CashFlowRE
Sign in Sign up
2000 Robins Ln SE #55
B- Composite 67.89
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +4.8/15.0
  • Livability +4.0/5.0
  • Schools +3.7/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$95,000

2000 Robins Ln SE #55 · Salem, OR 97306
3 bd · 2.0 ba · 1,080 sqft · Manufactured public records · 33 Days on market
Built 1997 Est $90k · 6% over

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

Listing remarks MLS

Delightful, inviting 1997 Skyline manufactured home in Oak Pointe all age park; freshly painted inside & out; newer: laminate floors, carpet & plantation blinds. MBR at opposite end from other 2 BRs; both BAs w/ tub/shower combo; kitchen w/ wood cabinets, refrigerator w/ icemaker, built-in microwave over electric range, dishwasher; heat pump for heating/cooling; big utility; vaulted ceilings; vinyl windows & privacy fenced yard for your pet! Prime location!

Key facts

  • Split br floor plan
  • Great room concept
  • Backyard deck

Tags

SPLIT BR FLOOR PLANGREAT ROOM CONCEPTKITCHEN DINING COMBOPRIVACY FENCED BACKYARDBACKYARD DECKMULTI PURPOSE OUTBUILDING

Property features AI

Finance

  • Other: No assessments/liens reported; Possession at closing
  • HOA & community: Located in Oak Pointe park (not an adult-only park); No home warranty

Exterior

  • Parking: One garage space; Carport
  • Utilities: City water connected; City sewer; Electric water heater
  • Home design: Double-wide mobile home; Skyline make; Built in 1997; Yellow exterior; All-age park (Oak Pointe)
  • Construction: Pier foundation; T111 siding; Composition roof; Mobile home size approximately 40 x 27; Serial number 67910404JAB
  • Exterior features: Privacy fenced backyard; Deck; Landscaped yard; Shed; Back door

Interior

  • Kitchen: Electric range; Microwave included; Refrigerator included; Disposal
  • Bedrooms: Master bedroom on the main level (12 x 13); Second bedroom on the main level (10.8 x 13); Third bedroom (10.8 x 13)
  • Flooring: Carpet; Vinyl; Laminate
  • Bathrooms: Two bathrooms on the main level with tub/shower combos
  • Heating & cooling: Electric heating; Ductless heating/cooling
  • Interior features: High-speed internet available; Dining area combined with kitchen
  • Laundry & utility: Washer and dryer included; Utility room on the main level (6 x 8)

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 $95k.

Deal economics

  • At list price, monthly cash flow is $857 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $95k).
  • Recommended offer: $92k (3.0% below list) — sets the bar for market timing.
  • Cap rate 17.1% vs local median 2.9% in Salem — 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 79/100 on livability (#59 in OR, #2,084 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, housing A+; Watch: crime F.
  • Salem-Keizer SD 24J (urban): math 34% / reading 47% proficiency, ranked #103 of 183 in OR (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Pringle Elementary School (499 students, 91% FRL); Judson Middle School (810 students, 96% FRL); South Salem High School (2,256 students, 96% FRL) — zoned schools average 94% FRL vs 53% district-wide (42 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.6%/yr); 278 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 26d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,591 units permitted in Marion County in 2024 (716 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $657 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Marion County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 1.6% rent growth), your $27k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 33 days — a 3% lower offer ($92k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 21y ago 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.
  • Current owner paid $32k; list at $95k implies a 197% gain — meaningful room to come down on a strong offer.
Recommended offer $92,150 (3.0% below list)

Questions for the listing agent

  1. It's been on market 33 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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?
  5. 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.
  6. 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.
  7. 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
1.96%
Cap rate
17.12%
Cash-on-cash
38.65%
DSCR
2.72
GRM
4.2

CMA / ARV

ARV (on-the-fly)
$89,640
Comps found
7
Show comp detail 7 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2045 Nocturne Ct SE 0.44mi 3/2.0 1,152 (+7%) 3mo $45,000 $39 66
2065 Nougat Ct SE 0.39mi 2/2.0 (-1) 1,056 (-2%) 10mo $46,400 $44 64
6820 Fairway Ave SE #6820 0.43mi 3/2.0 1,152 (+7%) 12mo $96,000 $83 59
2120 Robins Ln SE #45 0.26mi 2/2.0 (-1) 960 (-11%) 7mo $124,900 $130 59
2120 Robins Ln SE #24 0.24mi 2/2.0 (-1) 1,232 (+14%) 17mo $199,900 $162 46
2020 Navaho Ct SE #2020 0.60mi 2/2.0 (-1) 938 (-13%) 3mo $49,900 $53 42
1652 Wiltsey Rd #27 0.53mi 2/2.0 (-1) 924 (-14%) 5mo $82,000 $89 42

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 · 1.64% rent growth · sell at horizon

5-year hold
IRR
33.3%
Equity multiple
2.38×
Total profit
$36,665
Equity at exit
$14,165
10-year hold
IRR
39.5%
Equity multiple
4.46×
Total profit
$92,161
Equity at exit
$8,214

Cash invested: $26,600 (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 97306

Rents YoY
1.6%
Active inventory
278
Price-to-rent
4.2×

Monthly cashflow live

Estimated rent
$1,864 high interval (Pro) →
Mortgage (P&I)
$498
Tax from tax record
$78 /mo · $939/yr
Insurance
$40
HOA
$0
Vacancy / Maint / Mgmt
$392
Net cashflow
$857

Break-even live

Break-even rent $780
Max offer price $95,000
Occupancy floor 49%

Sensitivity live

Price -10% $911 -5% $884 +0% $857 +5% $830 +10% $803
Rent -10% $710 -5% $783 +0% $857 +5% $930 +10% $1,004
Rate -1.0pp $905 -0.5pp $881 base $857 +0.5pp $832 +1.0pp $807

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
$23,750
Closing costs
$2,850
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
1900 Madras St SE Salem, OR 1.0–3.0 1.0–2.0 895 $1,895 $2.12 16d 10 0.22mi
1951 Madras St SE Salem, OR 2.0 2.5 1465 $1,975 $1.35 23d 1 0.32mi
1691 Waln Dr SE Salem, OR 1.0–2.0 1.0–2.0 955 $1,725 $1.81 16d 6 0.33mi
1701 Madras St SE Salem, OR 2.0 1.0 828 $1,145 $1.38 46d 1 0.41mi
5943 Blue River Dr SE Salem, OR 3.0 3.0 1472 $2,395 $1.63 46d 1 0.41mi
1626 Madras St SE Salem, OR 2.0 1.0 921 $1,695 $1.84 46d 1 0.42mi
6150 Fircrest St SE Salem, OR 3.0 1.5 1140 $2,050 $1.80 16d 1 0.46mi
6150 Fircrest St SE Unit 6160 Salem, OR 3.0 1.5 1140 $2,050 $1.80 16d 1 0.46mi
1807 Wiltsey Rd SE Salem, OR 1.0–2.0 1.0–2.0 845 $1,710 $2.02 16d 6 0.47mi
5952 Park Ct SE Salem, OR 1.0–2.0 1.0 742 $1,299 $1.75 16d 11 0.48mi
5851 Reed Ln SE Salem, OR 2.0 2.0 990 $1,652 $1.67 16d 7 0.48mi
1544 Fircrest Ct SE Salem, OR 2.0 1.5 1296 $1,850 $1.43 25d 1 0.54mi
1860 Rees Hill Rd SE Salem, OR 2.0 2.0 962 $1,675 $1.74 16d 2 0.54mi
1860 Rees Hill Rd SE Unit 1870-205 Salem, OR 2.0 2.0 1000 $1,800 $1.80 25d 1 0.54mi
1860 Rees Hill Rd SE Unit 1890-112 Salem, OR 2.0 2.0 925 $1,650 $1.78 46d 1 0.54mi
5823 Reed Ln SE Unit 112 Salem, OR 2.0 2.5 1198 $1,995 $1.67 25d 1 0.55mi
5775 Commercial St SE Salem, OR 1.0–3.0 1.0–2.0 779 $2,225 $2.85 16d 47 0.55mi
5775 Commercial St SE Salem, OR 1.0–3.0 1.0–2.0 779 $2,295 $2.94 25d 17 0.55mi
5815 Reed Ln SE Unit 133 Salem, OR 2.0 2.5 1198 $1,995 $1.67 25d 1 0.57mi
2116 Nomad Ct SE Unit 2120 Salem, OR 2.0 1.0 1050 $1,425 $1.36 16d 1 0.58mi
1410 Jonmart Ave SE Salem, OR 3.0 2.0 1096 $1,995 $1.82 16d 1 0.61mi
2194 Navaho Ct SE Unit 2198 Salem, OR 2.0 1.0 989 $1,395 $1.41 46d 1 0.64mi
1359 Madras St SE Salem, OR 2.0 1.5 864 $1,495 $1.73 25d 1 0.65mi
2220 Navaho Ct SE Unit 2220 Salem, OR 2.0 1.0 1023 $1,295 $1.27 25d 1 0.65mi
1543 Wiltsey Rd SE Salem, OR 2.0 1.0–2.0 1043 $1,475 $1.41 16d 4 0.65mi
6953 Talloc Ave SE Unit 6955 Salem, OR 3.0 2.5 1418 $2,295 $1.62 16d 1 0.66mi
5512 Murray St SE Salem, OR 3.0 2.0 1275 $2,645 $2.07 23d 1 0.87mi
5535 Woodside Dr SE Unit 442-60 Salem, OR 2.0 1.0 982 $1,399 $1.42 46d 1 0.97mi
5463-5487 Commercial St SE Unit 41 Salem, OR 2.0 1.0 889 $1,250 $1.41 25d 1 1.04mi
5463-5487 Commercial St SE Apt 40 Salem, OR 2.0 1.0 889 $1,250 $1.41 23d 1 1.04mi
5463-5487 Commercial St SE Unit 04 Salem, OR 2.0 1.0 889 $1,175 $1.32 46d 1 1.04mi
5423 Monterey Dr SE Salem, OR 3.0 2.0 1457 $2,295 $1.58 25d 1 1.05mi
5787 Sunstone St SE Unit 5787 Salem, OR 3.0 1.5 1192 $1,645 $1.38 25d 1 1.05mi
5442 Monterey Dr SE Unit 5442 Salem, OR 2.0 2.0 1112 $1,995 $1.79 25d 1 1.05mi
1250 Baxter Rd SE Unit 1276 Salem, OR 3.0 2.5 1289 $2,395 $1.86 16d 1 1.12mi
2846 Vintage Ave SE Unit 2846 Salem, OR 2.0 2.0 1105 $1,895 $1.71 46d 1 1.19mi
5290 Baxter Ct SE Salem, OR 2.0 1.5 1125 $1,900 $1.69 16d 1 1.25mi
5248 Baxter Ct SE Salem, OR 2.0 1.5 1105 $1,750 $1.58 46d 1 1.27mi
5031 Big Rock Ct SE Salem, OR 3.0 2.0 1314 $2,700 $2.05 46d 1 1.40mi
1194 Barnes Ave SE Salem, OR 1.0–2.0 1.0 807 $1,499 $1.86 16d 3 1.41mi

Listing history 25 events

  1. 2026-06-21
    days on market $95,000 Active 33 DOM
  2. 2026-06-18
    days on market $95,000 Active 30 DOM
  3. 2026-06-17
    days on market $95,000 Active 29 DOM
  4. 2026-06-16
    days on market $95,000 Active 28 DOM
  5. 2026-06-15
    days on market $95,000 Active 27 DOM
  6. 2026-06-14
    days on market $95,000 Active 25 DOM
  7. 2026-06-10
    days on market $95,000 Active 22 DOM
  8. 2026-06-09
    days on market $95,000 Active 21 DOM
  9. 2026-06-08
    days on market $95,000 Active 20 DOM
  10. 2026-06-07
    days on market $95,000 Active 19 DOM
  11. 2026-06-03
    days on market $95,000 Active 15 DOM
  12. 2026-06-02
    days on market $95,000 Active 14 DOM
  13. 2026-06-01
    days on market $95,000 Active 13 DOM
  14. 2026-05-31
    days on market $95,000 Active 12 DOM
  15. 2026-05-30
    days on market $95,000 Active 11 DOM
  16. 2026-05-19
    listed $95,000 Active
  17. 2014-09-30
    soldstatus $32,000 Sold 475-char remark
    Show marketing remark (475 chars)

    Delightful, inviting 1997 Skyline manufactured home in Oak Pointe all age park; freshly painted inside & out; newer: laminate floors, carpet & plantation blinds. MBR at opposite end from other 2 BRs; both BAs w/ tub/shower combo; kitchen w/ wood cabinets, refrigerator w/ icemaker, built-in microwave over electric range, dishwasher; heat pump for heating/cooling; big utility; vaulted ceilings; vinyl windows & privacy fenced yard for your pet! Prime location!

  18. 2014-09-23
    historical Active under Contract 475-char remark
    Show marketing remark (475 chars)

    Delightful, inviting 1997 Skyline manufactured home in Oak Pointe all age park; freshly painted inside & out; newer: laminate floors, carpet & plantation blinds. MBR at opposite end from other 2 BRs; both BAs w/ tub/shower combo; kitchen w/ wood cabinets, refrigerator w/ icemaker, built-in microwave over electric range, dishwasher; heat pump for heating/cooling; big utility; vaulted ceilings; vinyl windows & privacy fenced yard for your pet! Prime location!

  19. 2014-09-17
    listed $32,000 Active 475-char remark
    Show marketing remark (475 chars)

    Delightful, inviting 1997 Skyline manufactured home in Oak Pointe all age park; freshly painted inside & out; newer: laminate floors, carpet & plantation blinds. MBR at opposite end from other 2 BRs; both BAs w/ tub/shower combo; kitchen w/ wood cabinets, refrigerator w/ icemaker, built-in microwave over electric range, dishwasher; heat pump for heating/cooling; big utility; vaulted ceilings; vinyl windows & privacy fenced yard for your pet! Prime location!

  20. 2012-03-28
    historical
  21. 2010-09-20
    historical
  22. 2010-07-29
    price $35,900
  23. 2010-04-15
    price $39,900
  24. 2010-03-31
    listed $44,900 Active
  25. 2005-10-24
    listed $34,900

ⓘ 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
$939 · $78/mo
Projected year-2 tax
$939 · $78/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥91°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 12 unhealthy d/yr today · 13 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
$22,373
− Mortgage interest
−$5,321
− Property taxes
−$939
− Insurance
−$475
− Repairs & maintenance
−$1,790
− Management
−$1,790
− Depreciation
−$2,764
Taxable income
$9,294
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,231
After-tax cash flow
$8,052/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
Salem-Keizer SD 24J
NCES district ID
4110820
Math proficiency
34% ▼ -1.00%
Reading proficiency
47% ▼ -2.00%
Median HH income
$48,632
Composite
37.16/100
National rank
#9017
State rank
#103 of 183 in OR

Livability — Salem

Score
79/100
State rank
#59
US rank
#2084

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Salem, OR
County
Marion County · 258,219 people
City population
193,601
Metro
Salem, OR
Population (ZIP)
34,383
Household income
$101,753
Rent vs Own
30.7% rent · 69.3% own
Severe rent burden
1437.0

Population outlook (Marion County) Hauer SSP2

Today (2025)
360,940 people
By 2030
375,178 · +3.9%
By 2040
400,914 · +11.1%
By 2050
422,187 · +17.0%
By 2075
460,305 · +27.5%
By 2100
464,025 · +28.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Hispanic / Latino 12% Two or more races 9% Asian 5% Pacific Islander 2% Black 1%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Italian 6% Portuguese 5% Slovak 3%
Foreign-born
8% · Canada, China, Vietnam
Languages at home
86% English-only · Spanish 6% Other Asian/Pacific 3% Russian/Polish/Slavic 1%

Political lean MEDSL · Marion

2024 margin
Toss-up / Even · D 47.5% · R 49.5% · Other 3.0%
2008→2024 swing
-4.2pp toward R · 2008: 2.2pp · 2024: -2.0pp
All cycles
2024: R+2.0 2020: D+1.1 2016: R+5.0 2012: R+3.5 2008: D+2.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -335.25%
Current HPI
279.7875
Rent YoY
▲ 1.64%
Metro
Salem, OR
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

+172.2% since first listed
10 events — show timeline
  • 2026-05-19 Listed $95,000 WVMLS
  • 2014-09-30 Sold (MLS) $32,000 WVMLS
  • 2014-09-23 Contingent WVMLS
  • 2014-09-17 Listed $32,000 WVMLS
  • 2012-03-28 Listing Removed WVMLS
  • 2010-09-20 Listing Removed WVMLS
  • 2010-07-29 Price Changed $35,900 WVMLS
  • 2010-04-15 Price Changed $39,900 WVMLS
  • 2010-03-31 Listed $44,900 WVMLS
  • 2005-10-24 Listed $34,900 WVMLS

Property tax history

+2.7%/yr

Latest (2025): $939 · +7.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…