CashFlowRE
Sign in Sign up
300 SW 7th Ave #508
B Composite 72.18
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
  • DSCR +10.0/10.0
  • 1% rule +9.2/10.0
  • ARV discount +7.5/15.0
  • Schools +5.0/10.0
  • Livability +4.5/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$185,000

300 SW 7th Ave #508 · Battle Ground, WA 98604
3 bd · 2.0 ba · 1,610 sqft · Manufactured public records · 34 Days on market
Built 1990 $115/sqft · 50% above area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Completely remodeled manufactured home in a 55+ park. 3 large bedrooms and 2 full bathrooms. This home is a must see, looking and feeling brand new from the vaulted ceilings out to the front porch. Monthly events are hosted at the club house that has a new outdoor site boasting a bocce ball court, fire pit, covered pavilion, pickle ball court and community garden.

Key facts

  • Custom cabinetry
  • Open floor plan
  • Remodeled kitchen

Tags

OPEN FLOOR PLANREMODELED KITCHENCUSTOM CABINETRYMODERN APPLIANCESFREESTANDING SOAKING TUBGAS FIRE PIT

Property features AI

Finance

  • Other: Property is residential, not attached; Main living area reported as 1,610 (county/building area)
  • Financial info: Land lease present (expires February 15, 2027); Monthly lot rent
  • HOA & community: Community amenities: athletic court, commons, grounds maintenance, management; Located in Battle Ground Mobile Estates (senior community); Land lease with monthly lot rent

Exterior

  • Parking: Covered carport
  • Security: Entry security feature
  • Utilities: Public water; Public sewer; Electric fuel; Cable internet available
  • Home design: Manufactured home in park; Single-story/main level living; Updated/remodeled condition; No significant view; Manufacturer: Fleetwood
  • Construction: 1990 construction; Composition roof; Pillar/post/pier foundation; Unit dimensions approximately 60' x 27'
  • Exterior features: Covered deck; Covered porch; Patio; Fenced yard; Sprinkler system; Tool shed; Corner, level lot; Paved road access; Wood siding

Interior

  • Kitchen: Dishwasher; Free-standing range; Free-standing refrigerator; Electric hot water
  • Bedrooms: Primary bedroom (main level); 2nd bedroom (main level); 3rd bedroom (main level)
  • Flooring: Luxury vinyl plank
  • Bathrooms: 2 full bathrooms (both on main level)
  • Heating & cooling: Forced air heating (95%+ efficiency); Heat pump; EnergyStar air conditioning (heat pump)
  • Interior features: High ceilings; Skylights; Laundry area with washer/dryer; Luxury vinyl plank flooring; Double pane windows; Crawl space basement
  • Laundry & utility: Washer and dryer included; Laundry on main level

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 $185k.

Deal economics

  • At list price, monthly cash flow is $942 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $185k).
  • Recommended offer: $179k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.4% vs local median 2.8% in Battle Ground — 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 90/100 on livability (#3 in WA, #93 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, employment A+; Watch: cost of living D-.
  • Battle Ground School District (suburban): math 48% / reading 60% proficiency, ranked #92 of 291 in WA (top 32%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Captain Strong (628 students, 38% FRL); Chief Umtuch Middle (553 students, 35% FRL); Open Doors Battle Ground (15 students, 33% FRL).
  • Market conditions: Rents rising fast (+4.0%/yr); 459 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals leasing fast (median 13d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 3,547 units permitted in Clark County in 2024 (1,361 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k of value loss. Plan a longer hold.
  • Clark County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 4.0% rent growth), your $52k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 34 days — a 3% lower offer ($179k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 30y ago; this cycle's ask has dropped $20k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $138k; 34% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $179,450 (3.0% below list)

Questions for the listing agent

  1. It's been on market 34 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 B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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
1.42%
Cap rate
12.41%
Cash-on-cash
21.83%
DSCR
1.97
GRM
5.9

CMA / ARV

ARV (median comp)
$122,999
List price
$185,000
Delta
50.41%
Verdict
OVERPRICED
Comps
3 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
300 SW 7th Ave #102 0.00mi 2/2.0 (-1) 1,568 (-3%) 1mo $124,500 $79 90
300 SW 7th Ave #502 0.00mi 4/2.0 (+1) 1,515 (-6%) 9mo $100,000 $66 78
300 SW 7th Ave #123 0.00mi 3/2.0 1,512 (-6%) 15mo $215,000 $142 78
300 SW 7th Ave #1202 0.00mi 4/2.0 (+1) 1,728 (+7%) 6mo $122,500 $71 78
300 SW 7th Ave #402 0.00mi 4/2.0 (+1) 1,512 (-6%) 20mo $142,000 $94 68
300 SW 7th Ave #811 0.00mi 3/2.0 1,392 (-14%) 22mo $60,000 $43 59

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 · 4.0% rent growth · sell at horizon

5-year hold
IRR
15.5%
Equity multiple
1.63×
Total profit
$32,657
Equity at exit
$27,584
10-year hold
IRR
24.8%
Equity multiple
3.25×
Total profit
$116,690
Equity at exit
$15,995

Cash invested: $51,800 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
28 Tenant-Leaning
State Washington
28 Tenant-Leaning · D+8
County
— inherits STATE
City
— inherits STATE
Just-cause statewide (2021); Seattle layers rent control restrictions + relocation assistance; very tenant-friendly.

ZIP-level market 98604

Rents YoY
4.0%
Active inventory
459
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$2,626 high interval (Pro) →
Mortgage (P&I)
$970
Tax from tax record
$85 /mo · $1,019/yr
Insurance
$77
HOA
$0
Vacancy / Maint / Mgmt
$551
Net cashflow
$942

Break-even live

Break-even rent $1,433
Max offer price $185,000
Occupancy floor 59%

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
$46,250
Closing costs
$5,550
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
413 SW 6th Cir Battle Ground, WA 4.0 2.0 1794 $3,000 $1.67 44d 1 0.17mi
1511 SW 13th Ave Battle Ground, WA 1.0–3.0 1.0–2.0 882 $2,095 $2.37 2d 9 0.70mi
808 SE 4th St Unit 02 Battle Ground, WA 3.0 1.5 1107 $1,750 $1.58 15d 1 0.76mi
808 SE 4th St Unit 02 Battle Ground, WA 3.0 1.5 1107 $1,750 $1.58 12d 1 0.76mi
1105 N Parkway Ave Battle Ground, WA 3.0 2.0 1384 $2,500 $1.81 3d 1 0.84mi
821 SE 11th Pl Battle Ground, WA 2.0 2.5 1479 $2,050 $1.39 2d 1 0.93mi
1215 SE 5th St Battle Ground, WA 3.0 2.5 1496 $2,425 $1.62 44d 1 0.93mi
1200 SE 7th St Battle Ground, WA 3.0 2.5 1754 $2,395 $1.37 2d 1 0.93mi
2301 SW 5th Pl Battle Ground, WA 3.0 2.5 1450 $2,595 $1.79 3d 1 0.97mi
2214 NW 7th St Battle Ground, WA 4.0 2.5 1972 $2,795 $1.42 4d 1 1.01mi
2030 NW 14th Way Battle Ground, WA 4.0 2.5 1986 $2,895 $1.46 44d 1 1.15mi
11014 NE 197th St Battle Ground, WA 3.0 2.0 2247 $3,795 $1.69 44d 1 1.17mi
724 NE 14th Way Battle Ground, WA 3.0 2.5 1688 $2,650 $1.57 18d 1 1.18mi
406 SW 32nd St Battle Ground, WA 3.0 2.5 1722 $2,350 $1.36 23d 1 1.41mi
917 SW 31st St Battle Ground, WA 1.0–2.0 1.0–2.0 913 $2,336 $2.56 2d 12 1.48mi

Listing history 31 events

  1. 2026-06-18
    days on market $185,000 Active 34 DOM
  2. 2026-06-17
    days on market $185,000 Active 33 DOM
  3. 2026-06-16
    days on market $185,000 Active 32 DOM
  4. 2026-06-15
    days on market $185,000 Active 31 DOM
  5. 2026-06-13
    days on market $185,000 Active 29 DOM
  6. 2026-06-09
    days on market $185,000 Active 25 DOM
  7. 2026-06-08
    days on market $185,000 Active 24 DOM
  8. 2026-06-07
    pricedays on market $185,000 Active 23 DOM
  9. 2026-06-03
    days on market $205,000 Active 19 DOM
  10. 2026-06-02
    days on market $205,000 Active 18 DOM
  11. 2026-06-01
    days on market $205,000 Active 17 DOM
  12. 2026-05-31
    days on market $205,000 Active 16 DOM
  13. 2026-05-15
    listed $205,000 Active 822-char remark
  14. 2024-02-05
    soldstatus $138,000 Closed 369-char remark
    Show marketing remark (369 chars)

    Completely remodeled manufactured home in a 55+ park. 3 large bedrooms and 2 full bathrooms. This home is a must see, looking and feeling brand new from the vaulted ceilings out to the front porch. Monthly events are hosted at the club house that has a new outdoor site boasting a bocce ball court, fire pit, covered pavilion, pickle ball court and community garden.

  15. 2024-01-21
    status Pending 369-char remark
    Show marketing remark (369 chars)

    Completely remodeled manufactured home in a 55+ park. 3 large bedrooms and 2 full bathrooms. This home is a must see, looking and feeling brand new from the vaulted ceilings out to the front porch. Monthly events are hosted at the club house that has a new outdoor site boasting a bocce ball court, fire pit, covered pavilion, pickle ball court and community garden.

  16. 2024-01-19
    listed $149,900 Active 369-char remark
    Show marketing remark (369 chars)

    Completely remodeled manufactured home in a 55+ park. 3 large bedrooms and 2 full bathrooms. This home is a must see, looking and feeling brand new from the vaulted ceilings out to the front porch. Monthly events are hosted at the club house that has a new outdoor site boasting a bocce ball court, fire pit, covered pavilion, pickle ball court and community garden.

  17. 2023-07-31
    soldstatus $55,000 Closed
    Show marketing remark (231 chars)

    Spacious 3 bedroom and 2 bathroom home in a 55+ community. Come take a tour of this cozy and bright home today! Space rent $610/month but increasing to $1000 per month. Park approval required for purchase. Owner pays all utilities.

  18. 2023-07-13
    status Pending
    Show marketing remark (231 chars)

    Spacious 3 bedroom and 2 bathroom home in a 55+ community. Come take a tour of this cozy and bright home today! Space rent $610/month but increasing to $1000 per month. Park approval required for purchase. Owner pays all utilities.

  19. 2023-05-15
    price $80,000
    Show marketing remark (231 chars)

    Spacious 3 bedroom and 2 bathroom home in a 55+ community. Come take a tour of this cozy and bright home today! Space rent $610/month but increasing to $1000 per month. Park approval required for purchase. Owner pays all utilities.

  20. 2023-04-14
    price $95,000
    Show marketing remark (231 chars)

    Spacious 3 bedroom and 2 bathroom home in a 55+ community. Come take a tour of this cozy and bright home today! Space rent $610/month but increasing to $1000 per month. Park approval required for purchase. Owner pays all utilities.

  21. 2023-03-02
    price $102,000
    Show marketing remark (231 chars)

    Spacious 3 bedroom and 2 bathroom home in a 55+ community. Come take a tour of this cozy and bright home today! Space rent $610/month but increasing to $1000 per month. Park approval required for purchase. Owner pays all utilities.

  22. 2023-01-20
    status Active
    Show marketing remark (231 chars)

    Spacious 3 bedroom and 2 bathroom home in a 55+ community. Come take a tour of this cozy and bright home today! Space rent $610/month but increasing to $1000 per month. Park approval required for purchase. Owner pays all utilities.

  23. 2023-01-20
    status Pending
    Show marketing remark (231 chars)

    Spacious 3 bedroom and 2 bathroom home in a 55+ community. Come take a tour of this cozy and bright home today! Space rent $610/month but increasing to $1000 per month. Park approval required for purchase. Owner pays all utilities.

  24. 2022-12-27
    listed $110,000 Active
    Show marketing remark (231 chars)

    Spacious 3 bedroom and 2 bathroom home in a 55+ community. Come take a tour of this cozy and bright home today! Space rent $610/month but increasing to $1000 per month. Park approval required for purchase. Owner pays all utilities.

  25. 2005-12-28
    soldstatus $24,000
  26. 2005-12-28
    soldstatus $24,000
  27. 2005-11-21
    historical
  28. 2005-09-29
    listed $27,000
  29. 2005-09-29
    listed $27,000
  30. 1997-05-01
    soldstatus $43,000
  31. 1996-12-09
    listed $45,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast WA · Resets to sale price

Current annual tax
$1,019 · $85/mo
Projected year-2 tax
$1,813 · $151/mo
Expected delta
+$794/yr (+$66/mo · 77.9%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$31,512
− Mortgage interest
−$10,363
− Property taxes
−$1,019
− Insurance
−$925
− Repairs & maintenance
−$2,521
− Management
−$2,521
− Depreciation
−$5,382
Taxable income
$8,781
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,107
After-tax cash flow
$9,201/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
Battle Ground School District
NCES district ID
5300380
Math proficiency
48% ▼ -1.00%
Reading proficiency
60% ▼ -1.00%
Median HH income
$69,646
Composite
49.81/100
National rank
#4201
State rank
#92 of 291 in WA

Livability — Battle Ground

Score
90/100
State rank
#3
US rank
#93

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Battle Ground, WA
County
Clark County · 513,189 people
City population
38,839
Metro
Portland-Vancouver-Hillsboro, OR-WA
Population (ZIP)
38,839
Household income
$112,448
Rent vs Own
17.6% rent · 82.4% own
Severe rent burden
485.0

Population outlook (Clark County) Hauer SSP2

Today (2025)
529,610 people
By 2030
563,242 · +6.4%
By 2040
625,905 · +18.2%
By 2050
681,558 · +28.7%
By 2075
805,967 · +52.2%
By 2100
877,450 · +65.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 7% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 4% Portuguese 4% Subsaharan African 4%
Foreign-born
7% · Canada
Languages at home
90% English-only · Russian/Polish/Slavic 6% Spanish 3%

Political lean MEDSL · Clark

2024 margin
Lean D (+7.0) · D 52.1% · R 45.1% · Other 2.8%
2008→2024 swing
+0.9pp no change · 2008: 6.1pp · 2024: 7.0pp
All cycles
2024: D+7.0 2020: D+5.1 2016: D+0.1 2012: D+0.1 2008: D+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -296.15%
Current HPI
298.5364
Rent YoY
▲ 4.00%
Metro
Portland-Vancouver-Hillsboro, OR-WA
State GDP YoY
▲ 4.65%
F500 in state
22

Industry mix (Fortune 500 HQ in WA)

Industry F500 HQs Revenue

Price history

+311.1% since first listed
20 events — show timeline
  • 2026-06-06 Price Changed $185,000 RMLS
  • 2026-05-15 Listed $205,000 RMLS
  • 2024-02-05 Sold (MLS) $138,000 RMLS
  • 2024-01-21 Pending RMLS
  • 2024-01-19 Listed $149,900 RMLS
  • 2023-07-31 Sold (MLS) $55,000 RMLS
  • 2023-07-13 Pending RMLS
  • 2023-05-15 Price Changed $80,000 RMLS
  • 2023-04-14 Price Changed $95,000 RMLS
  • 2023-03-02 Price Changed $102,000 RMLS
  • 2023-01-20 Relisted RMLS
  • 2023-01-20 Pending RMLS
  • 2022-12-27 Listed $110,000 RMLS
  • 2005-12-28 Sold (MLS) $24,000 NWMLS as Distributed by MLS Grid
  • 2005-12-28 Sold (MLS) $24,000 RMLS
  • 2005-11-21 Delisted RMLS
  • 2005-09-29 Listed $27,000 NWMLS as Distributed by MLS Grid
  • 2005-09-29 Listed $27,000 RMLS
  • 1997-05-01 Sold (MLS) $43,000 RMLS
  • 1996-12-09 Listed $45,000 RMLS

Property tax history

+9.1%/yr

Latest (2026): $1,019 · +1.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…