CashFlowRE
Sign in Sign up
1713 S 69th Ave
D+ Composite 45.87
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).

  • ARV discount +13.6/15.0
  • Cash flow +10.6/30.0
  • Schools +5.5/10.0
  • Rent growth +4.1/5.0
  • Livability +4.0/5.0
  • DSCR +3.1/10.0
  • 1% rule +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$269,900

1713 S 69th Ave · Yakima, WA 98908
3 bd · 2.0 ba · 1,310 sqft · Manufactured public records · 88 Days on market
Built 1996 5,663 sqft lot $206/sqft · 14% below area Est $312k · 14% under

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

Listing remarks MLS

Well-maintained 3 bed, 2 bath manufactured home on its own lot located in a desirable 55+ community featuring a pool, tennis courts, clubhouse, and optional RV parking (additional cost). Maintenance Association dues are very low at just $30/month, providing access to these great amenities. This home offers thoughtful updates to improve accessibility, including wider doorways, adjusted counter heights, and durable scratch-resistant flooring. Skylights in the kitchen and primary bathroom provide abundant natural light, creating a bright and inviting atmosphere. The kitchen features a minimalist design with pantry and open shelving, creating a clean and functional space. The bathrooms have been largely updated, with the primary bathroom offering an opportunity for the next owner to add their own finishing touches, including installation of a vanity. Additional features include a 2-car garage with a full workbench and cabinets, a newer outdoor heat pump, and a fully fenced backyard offering privacy and space to relax or entertain. Enjoy low-maintenance living in a well-established community with great amenities!

Key facts

  • Optional rv parking
  • Clubhouse
  • Thoughtful updates

Tags

POOLTENNIS COURTSCLUBHOUSEOPTIONAL RV PARKINGTHOUGHTFUL UPDATESWIDER DOORWAYS

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 $270k.

Deal economics

  • At list price, monthly cash flow is $-133 ($-2k/yr) — negative.
  • To cash-flow at today's rent, offer at most $246k (8.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $202k (25.0% below list).
  • Recommended offer: $202k (25.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.7% vs local median 3.3% in Yakima — 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 80/100 on livability (#98 in WA, #1,912 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: employment D, crime F.
  • West Valley School District (Yakima) (urban): math 58% / reading 65% proficiency, ranked #47 of 291 in WA (top 16%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Cottonwood Elementary School (397 students, 36% FRL); West Valley Mid-Level Campus (1,194 students, 55% FRL); West Valley High School (1,527 students, 47% FRL).
  • Market conditions: Rents rising fast (+6.5%/yr); 331 active listings in the ZIP; 7 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 57% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 468 units permitted in Yakima County in 2024 (23 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 $8k of value loss. Plan a longer hold.
  • Yakima County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 88 days — a 6% lower offer ($254k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 7y ago; this cycle's ask has dropped $15k (5%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $225k; 20% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $202,461 (25.0% 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. It's been on market 88 days. Have you received any prior offers? Is the seller open to a 25% concession, seller financing, or rate buy-down credit?
  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. 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?
  6. 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?
  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 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
0.75%
Cap rate
5.70%
Cash-on-cash
-2.12%
DSCR
0.91
GRM
11.1

CMA / ARV

ARV (median comp)
$312,213
List price
$269,900
Delta
-13.55%
Verdict
UNDERPRICED
Comps
6 within 1.0 mi
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
7017 Cottage Way 0.10mi 3/2.0 1,404 (+7%) 8mo $282,500 $201 77
6815 Manor Way 0.18mi 3/2.0 1,296 (-1%) 22mo $275,000 $212 71
1718 S 69th Ave 0.04mi 3/2.0 1,485 (+13%) 8mo $300,000 $202 70
1817 S 70th Ave 0.12mi 3/2.0 1,396 (+7%) 19mo $280,000 $201 68
1821 S 70th Ave 0.13mi 3/2.0 1,404 (+7%) 21mo $293,000 $209 65
1818 S 71st Ave 0.19mi 3/2.0 1,396 (+7%) 24mo $285,000 $204 61
7018 Cottage Way 0.13mi 3/2.0 1,485 (+13%) 24mo $295,000 $199 52
6109 Crestfields Rd 0.68mi 3/2.0 1,296 (-1%) 22mo $317,500 $245 48
7003 Gregory Pl 0.49mi 4/2.0 (+1) 1,404 (+7%) 16mo $309,000 $220 47
2204 S 72nd Ave 0.65mi 3/2.0 1,440 (+10%) 22mo $305,000 $212 35

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 · 6.45% rent growth · sell at horizon

5-year hold
IRR
-16.3%
Equity multiple
0.40×
Total profit
$-45,013
Equity at exit
$40,243
10-year hold
IRR
-3.2%
Equity multiple
0.76×
Total profit
$-18,312
Equity at exit
$23,336

Cash invested: $75,572 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
28 Tenant-Leaning
State Washington
28 Tenant-Leaning · D+8
County
— inherits STATE
City
— inherits STATE
Just-cause statewide (2021); Seattle layers rent control restrictions + relocation assistance; very tenant-friendly.

ZIP-level market 98908

Rents YoY
6.5%
Active inventory
331
Price-to-rent
11.1×

Monthly cashflow live

Estimated rent
$2,025 high interval (Pro) →
Mortgage (P&I)
$1,415
Tax from tax record
$205 /mo · $2,460/yr
Insurance
$112
HOA
$0
Vacancy / Maint / Mgmt
$425
Net cashflow
$-133

Break-even live

Break-even rent $2,193
Max offer price $246,331
Occupancy floor

Sensitivity live

Price -10% $19 -5% $-57 +0% $-133 +5% $-210 +10% $-286
Rent -10% $-293 -5% $-213 +0% $-133 +5% $-53 +10% $27
Rate -1.0pp $3 -0.5pp $-65 base $-133 +0.5pp $-203 +1.0pp $-275

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
$67,475
Closing costs
$8,097
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 7 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
7116 W Mead Ave Unit 2 Yakima, WA 3.0 2.5 1623 $1,945 $1.20 45d 1 0.32mi
7209 Willow Ct Yakima, WA 2.0 1.0 950 $1,400 $1.47 23d 1 0.45mi
7221 Willow Pl Yakima, WA 2.0 1.0 950 $1,400 $1.47 45d 1 0.45mi
6104 Cottonwood Loop Yakima, WA 3.0 2.0 1412 $2,400 $1.70 23d 1 0.93mi
2301 S 58th Ave Yakima, WA 3.0 2.0 1408 $2,600 $1.85 23d 1 1.04mi
5809 W Larch Ave Yakima, WA 4.0 2.0 1750 $2,950 $1.69 45d 1 1.06mi
7410 W Walnut St Yakima, WA 3.0 2.0 1800 $2,150 $1.19 45d 1 1.46mi

Listing history 31 events

  1. 2026-06-21
    days on market $269,900 Active 88 DOM
  2. 2026-06-19
    days on market $269,900 Active 86 DOM
  3. 2026-06-18
    days on market $269,900 Active 85 DOM
  4. 2026-06-17
    days on market $269,900 Active 84 DOM
  5. 2026-06-16
    days on market $269,900 Active 83 DOM
  6. 2026-06-15
    days on market $269,900 Active 82 DOM
  7. 2026-06-14
    days on market $269,900 Active 80 DOM
  8. 2026-06-13
    days on market $269,900 Active 79 DOM
  9. 2026-06-10
    days on market $269,900 Active 77 DOM
  10. 2026-06-09
    days on market $269,900 Active 76 DOM
  11. 2026-06-08
    days on market $269,900 Active 75 DOM
  12. 2026-06-07
    days on market $269,900 Active 74 DOM
  13. 2026-06-03
    days on market $269,900 Active 70 DOM
  14. 2026-06-03
    price $269,900 Active 69 DOM
  15. 2026-06-02
    days on market $274,900 Active 69 DOM
  16. 2026-06-01
    days on market $274,900 Active 68 DOM
  17. 2026-05-31
    days on market $274,900 Active 67 DOM
  18. 2026-05-30
    days on market $274,900 Active 66 DOM
  19. 2026-04-28
    price $274,900 1125-char remark
    Show marketing remark (1137 chars)

    MLS# 291534 Well-maintained 3 bed, 2 bath manufactured home on its own lot located in a desirable 55+ community featuring a pool, tennis courts, clubhouse, and optional RV parking (additional cost). Maintenance Association dues are very low at just $30/month, providing access to these great amenities. This home offers thoughtful updates to improve accessibility, including wider doorways, adjusted counter heights, and durable scratch-resistant flooring. Skylights in the kitchen and primary bathroom provide abundant natural light, creating a bright and inviting atmosphere. The kitchen features a minimalist design with pantry and open shelving, creating a clean and functional space. The bathrooms have been largely updated, with the primary bathroom offering an opportunity for the next owner to add their own finishing touches, including installation of a vanity. Additional features include a 2-car garage with a full workbench and cabinets, a newer outdoor heat pump, and a fully fenced backyard offering privacy and space to relax or entertain. Enjoy low-maintenance living in a well-established community with great amenities!

  20. 2026-04-28
    price $274,900 1137-char remark
    Show marketing remark (1137 chars)

    MLS# 291534 Well-maintained 3 bed, 2 bath manufactured home on its own lot located in a desirable 55+ community featuring a pool, tennis courts, clubhouse, and optional RV parking (additional cost). Maintenance Association dues are very low at just $30/month, providing access to these great amenities. This home offers thoughtful updates to improve accessibility, including wider doorways, adjusted counter heights, and durable scratch-resistant flooring. Skylights in the kitchen and primary bathroom provide abundant natural light, creating a bright and inviting atmosphere. The kitchen features a minimalist design with pantry and open shelving, creating a clean and functional space. The bathrooms have been largely updated, with the primary bathroom offering an opportunity for the next owner to add their own finishing touches, including installation of a vanity. Additional features include a 2-car garage with a full workbench and cabinets, a newer outdoor heat pump, and a fully fenced backyard offering privacy and space to relax or entertain. Enjoy low-maintenance living in a well-established community with great amenities!

  21. 2026-04-28
    price $274,900
    Show marketing remark (1137 chars)

    MLS# 291534 Well-maintained 3 bed, 2 bath manufactured home on its own lot located in a desirable 55+ community featuring a pool, tennis courts, clubhouse, and optional RV parking (additional cost). Maintenance Association dues are very low at just $30/month, providing access to these great amenities. This home offers thoughtful updates to improve accessibility, including wider doorways, adjusted counter heights, and durable scratch-resistant flooring. Skylights in the kitchen and primary bathroom provide abundant natural light, creating a bright and inviting atmosphere. The kitchen features a minimalist design with pantry and open shelving, creating a clean and functional space. The bathrooms have been largely updated, with the primary bathroom offering an opportunity for the next owner to add their own finishing touches, including installation of a vanity. Additional features include a 2-car garage with a full workbench and cabinets, a newer outdoor heat pump, and a fully fenced backyard offering privacy and space to relax or entertain. Enjoy low-maintenance living in a well-established community with great amenities!

  22. 2026-04-08
    listed $284,900 Active 1125-char remark
    Show marketing remark (1125 chars)

    Well-maintained 3 bed, 2 bath manufactured home on its own lot located in a desirable 55+ community featuring a pool, tennis courts, clubhouse, and optional RV parking (additional cost). Maintenance Association dues are very low at just $30/month, providing access to these great amenities. This home offers thoughtful updates to improve accessibility, including wider doorways, adjusted counter heights, and durable scratch-resistant flooring. Skylights in the kitchen and primary bathroom provide abundant natural light, creating a bright and inviting atmosphere. The kitchen features a minimalist design with pantry and open shelving, creating a clean and functional space. The bathrooms have been largely updated, with the primary bathroom offering an opportunity for the next owner to add their own finishing touches, including installation of a vanity. Additional features include a 2-car garage with a full workbench and cabinets, a newer outdoor heat pump, and a fully fenced backyard offering privacy and space to relax or entertain. Enjoy low-maintenance living in a well-established community with great amenities!

  23. 2026-03-25
    listed $284,900 Active 1137-char remark
    Show marketing remark (1137 chars)

    MLS# 291534 Well-maintained 3 bed, 2 bath manufactured home on its own lot located in a desirable 55+ community featuring a pool, tennis courts, clubhouse, and optional RV parking (additional cost). Maintenance Association dues are very low at just $30/month, providing access to these great amenities. This home offers thoughtful updates to improve accessibility, including wider doorways, adjusted counter heights, and durable scratch-resistant flooring. Skylights in the kitchen and primary bathroom provide abundant natural light, creating a bright and inviting atmosphere. The kitchen features a minimalist design with pantry and open shelving, creating a clean and functional space. The bathrooms have been largely updated, with the primary bathroom offering an opportunity for the next owner to add their own finishing touches, including installation of a vanity. Additional features include a 2-car garage with a full workbench and cabinets, a newer outdoor heat pump, and a fully fenced backyard offering privacy and space to relax or entertain. Enjoy low-maintenance living in a well-established community with great amenities!

  24. 2026-03-25
    listed $284,900 Active
    Show marketing remark (1137 chars)

    MLS# 291534 Well-maintained 3 bed, 2 bath manufactured home on its own lot located in a desirable 55+ community featuring a pool, tennis courts, clubhouse, and optional RV parking (additional cost). Maintenance Association dues are very low at just $30/month, providing access to these great amenities. This home offers thoughtful updates to improve accessibility, including wider doorways, adjusted counter heights, and durable scratch-resistant flooring. Skylights in the kitchen and primary bathroom provide abundant natural light, creating a bright and inviting atmosphere. The kitchen features a minimalist design with pantry and open shelving, creating a clean and functional space. The bathrooms have been largely updated, with the primary bathroom offering an opportunity for the next owner to add their own finishing touches, including installation of a vanity. Additional features include a 2-car garage with a full workbench and cabinets, a newer outdoor heat pump, and a fully fenced backyard offering privacy and space to relax or entertain. Enjoy low-maintenance living in a well-established community with great amenities!

  25. 2026-03-04
    price $290,000
  26. 2025-11-14
    listed $300,000 Active
  27. 2020-09-08
    soldstatus $225,000
  28. 2020-09-08
    soldstatus $235,294
  29. 2020-04-29
    listed $235,000
  30. 2019-10-31
    listed $235,000
  31. 2008-05-07
    soldstatus $150,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast WA · Resets to sale price

Current annual tax
$2,460 · $205/mo
Projected year-2 tax
$2,645 · $220/mo
Expected delta
+$185/yr (+$15/mo · 7.5%)

ⓘ 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 8/10 Severe
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥96°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 14 unhealthy d/yr today · 16 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
$24,295
− Mortgage interest
−$15,119
− Property taxes
−$2,460
− Insurance
−$1,350
− Repairs & maintenance
−$1,944
− Management
−$1,944
− Depreciation
−$7,852
Taxable loss
−$6,372
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,529
After-tax cash flow
$-72/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
West Valley School District (Yakima)
NCES district ID
5309720
Math proficiency
58% ▼ -1.00%
Reading proficiency
65% ▼ -1.00%
Median HH income
$61,876
Composite
54.99/100
National rank
#2784
State rank
#47 of 291 in WA

Livability — Yakima

Score
80/100
State rank
#98
US rank
#1912

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Yakima, WA
County
Yakima County · 134,789 people
City population
115,918
Metro
Yakima, WA
Population (ZIP)
38,060
Household income
$84,197
Rent vs Own
31.1% rent · 68.9% own
Severe rent burden
1265.0

Population outlook (Yakima County) Hauer SSP2

Today (2025)
256,514 people
By 2030
259,403 · +1.1%
By 2040
265,677 · +3.6%
By 2050
273,061 · +6.5%
By 2075
296,991 · +15.8%
By 2100
315,291 · +22.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (68%)
Race & ethnicity
White 68% Hispanic / Latino 24% Two or more races 12% Asian 2%
Hispanic origin (detail)
Mexican 22%
Common ancestry
Portuguese 4% Italian 3% Lithuanian 2%
Foreign-born
7% · Canada, China, South Korea
Languages at home
82% English-only · Spanish 16% German/W. Germanic 1%

Political lean MEDSL · Yakima

2024 margin
R (+14.3) · D 41.6% · R 55.9% · Other 2.5%
2008→2024 swing
-3.8pp toward R · 2008: -10.6pp · 2024: -14.3pp
All cycles
2024: R+14.3 2020: R+7.7 2016: R+15.4 2012: R+15.1 2008: R+10.6

Not yet ingested

Civics

Market trends

HPI YoY
▼ -337.28%
Current HPI
258.8688
Rent YoY
▲ 6.45%
Metro
Yakima, WA
State GDP YoY
▲ 4.65%
F500 in state
22

Industry mix (Fortune 500 HQ in WA)

Industry F500 HQs Revenue

Price history

+83.3% since first listed
13 events — show timeline
  • 2026-04-28 Price Changed $274,900 YAMLS
  • 2026-04-28 Price Changed $274,900 PACMLS
  • 2026-04-28 Price Changed $274,900 NWMLS as Distributed by MLS Grid
  • 2026-04-08 Listed $284,900 YAMLS
  • 2026-03-25 Listed $284,900 NWMLS as Distributed by MLS Grid
  • 2026-03-25 Listed $284,900 PACMLS
  • 2026-03-04 Price Changed $290,000 YAMLS
  • 2025-11-14 Listed $300,000 YAMLS
  • 2020-09-08 Sold (Public Records) $235,294 Public Records
  • 2020-09-08 Sold (MLS) $225,000 YAMLS
  • 2020-04-29 Listed $235,000 YAMLS
  • 2019-10-31 Listed $235,000 YAMLS
  • 2008-05-07 Sold (Public Records) $150,000 Public Records

Property tax history

+4.5%/yr

Latest (2026): $2,460 · +54.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…