CashFlowRE
Sign in Sign up
633 E Archwood Dr Unit 44
B+ Composite 75.24
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 +13.1/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.8/5.0
  • Schools +3.3/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$70,000

633 E Archwood Dr Unit 44 · Eagle Point, OR 97524
3 bd · 1.0 ba · 1,080 sqft · Land public records · 279 Days on market
Built 1997 $65/sqft · 12% below area Est $80k · 12% under ↓ 36% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Charming 3-bed, 2-bath home in Butte Crest Manufactured Park! This 1,080 sq ft home features beautiful laminate floors, a stylish updated kitchen with a corner pantry, and a desirable split floor plan for added privacy. The fully fenced backyard offers a tranquil corner water feature—perfect for relaxing outdoors. Enjoy springtime blooms with tulips lining the walkways and front yard. Extra-long storage shed under the carport provides ample space for tools and more. Move-in ready and located in a welcoming, well-kept community!

Key facts

  • Corner pantry
  • Updated kitchen
  • Corner water feature

Tags

UPDATED KITCHENCORNER PANTRYFULLY FENCED BACKYARDCORNER WATER FEATUREEXTRA-LONG STORAGE SHED

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/1.0-bath land listed at $70k.

Deal economics

  • At list price, monthly cash flow is $1k ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $70k).
  • Recommended offer: $62k (12.0% below list) — sets the bar for market timing.
  • Cap rate 23.7% vs local median 2.3% in Eagle Point — 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 76/100 on livability (#75 in OR, #3,362 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, employment A, health & safety A; Watch: amenities F, commute F.
  • Eagle Point SD 9 (suburban): math 26% / reading 45% proficiency, ranked #134 of 183 in OR (top 73%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: 233 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 904 units permitted in Jackson County in 2024 (212 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $484 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Jackson County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $20k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 279 days — a 12% lower offer ($62k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 5y ago; this cycle's ask has dropped $12k (15%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major flood risk; severe wildfire risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $61,600 (12.0% below list)

Questions for the listing agent

  1. It's been on market 279 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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 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
2.65%
Cap rate
23.74%
Cash-on-cash
62.31%
DSCR
3.77
GRM
3.1

CMA / ARV

ARV (median comp)
$80,000
List price
$70,000
Delta
-12.50%
Verdict
UNDERPRICED
Comps
7 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
61.2%
Equity multiple
3.73×
Total profit
$53,478
Equity at exit
$10,437
10-year hold
IRR
65.8%
Equity multiple
7.64×
Total profit
$130,048
Equity at exit
$6,052

Cash invested: $19,600 (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 97524

Home prices YoY
-27.7%
Active inventory
233
Price-to-rent
3.1×

Monthly cashflow live

Estimated rent
$1,852 high interval (Pro) →
Mortgage (P&I)
$367
Tax from tax record
$49 /mo · $589/yr
Insurance
$29
HOA
$0
Vacancy / Maint / Mgmt
$389
Net cashflow
$1,018

Break-even live

Break-even rent $564
Max offer price $70,000
Occupancy floor 40%

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
$17,500
Closing costs
$2,100
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
476 Teakwood Dr Eagle Point, OR 3.0 2.0 1400 $2,000 $1.43 21d 1 0.28mi
118 N Shasta Ave Apt B Eagle Point, OR 3.0 2.0 1110 $1,695 $1.53 21d 1 0.52mi
173 N Royal Ave Eagle Point, OR 3.0 2.0 1400 $1,950 $1.39 13d 1 0.54mi
204 Fargo St Unit 204 Eagle Point, OR 2.0 1.0 744 $1,395 $1.88 13d 1 1.06mi
113 Little Butte Dr Eagle Point, OR 3.0 2.0 1336 $2,400 $1.80 13d 1 1.19mi
826 S Royal Ave Unit 828 Eagle Point, OR 2.0 1.0 780 $1,295 $1.66 44d 1 1.23mi

Listing history 10 events

  1. 2026-05-11
    status Pending 539-char remark
    Show marketing remark (539 chars)

    Charming 3-bed, 2-bath home in Butte Crest Manufactured Park! This 1,080 sq ft home features beautiful laminate floors, a stylish updated kitchen with a corner pantry, and a desirable split floor plan for added privacy. The fully fenced backyard offers a tranquil corner water feature—perfect for relaxing outdoors. Enjoy springtime blooms with tulips lining the walkways and front yard. Extra-long storage shed under the carport provides ample space for tools and more. Move-in ready and located in a welcoming, well-kept community!

  2. 2026-04-13
    price $70,000 539-char remark
    Show marketing remark (539 chars)

    Charming 3-bed, 2-bath home in Butte Crest Manufactured Park! This 1,080 sq ft home features beautiful laminate floors, a stylish updated kitchen with a corner pantry, and a desirable split floor plan for added privacy. The fully fenced backyard offers a tranquil corner water feature—perfect for relaxing outdoors. Enjoy springtime blooms with tulips lining the walkways and front yard. Extra-long storage shed under the carport provides ample space for tools and more. Move-in ready and located in a welcoming, well-kept community!

  3. 2026-01-15
    price $73,000 539-char remark
    Show marketing remark (539 chars)

    Charming 3-bed, 2-bath home in Butte Crest Manufactured Park! This 1,080 sq ft home features beautiful laminate floors, a stylish updated kitchen with a corner pantry, and a desirable split floor plan for added privacy. The fully fenced backyard offers a tranquil corner water feature—perfect for relaxing outdoors. Enjoy springtime blooms with tulips lining the walkways and front yard. Extra-long storage shed under the carport provides ample space for tools and more. Move-in ready and located in a welcoming, well-kept community!

  4. 2025-11-25
    price $75,000 539-char remark
    Show marketing remark (539 chars)

    Charming 3-bed, 2-bath home in Butte Crest Manufactured Park! This 1,080 sq ft home features beautiful laminate floors, a stylish updated kitchen with a corner pantry, and a desirable split floor plan for added privacy. The fully fenced backyard offers a tranquil corner water feature—perfect for relaxing outdoors. Enjoy springtime blooms with tulips lining the walkways and front yard. Extra-long storage shed under the carport provides ample space for tools and more. Move-in ready and located in a welcoming, well-kept community!

  5. 2025-09-23
    price $77,000 539-char remark
    Show marketing remark (539 chars)

    Charming 3-bed, 2-bath home in Butte Crest Manufactured Park! This 1,080 sq ft home features beautiful laminate floors, a stylish updated kitchen with a corner pantry, and a desirable split floor plan for added privacy. The fully fenced backyard offers a tranquil corner water feature—perfect for relaxing outdoors. Enjoy springtime blooms with tulips lining the walkways and front yard. Extra-long storage shed under the carport provides ample space for tools and more. Move-in ready and located in a welcoming, well-kept community!

  6. 2025-08-05
    listed $82,000 Active 539-char remark
    Show marketing remark (539 chars)

    Charming 3-bed, 2-bath home in Butte Crest Manufactured Park! This 1,080 sq ft home features beautiful laminate floors, a stylish updated kitchen with a corner pantry, and a desirable split floor plan for added privacy. The fully fenced backyard offers a tranquil corner water feature—perfect for relaxing outdoors. Enjoy springtime blooms with tulips lining the walkways and front yard. Extra-long storage shed under the carport provides ample space for tools and more. Move-in ready and located in a welcoming, well-kept community!

  7. 2021-07-07
    soldstatus $100,000 Closed 678-char remark
    Show marketing remark (678 chars)

    So many upgrades in this freshly painted 3-Bedroom/2-Bathroom manufactured home nestled in Butte Crest Park. In the kitchen find lovely stone countertops, plank flooring and a gas range. The master bedroom is adorned with beautiful flooring and features a fully reimagined ensuite with new vanity, flooring and tile shower. Not wanting to be left out, the guest bathroom includes new flooring and a tile surround as well. The lack of carpet inside and generous fully fenced backyard outside, are the perfect match to this pet friendly community. With a clubhouse for members to enjoy and mere minutes from golf, shopping and medical come find your way home to Butte Crest Park.

  8. 2021-05-26
    status Pending 678-char remark
    Show marketing remark (678 chars)

    So many upgrades in this freshly painted 3-Bedroom/2-Bathroom manufactured home nestled in Butte Crest Park. In the kitchen find lovely stone countertops, plank flooring and a gas range. The master bedroom is adorned with beautiful flooring and features a fully reimagined ensuite with new vanity, flooring and tile shower. Not wanting to be left out, the guest bathroom includes new flooring and a tile surround as well. The lack of carpet inside and generous fully fenced backyard outside, are the perfect match to this pet friendly community. With a clubhouse for members to enjoy and mere minutes from golf, shopping and medical come find your way home to Butte Crest Park.

  9. 2021-05-20
    price $100,000 678-char remark
    Show marketing remark (678 chars)

    So many upgrades in this freshly painted 3-Bedroom/2-Bathroom manufactured home nestled in Butte Crest Park. In the kitchen find lovely stone countertops, plank flooring and a gas range. The master bedroom is adorned with beautiful flooring and features a fully reimagined ensuite with new vanity, flooring and tile shower. Not wanting to be left out, the guest bathroom includes new flooring and a tile surround as well. The lack of carpet inside and generous fully fenced backyard outside, are the perfect match to this pet friendly community. With a clubhouse for members to enjoy and mere minutes from golf, shopping and medical come find your way home to Butte Crest Park.

  10. 2021-04-30
    listed $110,000 Active 678-char remark
    Show marketing remark (678 chars)

    So many upgrades in this freshly painted 3-Bedroom/2-Bathroom manufactured home nestled in Butte Crest Park. In the kitchen find lovely stone countertops, plank flooring and a gas range. The master bedroom is adorned with beautiful flooring and features a fully reimagined ensuite with new vanity, flooring and tile shower. Not wanting to be left out, the guest bathroom includes new flooring and a tile surround as well. The lack of carpet inside and generous fully fenced backyard outside, are the perfect match to this pet friendly community. With a clubhouse for members to enjoy and mere minutes from golf, shopping and medical come find your way home to Butte Crest Park.

ⓘ 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
$589 · $49/mo
Projected year-2 tax
$679 · $57/mo
Expected delta
+$90/yr (+$7/mo · 15.2%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 71% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 24 unhealthy d/yr today · 29 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
$22,223
− Mortgage interest
−$3,921
− Property taxes
−$589
− Insurance
−$350
− Repairs & maintenance
−$1,778
− Management
−$1,778
− Depreciation
−$2,036
Taxable income
$11,771
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,825
After-tax cash flow
$9,387/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
Eagle Point SD 9
NCES district ID
4104500
Math proficiency
26% ▬ 0.00%
Reading proficiency
45% ▬ 0.00%
Median HH income
$47,834
Composite
33.13/100
National rank
#10630
State rank
#134 of 183 in OR

Livability — Eagle Point

Score
76/100
State rank
#75
US rank
#3362

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Eagle Point, OR
Population (ZIP)
15,072

Population outlook (Jackson County) Hauer SSP2

Today (2025)
234,433 people
By 2030
243,834 · +4.0%
By 2040
259,717 · +10.8%
By 2050
273,269 · +16.6%
By 2075
300,624 · +28.2%
By 2100
305,256 · +30.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (84%)
Race & ethnicity
White 84% Hispanic / Latino 10% Two or more races 6%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Italian 3% Portuguese 2% Slovak 2%
Foreign-born
4% · Canada
Languages at home
93% English-only · Spanish 6%

Political lean MEDSL · Jackson

2024 margin
Lean R (+6.4) · D 45.5% · R 51.9% · Other 2.6%
2008→2024 swing
-6.5pp toward R · 2008: 0.1pp · 2024: -6.4pp
All cycles
2024: R+6.4 2020: R+3.5 2016: R+9.2 2012: R+5.0 2008: D+0.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -116.82%
Current HPI
304.579
Rent YoY
Metro
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

-36.4% since first listed
10 events — show timeline
  • 2026-05-11 Pending MLSCO
  • 2026-04-13 Price Changed $70,000 MLSCO
  • 2026-01-15 Price Changed $73,000 MLSCO
  • 2025-11-25 Price Changed $75,000 MLSCO
  • 2025-09-23 Price Changed $77,000 MLSCO
  • 2025-08-05 Listed $82,000 MLSCO
  • 2021-07-07 Sold (MLS) $100,000 MLSCO
  • 2021-05-26 Pending MLSCO
  • 2021-05-20 Price Changed $100,000 MLSCO
  • 2021-04-30 Listed $110,000 MLSCO

Property tax history

+8.6%/yr

Latest (2022): $589 · +35.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…