CashFlowRE
Sign in Sign up
1915 N Jantzen Ave
B- Composite 66.85
Why this score? — see what drove the B- 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 +22.1/30.0
  • ARV discount +15.0/15.0
  • 1% rule +8.6/10.0
  • DSCR +7.1/10.0
  • Schools +5.0/10.0
  • Livability +3.9/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$220,000

1915 N Jantzen Ave · Portland, OR 97217
2 bd · 2.0 ba · 1,348 sqft · Other · 205 Days on market
Built 1978 $163/sqft · 39% below area Est $358k · 39% under $480/mo HOA · 16% of rent

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

This lovely, light-filled floating home is newly remodeled and move-in ready. The kitchen was completely redone. The flooring on the first and second floors is new. It's been repainted inside also. The first level features an open floor plan with a sliding glass door to the back deck, a guest bedroom, and a full bathroom. The spacious upper level primary suite of this floating house has a sitting area and office space. Sunlit ensuite bath with jetted tub, separate shower, and double vanity with storage. Oversized walk-in closet with organizers. Wraparound upper deck, providing panoramic river views. Laundry room with washer and dryer. Don’t miss out on this affordable 2-bedroom floating home. For the price, this is a great condo alternative. Slip ownership is included. Float work was done recently; financing should be available. Contact your broker to find out more or to schedule a showing today!

Key facts

  • Open floor plan
  • New flooring
  • Spacious upper level

Tags

COMPLETELY REDONE KITCHENNEW FLOORINGOPEN FLOOR PLANSLIDING GLASS DOORSPACIOUS UPPER LEVELSITTING AREA

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 other listed at $220k.

Deal economics

  • At list price, monthly cash flow is $356 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $220k).
  • Recommended offer: $194k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.2% vs local median 2.2% in Portland — 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 77/100 on livability (#72 in OR, #3,256 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A+; Watch: crime F, cost of living F.
  • Market conditions: Rents flat; 298 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 2,041 units permitted in Multnomah County in 2024 (905 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($100k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

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.
  • Multnomah 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 205 days — a 12% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 24y ago; this cycle's ask has dropped $65k (23%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $129k; list at $220k implies a 71% gain — meaningful room to come down on a strong offer.
Recommended offer $193,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 205 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — 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. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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
1.36%
Cap rate
8.23%
Cash-on-cash
6.93%
DSCR
1.31
GRM
6.1

CMA / ARV

ARV (median comp)
$358,399
List price
$220,000
Delta
-30.25%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 0.89% rent growth · sell at horizon

5-year hold
IRR
-8.5%
Equity multiple
0.69×
Total profit
$-18,847
Equity at exit
$32,803
10-year hold
IRR
-2.8%
Equity multiple
0.83×
Total profit
$-10,240
Equity at exit
$19,022

Cash invested: $61,600 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
0 Strongly Tenant-Friendly
State Oregon
28 Tenant-Leaning · D+6
County
— inherits STATE
City Portland
0 Strongly Tenant-Friendly · D+39
Mandatory relocation for no-cause evictions; rent increase notice 90 days.

ZIP-level market 97217

Rents YoY
0.9%
Active inventory
298
Price-to-rent
6.1×

Monthly cashflow live

Estimated rent
$2,983 high interval (Pro) →
Mortgage (P&I)
$1,154
Tax est. 1.5%
$275 /mo · $3,300/yr
Insurance
$92
HOA
$480
Vacancy / Maint / Mgmt
$626
Net cashflow
$356

Break-even live

Break-even rent $2,532
Max offer price $220,000
Occupancy floor 83%

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
$55,000
Closing costs
$6,600
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1245 N Anchor Way Portland, OR 2.0 1.0–2.0 856 $2,250 $2.63 2d 16 0.70mi
1055 N Anchor Way Portland, OR 1.0–2.0 1.0–2.0 1056 $3,150 $2.98 2d 34 0.80mi
540 N Hayden Bay Dr Portland, OR 3.0 2.0 1816 $3,095 $1.70 3d 1 0.85mi
995 N Marine Dr Portland, OR 2.0 1.0–2.0 924 $2,036 $2.20 3d 11 0.93mi
1111 W Columbia Way Vancouver, WA 2.0 1.0–2.5 857 $4,800 $5.60 2d 28 0.97mi
111 Parkway Pl Vancouver, WA 1.0–2.0 1.0–2.0 983 $4,995 $5.08 2d 3 0.98mi
123 N Hayden Bay Dr Portland, OR 2.0 1.0 889 $2,249 $2.53 44d 1 1.01mi
1110 W Columbia Way Vancouver, WA 2.0 1.0–2.0 783 $3,849 $4.91 2d 13 1.01mi
440 W Columbia Way Vancouver, WA 2.0 1.0–2.0 863 $4,400 $5.10 2d 150 1.02mi
500 W Columbia Way Vancouver, WA 2.0 1.0–2.0 849 $3,995 $4.71 2d 6 1.03mi
1000 W Columbia Way Vancouver, WA 1.0–2.0 1.0–2.0 767 $3,282 $4.28 2d 11 1.04mi
411 Columbia St Vancouver, WA 2.0 1.0–2.0 818 $3,377 $4.13 2d 14 1.16mi
110 N Tomahawk Island Dr Portland, OR 1.0–2.0 1.0–2.0 994 $2,674 $2.69 2d 27 1.20mi
608 Washington St Vancouver, WA 2.0 1.0–2.0 903 $3,236 $3.58 2d 11 1.28mi
300 W 8th St Vancouver, WA 1.0–2.0 1.0–2.0 915 $2,932 $3.20 2d 1 1.31mi
500 Broadway St #506 Vancouver, WA 2.0 2.0 1837 $3,295 $1.79 24d 1 1.31mi
209 W Evergreen Blvd Vancouver, WA 2.0 1.0 1048 $2,765 $2.64 4d 1 1.39mi
11505 NE Yacht Harbor Dr Portland, OR 2.0 2.0 2559 $4,356 $1.70 2d 5 1.49mi

HOA detail

Monthly dues
$480 · $5,760/yr

Listing history 21 events

  1. 2026-06-18
    days on market $220,000 Active 205 DOM
  2. 2026-06-18
    price $220,000 Active 204 DOM
  3. 2026-06-17
    days on market $250,000 Active 204 DOM
  4. 2026-06-16
    days on market $250,000 Active 203 DOM
  5. 2026-06-15
    days on market $250,000 Active 202 DOM
  6. 2026-06-13
    days on market $250,000 Active 200 DOM
  7. 2026-06-09
    days on market $250,000 Active 196 DOM
  8. 2026-06-08
    days on market $250,000 Active 195 DOM
  9. 2026-06-07
    days on market $250,000 Active 194 DOM
  10. 2026-06-03
    days on market $250,000 Active 190 DOM
  11. 2026-06-02
    days on market $250,000 Active 189 DOM
  12. 2026-06-01
    days on market $250,000 Active 188 DOM
  13. 2026-05-31
    days on market $250,000 Active 187 DOM
  14. 2026-04-08
    price $250,000 919-char remark
    Show marketing remark (919 chars)

    This lovely, light-filled floating home is newly remodeled and move-in ready. The kitchen was completely redone. The flooring on the first and second floors is new. It's been repainted inside also. The first level features an open floor plan with a sliding glass door to the back deck, a guest bedroom, and a full bathroom. The spacious upper level primary suite of this floating house has a sitting area and office space. Sunlit ensuite bath with jetted tub, separate shower, and double vanity with storage. Oversized walk-in closet with organizers. Wraparound upper deck, providing panoramic river views. Laundry room with washer and dryer. Don’t miss out on this affordable 2-bedroom floating home. For the price, this is a great condo alternative. Slip ownership is included. Float work was done recently; financing should be available. Contact your broker to find out more or to schedule a showing today!

  15. 2026-03-20
    price $255,000 919-char remark
    Show marketing remark (919 chars)

    This lovely, light-filled floating home is newly remodeled and move-in ready. The kitchen was completely redone. The flooring on the first and second floors is new. It's been repainted inside also. The first level features an open floor plan with a sliding glass door to the back deck, a guest bedroom, and a full bathroom. The spacious upper level primary suite of this floating house has a sitting area and office space. Sunlit ensuite bath with jetted tub, separate shower, and double vanity with storage. Oversized walk-in closet with organizers. Wraparound upper deck, providing panoramic river views. Laundry room with washer and dryer. Don’t miss out on this affordable 2-bedroom floating home. For the price, this is a great condo alternative. Slip ownership is included. Float work was done recently; financing should be available. Contact your broker to find out more or to schedule a showing today!

  16. 2026-02-17
    price $260,000 919-char remark
    Show marketing remark (919 chars)

    This lovely, light-filled floating home is newly remodeled and move-in ready. The kitchen was completely redone. The flooring on the first and second floors is new. It's been repainted inside also. The first level features an open floor plan with a sliding glass door to the back deck, a guest bedroom, and a full bathroom. The spacious upper level primary suite of this floating house has a sitting area and office space. Sunlit ensuite bath with jetted tub, separate shower, and double vanity with storage. Oversized walk-in closet with organizers. Wraparound upper deck, providing panoramic river views. Laundry room with washer and dryer. Don’t miss out on this affordable 2-bedroom floating home. For the price, this is a great condo alternative. Slip ownership is included. Float work was done recently; financing should be available. Contact your broker to find out more or to schedule a showing today!

  17. 2026-01-04
    price $265,000 919-char remark
    Show marketing remark (919 chars)

    This lovely, light-filled floating home is newly remodeled and move-in ready. The kitchen was completely redone. The flooring on the first and second floors is new. It's been repainted inside also. The first level features an open floor plan with a sliding glass door to the back deck, a guest bedroom, and a full bathroom. The spacious upper level primary suite of this floating house has a sitting area and office space. Sunlit ensuite bath with jetted tub, separate shower, and double vanity with storage. Oversized walk-in closet with organizers. Wraparound upper deck, providing panoramic river views. Laundry room with washer and dryer. Don’t miss out on this affordable 2-bedroom floating home. For the price, this is a great condo alternative. Slip ownership is included. Float work was done recently; financing should be available. Contact your broker to find out more or to schedule a showing today!

  18. 2025-12-17
    price $275,000 919-char remark
    Show marketing remark (919 chars)

    This lovely, light-filled floating home is newly remodeled and move-in ready. The kitchen was completely redone. The flooring on the first and second floors is new. It's been repainted inside also. The first level features an open floor plan with a sliding glass door to the back deck, a guest bedroom, and a full bathroom. The spacious upper level primary suite of this floating house has a sitting area and office space. Sunlit ensuite bath with jetted tub, separate shower, and double vanity with storage. Oversized walk-in closet with organizers. Wraparound upper deck, providing panoramic river views. Laundry room with washer and dryer. Don’t miss out on this affordable 2-bedroom floating home. For the price, this is a great condo alternative. Slip ownership is included. Float work was done recently; financing should be available. Contact your broker to find out more or to schedule a showing today!

  19. 2025-11-25
    listed $285,000 Active 919-char remark
    Show marketing remark (919 chars)

    This lovely, light-filled floating home is newly remodeled and move-in ready. The kitchen was completely redone. The flooring on the first and second floors is new. It's been repainted inside also. The first level features an open floor plan with a sliding glass door to the back deck, a guest bedroom, and a full bathroom. The spacious upper level primary suite of this floating house has a sitting area and office space. Sunlit ensuite bath with jetted tub, separate shower, and double vanity with storage. Oversized walk-in closet with organizers. Wraparound upper deck, providing panoramic river views. Laundry room with washer and dryer. Don’t miss out on this affordable 2-bedroom floating home. For the price, this is a great condo alternative. Slip ownership is included. Float work was done recently; financing should be available. Contact your broker to find out more or to schedule a showing today!

  20. 2003-09-26
    soldstatus $129,000 217-char remark
    Show marketing remark (217 chars)

    YAFFORDABLE RIVER LIVING IN THIS LITE & BRITE HM, 2BD, 2BA, +OFF, ON 2 LEVELS, ALL VINYL WIN & SLIDERS, VAULTED MSTRBDRM W/ WALK IN CLOSET, JACUZZI TUB. INCL ALL APPLS, LG SWIM FLT, HOME WARR & PAID SLIP!!

  21. 2002-10-11
    listed $129,000 217-char remark
    Show marketing remark (217 chars)

    YAFFORDABLE RIVER LIVING IN THIS LITE & BRITE HM, 2BD, 2BA, +OFF, ON 2 LEVELS, ALL VINYL WIN & SLIDERS, VAULTED MSTRBDRM W/ WALK IN CLOSET, JACUZZI TUB. INCL ALL APPLS, LG SWIM FLT, HOME WARR & PAID SLIP!!

ⓘ 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

  • 🌡 Heat 3/10 Moderate
  • 🫁 Air quality 10/10 Extreme 19 unhealthy d/yr today · 20 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
$35,791
− Mortgage interest
−$12,323
− Property taxes
−$3,300
− Insurance
−$1,100
− Repairs & maintenance
−$2,863
− Management
−$2,863
− HOA
−$5,760
− Depreciation
−$6,400
Taxable income
$1,181
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$283
After-tax cash flow
$3,987/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)

No district data.

Livability — Portland

Score
77/100
State rank
#72
US rank
#3256

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Portland, OR
County
Multnomah County · 786,692 people
City population
774,334
Metro
Portland-Vancouver-Hillsboro, OR-WA
Population (ZIP)
35,169
Household income
$100,361
Rent vs Own
43.5% rent · 56.5% own
Severe rent burden
1532.0

Population outlook (Multnomah County) Hauer SSP2

Today (2025)
930,825 people
By 2030
996,904 · +7.1%
By 2040
1,121,379 · +20.5%
By 2050
1,242,124 · +33.4%
By 2075
1,464,431 · +57.3%
By 2100
1,576,181 · +69.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (71%)
Race & ethnicity
White 71% Two or more races 12% Hispanic / Latino 9% Black 7% Asian 3%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Italian 5% Slovak 4% Portuguese 3%
Foreign-born
8% · Canada, China, Vietnam
Languages at home
90% English-only · Spanish 4% Other Indo-European 1% Chinese 1%

Political lean MEDSL · Multnomah

2024 margin
Solid D (+62.1) · D 79.3% · R 17.2% · Other 3.5%
2008→2024 swing
+6.0pp toward D · 2008: 56.1pp · 2024: 62.1pp
All cycles
2024: D+62.1 2020: D+61.3 2016: D+58.3 2012: D+54.9 2008: D+56.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -747.13%
Current HPI
370.7526
Rent YoY
▲ 0.89%
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

+93.8% since first listed
8 events — show timeline
  • 2026-04-08 Price Changed $250,000 RMLS
  • 2026-03-20 Price Changed $255,000 RMLS
  • 2026-02-17 Price Changed $260,000 RMLS
  • 2026-01-04 Price Changed $265,000 RMLS
  • 2025-12-17 Price Changed $275,000 RMLS
  • 2025-11-25 Listed $285,000 RMLS
  • 2003-09-26 Sold (MLS) $129,000 RMLS
  • 2002-10-11 Listed $129,000 RMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…