CashFlowRE
Sign in Sign up
14933 S Fox Pointe Dr #316
C Composite 57.96
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 +24.7/30.0
  • DSCR +8.0/10.0
  • ARV discount +7.5/15.0
  • 1% rule +5.5/10.0
  • Livability +4.4/5.0
  • Rent growth +2.8/5.0
  • Schools +2.7/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$239,900

14933 S Fox Pointe Dr #316 · Oregon City, OR 97045
3 bd · 2.0 ba · 1,728 sqft · Condo · 45 Days on market
Built 1991

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this spacious and beautifully updated 1,728 sq ft home, offering the perfect blend of comfort, style, and functionality. Designed for both everyday living and entertaining, this home features expansive living and family rooms along with a formal dining area. The updated kitchen is a true centerpiece, complete with an island, breakfast bar, stainless steel appliances, abundant cabinetry, and a skylight that fills the space with natural light. Just off the dining room, a sliding glass door opens to a large covered deck—ideal for year-round outdoor enjoyment. This home offers generous bedrooms and two bathrooms, including an updated secondary bath. The large primary retreat provides a private escape with a walk-in closet and a spa-like en suite featuring a soaking tub, walk-in shower, and dual vanity. Additional highlights include floor-to-ceiling windows, three skylights, a cozy pellet stove, ceiling fans, and a stylish mix of luxury plank flooring and carpet throughout.Situated on a street-facing lot, the exterior boasts a covered front deck, manicured lawn, garden beds, and a huge driveway with ample parking for multiple vehicles, plus a double car garage. This home truly has it all—space, upgrades, and thoughtful details inside and out. Don’t miss your opportunity to make it yours!

Key facts

  • Spa-like en suite
  • Double car garage
  • Walk-in closet

Tags

UPDATED KITCHENLARGE COVERED DECKWALK-IN CLOSETSPA-LIKE EN SUITEFLOOR-TO-CEILING WINDOWSDOUBLE CAR GARAGE

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 condo listed at $240k.

Deal economics

  • At list price, monthly cash flow is $501 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $240k).
  • Recommended offer: $233k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 2.6% in Oregon City — 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 (#12 in OR, #271 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, employment A+; Watch: cost of living F.
  • Oregon City SD 62 (suburban): math 18% / reading 40% proficiency, ranked #40 of 58 in OR (top 69%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising (+1.1%/yr); 408 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals leasing fast (median 2d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 946 units permitted in Clackamas County in 2024 (188 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.
  • Clackamas County population projected at +25% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($233k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Recommended offer $232,703 (3.0% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Any open or pending special assessments — roof, HVAC, plumbing, elevator, façade? What's the per-unit balance and payoff schedule, and is the seller paying it off at close or rolling it to the buyer?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. How much new apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
1.05%
Cap rate
8.80%
Cash-on-cash
8.95%
DSCR
1.40
GRM
8.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.12% rent growth · sell at horizon

5-year hold
IRR
-4.7%
Equity multiple
0.83×
Total profit
$-11,684
Equity at exit
$35,770
10-year hold
IRR
2.8%
Equity multiple
1.18×
Total profit
$12,222
Equity at exit
$20,742

Cash invested: $67,172 (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 97045

Rents YoY
1.1%
Active inventory
408
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$2,512 high interval (Pro) →
Mortgage (P&I)
$1,258
Tax from tax record
$125 /mo · $1,498/yr
Insurance
$100
HOA
$0
Vacancy / Maint / Mgmt
$527
Net cashflow
$501

Break-even live

Break-even rent $1,877
Max offer price $239,900
Occupancy floor 75%

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
$59,975
Closing costs
$7,197
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
18807 Nutmeg Ln Oregon City, OR 3.0 2.5 2044 $3,200 $1.57 23d 1 0.65mi
14338 S Maple Lane Ct Oregon City, OR 2.0–4.0 1.0–2.0 993 $2,000 $2.01 1d 14 0.74mi
14378 Walnut Grove Way Oregon City, OR 1.0–3.0 1.0–2.0 1015 $2,595 $2.56 1d 24 0.83mi
14155 Beavercreek Rd Oregon City, OR 1.0–3.0 1.0–2.0 878 $1,975 $2.25 1d 4 0.90mi
14155 Beavercreek Rd Apt 235 Oregon City, OR 3.0 2.0 1153 $1,995 $1.73 23d 1 0.90mi

HOA detail condo

Monthly dues
$0 · $0/yr
Assessments
None detected in remarks — confirm with the listing agent.

Listing history 4 events

  1. 2026-05-15
    status Pending 1337-char remark
    Show marketing remark (1337 chars)

    Welcome to this spacious and beautifully updated 1,728 sq ft home, offering the perfect blend of comfort, style, and functionality. Designed for both everyday living and entertaining, this home features expansive living and family rooms along with a formal dining area. The updated kitchen is a true centerpiece, complete with an island, breakfast bar, stainless steel appliances, abundant cabinetry, and a skylight that fills the space with natural light. Just off the dining room, a sliding glass door opens to a large covered deck—ideal for year-round outdoor enjoyment. This home offers generous bedrooms and two bathrooms, including an updated secondary bath. The large primary retreat provides a private escape with a walk-in closet and a spa-like en suite featuring a soaking tub, walk-in shower, and dual vanity. Additional highlights include floor-to-ceiling windows, three skylights, a cozy pellet stove, ceiling fans, and a stylish mix of luxury plank flooring and carpet throughout.Situated on a street-facing lot, the exterior boasts a covered front deck, manicured lawn, garden beds, and a huge driveway with ample parking for multiple vehicles, plus a double car garage. This home truly has it all—space, upgrades, and thoughtful details inside and out. Don’t miss your opportunity to make it yours!

  2. 2026-05-01
    status Active 1337-char remark
    Show marketing remark (1337 chars)

    Welcome to this spacious and beautifully updated 1,728 sq ft home, offering the perfect blend of comfort, style, and functionality. Designed for both everyday living and entertaining, this home features expansive living and family rooms along with a formal dining area. The updated kitchen is a true centerpiece, complete with an island, breakfast bar, stainless steel appliances, abundant cabinetry, and a skylight that fills the space with natural light. Just off the dining room, a sliding glass door opens to a large covered deck—ideal for year-round outdoor enjoyment. This home offers generous bedrooms and two bathrooms, including an updated secondary bath. The large primary retreat provides a private escape with a walk-in closet and a spa-like en suite featuring a soaking tub, walk-in shower, and dual vanity. Additional highlights include floor-to-ceiling windows, three skylights, a cozy pellet stove, ceiling fans, and a stylish mix of luxury plank flooring and carpet throughout.Situated on a street-facing lot, the exterior boasts a covered front deck, manicured lawn, garden beds, and a huge driveway with ample parking for multiple vehicles, plus a double car garage. This home truly has it all—space, upgrades, and thoughtful details inside and out. Don’t miss your opportunity to make it yours!

  3. 2026-04-23
    status Pending 1337-char remark
    Show marketing remark (1337 chars)

    Welcome to this spacious and beautifully updated 1,728 sq ft home, offering the perfect blend of comfort, style, and functionality. Designed for both everyday living and entertaining, this home features expansive living and family rooms along with a formal dining area. The updated kitchen is a true centerpiece, complete with an island, breakfast bar, stainless steel appliances, abundant cabinetry, and a skylight that fills the space with natural light. Just off the dining room, a sliding glass door opens to a large covered deck—ideal for year-round outdoor enjoyment. This home offers generous bedrooms and two bathrooms, including an updated secondary bath. The large primary retreat provides a private escape with a walk-in closet and a spa-like en suite featuring a soaking tub, walk-in shower, and dual vanity. Additional highlights include floor-to-ceiling windows, three skylights, a cozy pellet stove, ceiling fans, and a stylish mix of luxury plank flooring and carpet throughout.Situated on a street-facing lot, the exterior boasts a covered front deck, manicured lawn, garden beds, and a huge driveway with ample parking for multiple vehicles, plus a double car garage. This home truly has it all—space, upgrades, and thoughtful details inside and out. Don’t miss your opportunity to make it yours!

  4. 2026-03-23
    listed $239,900 Active 1337-char remark
    Show marketing remark (1337 chars)

    Welcome to this spacious and beautifully updated 1,728 sq ft home, offering the perfect blend of comfort, style, and functionality. Designed for both everyday living and entertaining, this home features expansive living and family rooms along with a formal dining area. The updated kitchen is a true centerpiece, complete with an island, breakfast bar, stainless steel appliances, abundant cabinetry, and a skylight that fills the space with natural light. Just off the dining room, a sliding glass door opens to a large covered deck—ideal for year-round outdoor enjoyment. This home offers generous bedrooms and two bathrooms, including an updated secondary bath. The large primary retreat provides a private escape with a walk-in closet and a spa-like en suite featuring a soaking tub, walk-in shower, and dual vanity. Additional highlights include floor-to-ceiling windows, three skylights, a cozy pellet stove, ceiling fans, and a stylish mix of luxury plank flooring and carpet throughout.Situated on a street-facing lot, the exterior boasts a covered front deck, manicured lawn, garden beds, and a huge driveway with ample parking for multiple vehicles, plus a double car garage. This home truly has it all—space, upgrades, and thoughtful details inside and out. Don’t miss your opportunity to make it yours!

ⓘ 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
$1,498 · $125/mo
Projected year-2 tax
$2,327 · $194/mo
Expected delta
+$829/yr (+$69/mo · 55.3%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥92°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 13 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
$30,138
− Mortgage interest
−$13,438
− Property taxes
−$1,498
− Insurance
−$1,200
− Repairs & maintenance
−$2,411
− Management
−$2,411
− Depreciation
−$6,979
Taxable income
$2,201
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$528
After-tax cash flow
$5,486/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
Oregon City SD 62
NCES district ID
4109330
Math proficiency
18% ▼ -21.00%
Reading proficiency
40% ▼ -18.00%
Median HH income
$64,272
Composite
26.65/100
National rank
#7169
State rank
#40 of 58 in OR

Livability — Oregon City

Score
87/100
State rank
#12
US rank
#271

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Clackamas County · 361,406 people
City population
57,526
Metro
Portland-Vancouver-Hillsboro, OR-WA
Population (ZIP)
57,526
Household income
$103,573
Rent vs Own
25.2% rent · 74.8% own
Severe rent burden
1045.0

Population outlook (Clackamas County) Hauer SSP2

Today (2025)
458,456 people
By 2030
485,185 · +5.8%
By 2040
532,932 · +16.2%
By 2050
574,445 · +25.3%
By 2075
665,497 · +45.2%
By 2100
697,488 · +52.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 8% Hispanic / Latino 6% Asian 1% Black 1%
Hispanic origin (detail)
Mexican 5%
Common ancestry
Portuguese 4% Italian 3% Slovak 3%
Foreign-born
5% · Canada
Languages at home
91% English-only · Spanish 4% Russian/Polish/Slavic 2% Other Indo-European 1%

Political lean MEDSL · Clackamas

2024 margin
Lean D (+9.7) · D 53.4% · R 43.6% · Other 3.0%
2008→2024 swing
-0.6pp no change · 2008: 10.4pp · 2024: 9.7pp
All cycles
2024: D+9.7 2020: D+11.1 2016: D+6.1 2012: D+3.5 2008: D+10.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -624.55%
Current HPI
301.9661
Rent YoY
▲ 1.12%
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

4 events — show timeline
  • 2026-05-15 Pending RMLS
  • 2026-05-01 Relisted RMLS
  • 2026-04-23 Pending RMLS
  • 2026-03-23 Listed $239,900 RMLS

Property tax history

+4.9%/yr

Latest (2025): $1,498 · +11.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…