central cooling
  • Interior features: Laundry area on the main level; Skylights; Vaulted ceilings; Luxury vinyl plank flooring; Double-pane windows with vinyl frames; Crawl space foundation
  • Laundry & utility: Washer and dryer included; Electric tank water heater

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 3-bed/2.0-bath manufactured listed at $230k.

Deal economics

  • At list price, monthly cash flow is $549 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $230k).
  • Recommended offer: $227k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.2% vs local median 2.9% in Hillsboro — 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 87/100 on livability (#13 in OR, #282 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, employment A+; Watch: crime D+, cost of living F.
  • Hillsboro SD 1J (urban): math 35% / reading 46% proficiency, ranked #13 of 58 in OR (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Orenco Elementary School (math 42% / reading 52%, grade D-, #132 of 412 statewide, top 34%, 476 students, 37% FRL); J W Poynter Middle School (math 42% / reading 62%, grade C+, #25 of 128 statewide, top 19%, 654 students, 62% FRL); Liberty High School (math 50% / reading 70%, grade C+, #23 of 143 statewide, top 19%, 1,454 students, 46% FRL).
  • Zoned-school proficiency averages 53% at this address vs 40% district-wide (+12 pts) — the actual schools serving this property are materially stronger than the Hillsboro SD 1J average implies; a family-tenant draw the district grade alone would hide.
  • Market conditions: Rents soft (-1.6%/yr); 245 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,224 units permitted in Washington County in 2024 (242 in 5+ unit buildings).

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.
  • Washington County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($227k) is reasonable based on typical stale-listing flexibility.
Recommended offer $226,550 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Crime grade is D 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?
  3. 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.
  4. 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.
  5. 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
1.07%
Cap rate
9.16%
Cash-on-cash
10.22%
DSCR
1.45
GRM
7.8

CMA / ARV

ARV (on-the-fly)
$117,612
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
100 SW 195th Ave #36 0.41mi 3/2.0 1,782 (0%) 0mo $150,000 $84 80
100 SW 195th #122 0.41mi 3/2.0 1,782 (0%) 1mo $145,000 $81 80
8300 NE Quatama St #14 0.14mi 3/2.0 1,728 (-3%) 14mo $212,000 $123 77
8300 NE Quatama St #207 0.24mi 3/2.0 1,756 (-2%) 15mo $96,000 $55 74
8300 NE Quatama St #90 0.14mi 3/2.0 1,620 (-9%) 12mo $60,000 $37 68
100 SW 195th Ave #110 0.41mi 3/2.0 1,792 (+1%) 17mo $158,000 $88 66
100 SW 195th Ave #184 0.53mi 2/2.0 (-1) 1,776 (-0%) 8mo $79,900 $45 63
100 SW 195th Ave #49 0.53mi 3/2.0 1,848 (+4%) 10mo $93,000 $50 61
100 SW 195th Ave #157 0.41mi 2/2.0 (-1) 1,536 (-14%) 6mo $102,000 $66 48
100 SW 195th Ave #2 0.53mi 3/2.0 1,620 (-9%) 17mo $110,000 $68 46
100 SW 195th Ave #31 0.53mi 2/2.0 (-1) 1,536 (-14%) 2mo $79,900 $52 46
100 SW 195th Ave #192 0.53mi 2/2.0 (-1) 1,536 (-14%) 13mo $89,000 $58 36

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
-4.1%
Equity multiple
0.85×
Total profit
$-9,612
Equity at exit
$34,294
10-year hold
IRR
2.1%
Equity multiple
1.13×
Total profit
$8,437
Equity at exit
$19,886

Cash invested: $64,400 (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 97006

Rents YoY
-1.6%
Active inventory
245
Price-to-rent
7.8×

Monthly cashflow live

Estimated rent
$2,460 high interval (Pro) →
Mortgage (P&I)
$1,206
Tax from tax record
$93 /mo · $1,111/yr
Insurance
$96
HOA
$0
Vacancy / Maint / Mgmt
$517
Net cashflow
$549

Break-even live

Break-even rent $1,765
Max offer price $230,000
Occupancy floor 73%

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
$57,500
Closing costs
$6,900
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
177 NW 208th Ave Beaverton, OR 4.0 2.5 1824 $2,700 $1.48 23d 1 0.11mi
283 NW 208th Ave Beaverton, OR 3.0 2.5 1776 $2,300 $1.30 43d 1 0.12mi
20789 NW Painted Mountain Dr Beaverton, OR 3.0 2.5 1753 $2,375 $1.35 43d 1 0.19mi
472 NE Patricia Ann Pl Beaverton, OR 2.0 2.5 1422 $2,350 $1.65 19d 1 0.23mi
20642 SW Bingo Ln Beaverton, OR 3.0 2.5 1364 $2,325 $1.70 43d 1 0.27mi
43 SW 206th Ave Beaverton, OR 3.0 2.5 1240 $2,350 $1.90 4d 1 0.27mi
8712 NE Delamere Way Beaverton, OR 3.0 2.5 1556 $2,400 $1.54 10d 1 0.28mi
248 NW Prescott Pl Beaverton, OR 3.0 3.0 1238 $2,149 $1.74 23d 1 0.28mi
610 NE Garswood Ln Beaverton, OR 3.0 2.5 1528 $2,349 $1.54 43d 1 0.33mi
630 NE Garswood Ln Beaverton, OR 2.0 2.5 1249 $1,999 $1.60 21d 1 0.33mi
131 NE 79th Ave Beaverton, OR 2.0 3.0 1488 $2,300 $1.55 43d 1 0.34mi
7696 NE Prefontaine St Hillsboro, OR 4.0 2.5 2500 $3,900 $1.56 23d 1 0.35mi
303 NE Natalie St Hillsboro, OR 3.0 2.5 1632 $2,400 $1.47 43d 1 0.40mi
965 NE Wheelock Pl Beaverton, OR 2.0 2.5 1227 $2,395 $1.95 43d 1 0.40mi
279 NE Natalie St Hillsboro, OR 3.0 3.0 1632 $2,490 $1.53 23d 1 0.40mi
8041 NE Miriam Way Beaverton, OR 2.0 2.5 1715 $2,300 $1.34 23d 1 0.41mi
7894 NE Miriam Way Beaverton, OR 2.0 2.5 1715 $2,495 $1.45 23d 1 0.42mi
8113 NE Rockne Way Beaverton, OR 3.0 2.5 1719 $2,550 $1.48 43d 1 0.42mi
123 NE 75th Ave Hillsboro, OR 3.0 3.0 1781 $2,295 $1.29 23d 1 0.43mi
7414 NE Shaleen St Hillsboro, OR 3.0 2.5 1419 $2,400 $1.69 10d 1 0.45mi
1107 NE Station Ct Beaverton, OR 3.0 2.5 1400 $2,200 $1.57 43d 1 0.49mi
20959 SW Edgemont St Beaverton, OR 3.0 2.5 2020 $2,825 $1.40 23d 1 0.50mi
456 SW 203rd Ter Beaverton, OR 4.0 2.5 1727 $2,925 $1.69 43d 1 0.51mi
1101 NE 89th Ave Hillsboro, OR 1.0–3.0 1.0–2.0 1020 $2,581 $2.53 2d 19 0.56mi
410 SW Basilone Ter Beaverton, OR 4.0 2.5 1642 $2,675 $1.63 16d 1 0.57mi
410 SW Basilone Ter Beaverton, OR 4.0 2.5 1642 $2,675 $1.63 19d 1 0.57mi
719 SW Backcourt Pl Aloha, OR 3.0 2.0 1384 $2,325 $1.68 43d 1 0.61mi
20018 SW Monson St Beaverton, OR 3.0 2.5 1484 $2,395 $1.61 43d 1 0.79mi
19584 SW Jessica Ct Beaverton, OR 4.0 2.5 2238 $3,245 $1.45 43d 1 0.79mi
770 NE 72nd Ave Hillsboro, OR 3.0 2.5 1647 $2,350 $1.43 20d 1 0.80mi
9950 NE Gibbs Dr Hillsboro, OR 4.0 1.0–2.0 1299 $3,366 $2.59 2d 62 0.85mi
9250 NE Rockspring St Hillsboro, OR 3.0 1.0–2.0 966 $2,749 $2.85 1d 22 0.86mi
6546 NE Forest Ln Hillsboro, OR 3.0 2.5 1310 $2,200 $1.68 43d 1 0.96mi
2136 NE Sheffield Ave Beaverton, OR 3.0 3.0 1850 $2,950 $1.59 43d 1 0.97mi
6998 NE Cherry Dr Hillsboro, OR 1.0–3.0 1.0–3.0 1319 $3,045 $2.31 2d 12 1.01mi
727 NE 65th Ct Hillsboro, OR 3.0 2.5 1600 $2,450 $1.53 23d 1 1.04mi
7436 SE Beverly Ln Hillsboro, OR 3.0 2.0 1470 $2,495 $1.70 23d 1 1.07mi
477 NE Edgeway Dr Beaverton, OR 3.0 3.5 1600 $2,300 $1.44 2d 1 1.14mi
314 NE Edgeway Dr Beaverton, OR 2.0 2.5 1300 $2,395 $1.84 23d 1 1.16mi
6523 NE Cherry Dr Hillsboro, OR 3.0 1.0–2.0 1009 $2,795 $2.77 1d 17 1.16mi

Listing history 13 events

  1. 2026-06-18
    days on market $230,000 Active 20 DOM
  2. 2026-06-17
    days on market $230,000 Active 19 DOM
  3. 2026-06-16
    days on market $230,000 Active 18 DOM
  4. 2026-06-15
    days on market $230,000 Active 17 DOM
  5. 2026-06-13
    days on market $230,000 Active 15 DOM
  6. 2026-06-09
    days on market $230,000 Active 11 DOM
  7. 2026-06-08
    days on market $230,000 Active 10 DOM
  8. 2026-06-07
    days on market $230,000 Active 9 DOM
  9. 2026-06-05
    days on market $230,000 Active 6 DOM
  10. 2026-06-03
    days on market $230,000 Active 5 DOM
  11. 2026-06-02
    days on market $230,000 Active 4 DOM
  12. 2026-06-01
    days on market $230,000 Active 3 DOM
  13. 2026-05-31
    days on market $230,000 Active 2 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 OR · Resets to sale price

Current annual tax
$1,111 · $93/mo
Projected year-2 tax
$2,231 · $186/mo
Expected delta
+$1,120/yr (+$93/mo · 100.8%)

ⓘ 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 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥92°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 11 unhealthy d/yr today · 11 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
$29,519
− Mortgage interest
−$12,884
− Property taxes
−$1,111
− Insurance
−$1,150
− Repairs & maintenance
−$2,362
− Management
−$2,362
− Depreciation
−$6,691
Taxable income
$2,960
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$710
After-tax cash flow
$5,874/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
Hillsboro SD 1J
NCES district ID
4100023
Math proficiency
35% ▼ -4.00%
Reading proficiency
46% ▼ -7.00%
Median HH income
$68,587
Composite
36.64/100
National rank
#4617
State rank
#13 of 58 in OR

Livability — Hillsboro

Score
87/100
State rank
#13
US rank
#282

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Washington County · 583,254 people
City population
102,767
Metro
Portland-Vancouver-Hillsboro, OR-WA
Population (ZIP)
46,463
Household income
$104,790
Rent vs Own
56.1% rent · 43.9% own
Severe rent burden
2200.0

Population outlook (Washington County) Hauer SSP2

Today (2025)
674,042 people
By 2030
721,804 · +7.1%
By 2040
812,732 · +20.6%
By 2050
895,143 · +32.8%
By 2075
1,058,806 · +57.1%
By 2100
1,131,692 · +67.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
White 52% Asian 21% Hispanic / Latino 16% Two or more races 12% Black 3%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Italian 4% Portuguese 3% Lithuanian 3%
Foreign-born
22% · Canada, China, Vietnam
Languages at home
71% English-only · Spanish 8% Other Asian/Pacific 6% Other Indo-European 5%

Political lean MEDSL · Washington

2024 margin
Solid D (+34.0) · D 65.3% · R 31.3% · Other 3.4%
2008→2024 swing
+11.8pp toward D · 2008: 22.1pp · 2024: 34.0pp
All cycles
2024: D+34.0 2020: D+34.6 2016: D+26.7 2012: D+17.5 2008: D+22.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -344.27%
Current HPI
304.041
Rent YoY
▼ -1.58%
Metro
Portland-Vancouver-Hillsboro, OR-WA
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

1 event — show timeline
  • 2026-05-29 Listed $230,000 RMLS

Property tax history

+4.2%/yr

Latest (2025): $1,111 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…