CashFlowRE
Sign in Sign up
2150 Laura St #57 🏷️ Likely Rental
B+ Composite 77.77
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 +30.0/30.0
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.2/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$39,999

2150 Laura St #57 · Springfield, OR 97477
2 bd · 1.0 ba · 840 sqft · Manufactured public records · 253 Days on market
Built 1972 $48/sqft · 35% below area Est $62k · 35% under

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

Listing remarks MLS

Affordable Living in a 55+ CommunityLooking for comfort, convenience, and a place to call home? This well-maintained 2 bedroom, 1 bath home might be exactly what you’ve been waiting for Solid 1972 manufactured home in great condition New HVAC (2019) + Central A/C for year-round comfortUpdated vinyl windows Ramp for easy access Washer & Dryer INCLUDED Two storage sheds = plenty of extra spaceSpace rent: $827/month.

Key facts

  • Ramp for easy access
  • Central a/c
  • Two storage sheds

Tags

CENTRAL A/CRAMP FOR EASY ACCESSTWO STORAGE SHEDSWASHER & DRYER INCLUDED

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $39,999 price doesn't fit this home's estimated sale value (~$61,929) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath manufactured listed at $40k.

Deal economics

  • At list price, monthly cash flow is $956 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $40k).
  • Recommended offer: $35k (12.0% below list) — sets the bar for market timing.
  • Cap rate 35.0% vs local median 3.0% in Springfield — 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 83/100 on livability (#40 in OR, #934 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: schools D+, crime D+, employment D+.
  • Springfield SD 19 (suburban): math 19% / reading 38% proficiency, ranked #48 of 58 in OR (top 83%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising fast (+4.8%/yr); 163 active listings in the ZIP; 37 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 1,808 units permitted in Lane County in 2024 (972 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $276 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Lane County population projected at +15% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 4.8% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 253 days — a 12% lower offer ($35k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts; this cycle's ask has dropped $5k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $35,199 (12.0% below list)

Questions for the listing agent

  1. It's been on market 253 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 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. Schools are D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  6. 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?
  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
3.90%
Cap rate
34.97%
Cash-on-cash
102.41%
DSCR
5.56
GRM
2.1

CMA / ARV

ARV (median comp)
$61,929
List price
$39,999
Delta
-35.41%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2150 Laura St #81 0.00mi 2/1.0 840 (0%) 0mo $26,000 $31 100
2150 Laura St #65 0.00mi 2/1.0 734 (-13%) 1mo $46,000 $63 78
2150 Laura St #12 0.00mi 2/1.0 750 (-11%) 10mo $22,000 $29 74
2150 Laura St #91 0.00mi 2/1.0 720 (-14%) 15mo $18,000 $25 64
416 Lochaven Ave 0.07mi 2/2.0 960 (+14%) 8mo $314,000 $327 62
2150 Laura St #90 0.00mi 2/1.0 725 (-14%) 21mo $35,000 $48 60
2150 Laura St #25 0.00mi 2/1.0 960 (+14%) 21mo $20,000 $21 58
1120 W Fairview Dr #10 0.57mi 2/1.0 784 (-7%) 11mo $80,500 $103 53
1120 W Fairview Dr #7 0.57mi 3/1.0 (+1) 728 (-13%) 10mo $53,500 $73 38

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 · 4.81% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
6.12×
Total profit
$57,308
Equity at exit
$5,964
10-year hold
IRR
Equity multiple
13.56×
Total profit
$140,696
Equity at exit
$3,458

Cash invested: $11,200 (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 97477

Rents YoY
4.8%
Active inventory
163
Price-to-rent
2.1×

Monthly cashflow live

Estimated rent
$1,560 high interval (Pro) →
Mortgage (P&I)
$210
Tax est. 1.5%
$50 /mo · $600/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$328
Net cashflow
$956

Break-even live

Break-even rent $350
Max offer price $39,999
Occupancy floor 34%

Sensitivity live

Price -10% $983 -5% $970 +0% $956 +5% $942 +10% $928
Rent -10% $833 -5% $894 +0% $956 +5% $1,017 +10% $1,079
Rate -1.0pp $976 -0.5pp $966 base $956 +0.5pp $945 +1.0pp $935

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
$10,000
Closing costs
$1,200
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 37 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
363 Lindale Dr Springfield, OR 2.0 1.0 776 $1,522 $1.96 14d 10 0.12mi
2220 Shadylane Dr Springfield, OR 2.0 1.5 860 $1,730 $2.01 21d 4 0.19mi
460 Lindale Dr Springfield, OR 1.0–2.0 1.0 770 $1,839 $2.39 14d 9 0.20mi
2255 Shadylane Dr Unit 2253 Springfield, OR 2.0 1.0 810 $1,595 $1.97 44d 1 0.22mi
2420 Pheasant Blvd Apt 10 Springfield, OR 2.0 1.0 835 $1,195 $1.43 21d 1 0.27mi
565 Harlow Rd Springfield, OR 2.0 1.0 855 $1,592 $1.86 14d 8 0.27mi
636 W Quinalt St Springfield, OR 3.0 1.5 1045 $1,595 $1.53 44d 1 0.37mi
668 W Quinalt St Springfield, OR 3.0 1.5 1100 $1,695 $1.54 44d 1 0.38mi
243 R St Springfield, OR 1.0–3.0 1.0–2.5 867 $1,649 $1.90 44d 6 0.47mi
243 R St Springfield, OR 2.0 1.5 830 $1,649 $1.99 14d 5 0.47mi
486 W N St Springfield, OR 2.0 1.0 800 $1,345 $1.68 44d 1 0.55mi
885 Oakdale Ave Springfield, OR 2.0 1.0 844 $1,502 $1.78 21d 5 0.60mi
2555 Gateway St Springfield, OR 2.0 1.0 682 $1,649 $2.42 21d 14 0.61mi
506 W Centennial Blvd Springfield, OR 1.0–3.0 1.0–2.0 1182 $1,684 $1.42 21d 3 0.68mi
506 W Centennial Blvd Springfield, OR 2.0 1.0 885 $1,684 $1.90 14d 4 0.68mi
1725 N 5th St Unit P-070 Springfield, OR 1.0 1.0 580 $1,395 $2.41 44d 1 0.78mi
1725 5th St Springfield, OR 1.0–2.0 1.0 705 $1,495 $2.12 14d 9 0.84mi
3033 Gateway St Springfield, OR 1.0–2.0 1.0 750 $1,700 $2.27 14d 15 0.85mi
844 Mill St Springfield, OR 1.0 1.0 600 $1,095 $1.82 44d 1 1.02mi
844 Mill St Springfield, OR 1.0 1.0 600 $1,095 $1.82 45d 1 1.02mi
844 Mill St Springfield, OR 2.0 1.0 700 $1,295 $1.85 21d 1 1.02mi
3255 Gateway St Springfield, OR 2.0 1.0 640 $1,535 $2.40 14d 1 1.02mi
175 G St Unit C Springfield, OR 3.0 1.0 975 $1,450 $1.49 44d 1 1.07mi
700 1st St Unit 18 Springfield, OR 2.0 1.0 900 $1,350 $1.50 14d 1 1.10mi
650 Mill St Unit 18 Springfield, OR 2.0 1.0 700 $1,095 $1.56 44d 1 1.11mi
1201 R St Unit 3 Springfield, OR 2.0 1.0 850 $1,395 $1.64 44d 1 1.14mi
1217 R St #5 Springfield, OR 2.0 1.0 900 $1,395 $1.55 21d 1 1.17mi
243 F St Unit 20 Springfield, OR 2.0 1.0 720 $1,095 $1.52 21d 1 1.17mi
275 S Garden Way Eugene, OR 1.0 1.0 467 $1,479 $3.17 14d 22 1.18mi
1253 R St Unit 4 Springfield, OR 2.0 1.5 1000 $1,295 $1.29 44d 1 1.19mi
745 6th St Springfield, OR 1.0 1.0 710 $1,295 $1.82 21d 1 1.22mi
277 Deadmond Ferry Rd Springfield, OR 2.0 1.5 843 $1,750 $2.08 14d 1 1.24mi
430 Pioneer Pkwy W Unit 432 Springfield, OR 2.0 1.5 1100 $1,795 $1.63 44d 1 1.31mi
3440 Westward Ho Ave Unit 3440 Eugene, OR 2.0 1.0 950 $1,995 $2.10 44d 1 1.36mi
429 Lindley Ln Eugene, OR 2.0 1.0 800 $1,400 $1.75 21d 1 1.38mi
3450 McKenna Dr Eugene, OR 1.0–2.0 1.0–2.0 1125 $1,720 $1.53 14d 5 1.47mi
375 Marche Chase Dr Eugene, OR 1.0–2.0 1.0–2.0 896 $1,960 $2.19 14d 8 1.48mi

Listing history 21 events

  1. 2026-06-18
    days on market $39,999 Active 253 DOM
  2. 2026-06-17
    remarks 420-char remark
  3. 2026-06-17
    days on market $39,999 Active 252 DOM
  4. 2026-06-16
    days on market $39,999 Active 251 DOM
  5. 2026-06-15
    days on market $39,999 Active 250 DOM
  6. 2026-06-14
    days on market $39,999 Active 248 DOM
  7. 2026-06-10
    pricedays on market $39,999 Active 245 DOM
  8. 2026-06-09
    days on market $45,000 Active 244 DOM
  9. 2026-06-08
    days on market $45,000 Active 243 DOM
  10. 2026-06-07
    days on market $45,000 Active 242 DOM
  11. 2026-06-03
    days on market $45,000 Active 238 DOM
  12. 2026-06-02
    days on market $45,000 Active 237 DOM
  13. 2026-06-01
    days on market $45,000 Active 236 DOM
  14. 2026-05-31
    days on market $45,000 Active 235 DOM
  15. 2026-05-30
    days on market $45,000 Active 234 DOM
  16. 2026-02-16
    status Active 427-char remark
    Show marketing remark (484 chars)

    Solid 1972 MH. This well-maintained 2 bedroom, 1 bath home offers comfort and convenience with central A/C and a ramp for easy access. Two storage sheds provide plenty of extra space. Washer & dryer included. Space rent is grandfathered in - call listing agent for details. A solid home in great condition, ready for its next owner! Community AmenitiesClubhouse, Full Kitchen, Fitness Center, Billiards, Dog Park, Laundry Facility, 55+ Community, Pet Friendly. Pics are Temporary!

  17. 2026-02-16
    status Active 484-char remark
    Show marketing remark (484 chars)

    Solid 1972 MH. This well-maintained 2 bedroom, 1 bath home offers comfort and convenience with central A/C and a ramp for easy access. Two storage sheds provide plenty of extra space. Washer & dryer included. Space rent is grandfathered in - call listing agent for details. A solid home in great condition, ready for its next owner! Community AmenitiesClubhouse, Full Kitchen, Fitness Center, Billiards, Dog Park, Laundry Facility, 55+ Community, Pet Friendly. Pics are Temporary!

  18. 2026-02-05
    historical Active under Contract 484-char remark
    Show marketing remark (427 chars)

    Affordable Living in a 55+ CommunityLooking for comfort, convenience, and a place to call home? This well-maintained 2 bedroom, 1 bath home might be exactly what you’ve been waiting for Solid 1972 manufactured home in great condition New HVAC (2019) + Central A/C for year-round comfortUpdated vinyl windows Ramp for easy access Washer & Dryer INCLUDED Two storage sheds = plenty of extra spaceSpace rent: $827/month.

  19. 2026-02-05
    status Pending 427-char remark
    Show marketing remark (427 chars)

    Affordable Living in a 55+ CommunityLooking for comfort, convenience, and a place to call home? This well-maintained 2 bedroom, 1 bath home might be exactly what you’ve been waiting for Solid 1972 manufactured home in great condition New HVAC (2019) + Central A/C for year-round comfortUpdated vinyl windows Ramp for easy access Washer & Dryer INCLUDED Two storage sheds = plenty of extra spaceSpace rent: $827/month.

  20. 2025-09-27
    listed $45,000 Active 427-char remark
    Show marketing remark (427 chars)

    Affordable Living in a 55+ CommunityLooking for comfort, convenience, and a place to call home? This well-maintained 2 bedroom, 1 bath home might be exactly what you’ve been waiting for Solid 1972 manufactured home in great condition New HVAC (2019) + Central A/C for year-round comfortUpdated vinyl windows Ramp for easy access Washer & Dryer INCLUDED Two storage sheds = plenty of extra spaceSpace rent: $827/month.

  21. 2025-09-24
    listed $45,000 Active 484-char remark
    Show marketing remark (484 chars)

    Solid 1972 MH. This well-maintained 2 bedroom, 1 bath home offers comfort and convenience with central A/C and a ramp for easy access. Two storage sheds provide plenty of extra space. Washer & dryer included. Space rent is grandfathered in - call listing agent for details. A solid home in great condition, ready for its next owner! Community AmenitiesClubhouse, Full Kitchen, Fitness Center, Billiards, Dog Park, Laundry Facility, 55+ Community, Pet Friendly. Pics are Temporary!

ⓘ 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 4/10 Moderate FEMA zone X (unshaded) · 21% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥92°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 15 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
$18,717
− Mortgage interest
−$2,241
− Property taxes
−$600
− Insurance
−$200
− Repairs & maintenance
−$1,497
− Management
−$1,497
− Depreciation
−$1,164
Taxable income
$11,518
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,764
After-tax cash flow
$8,705/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
Springfield SD 19
NCES district ID
4111670
Math proficiency
19% ▼ -13.00%
Reading proficiency
38% ▼ -10.00%
Median HH income
$42,236
Composite
24.14/100
National rank
#7746
State rank
#48 of 58 in OR

Livability — Springfield

Score
83/100
State rank
#40
US rank
#934

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Springfield, OR
County
Lane County · 310,476 people
City population
76,907
Metro
Eugene-Springfield, OR
Population (ZIP)
37,534
Household income
$65,662
Rent vs Own
47.2% rent · 52.8% own
Severe rent burden
1817.0

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 (77%)
Race & ethnicity
White 77% Hispanic / Latino 13% Two or more races 10% Asian 1% Native American 1%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Lithuanian 4% Portuguese 4% Italian 3%
Foreign-born
6% · Canada
Languages at home
89% English-only · Spanish 9% 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
▼ -489.08%
Current HPI
299.6863
Rent YoY
▲ 4.81%
Metro
Eugene-Springfield, OR
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

+0.0% since first listed
6 events — show timeline
  • 2026-02-16 Relisted RMLS
  • 2026-02-16 Relisted WVMLS
  • 2026-02-05 Contingent WVMLS
  • 2026-02-05 Pending RMLS
  • 2025-09-27 Listed $45,000 RMLS
  • 2025-09-24 Listed $45,000 WVMLS

Property tax history

-42.5%/yr

Latest (2015): $6 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…