CashFlowRE
Sign in Sign up
None
C- Composite 50.39
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 +18.2/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.7/10.0
  • 1% rule +4.9/10.0
  • Schools +4.5/10.0
  • Livability +4.2/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$179,900

None · Ashland, OR 97520
2 bd · 1.0 ba · 840 sqft · Manufactured public records · 189 Days on market
Built 1985 0.59 ac lot

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

Listing remarks MLS

Welcome to your perfect Southern Oregon Retreat at 16170 Highway 66 in Ashland! This charming 2-bedroom, 1-bathroom single-wide home offers 840 square feet of comfortable living space on a generous . 59-acre lot, providing the ideal blend of cozy functionality and outdoor potential. Whether you're seeking a peaceful vacation getaway just minutes from Ashland's renowned cultural attractions, wineries, and outdoor recreation, or looking for a smart investment property in one of Oregon's most desirable destinations, this well-proportioned home delivers exceptional value. The spacious lot offers room for gardening, outdoor entertaining, or simply enjoying the natural beauty of the Rogue Valley, while the efficient floor plan ensures easy maintenance and comfortable year-round living. Don't miss this rare opportunity to own an affordable piece of Ashland's lifestyle at an attractive price point!

Key facts

  • Generous lot
  • Efficient floor plan
  • Outdoor entertaining

Tags

GENEROUS LOTOUTDOOR POTENTIALSMART INVESTMENT PROPERTYROOM FOR GARDENINGOUTDOOR ENTERTAININGEFFICIENT FLOOR PLAN

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 2-bed/1.0-bath manufactured listed at $180k.

Deal economics

  • At list price, monthly cash flow is $162 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $178k (1.1% below list).
  • Recommended offer: $158k (12.0% below list) — sets the bar for market timing.
  • Cap rate 7.4% vs local median 2.1% in Ashland — 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 (#42 in OR, #1,019 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, health & safety A+; Watch: cost of living F.
  • Pinehurst SD 94 (rural): math 50% / reading 50% proficiency, ranked #33 of 183 in OR (top 18%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+1.7%/yr); 365 active listings in the ZIP; 904 units permitted in Jackson County in 2024 (212 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($68k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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.

Negotiation context

  • It's been on market 189 days — a 12% lower offer ($158k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 17y ago; this cycle's ask has dropped $18k (9%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $158,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 189 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. Schools are A-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?
  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
0.99%
Cap rate
7.37%
Cash-on-cash
3.85%
DSCR
1.17
GRM
8.4

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.69% rent growth · sell at horizon

5-year hold
IRR
-11.7%
Equity multiple
0.58×
Total profit
$-21,143
Equity at exit
$26,824
10-year hold
IRR
-4.6%
Equity multiple
0.72×
Total profit
$-14,292
Equity at exit
$15,554

Cash invested: $50,372 (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 97520

Rents YoY
1.7%
Active inventory
365
Price-to-rent
8.4×

Monthly cashflow live

Estimated rent
$1,778 medium interval (Pro) →
Mortgage (P&I)
$943
Tax est. 1.5%
$225 /mo · $2,698/yr
Insurance
$75
HOA
$0
Vacancy / Maint / Mgmt
$373
Net cashflow
$162

Break-even live

Break-even rent $1,574
Max offer price $179,900
Occupancy floor 86%

Sensitivity live

Price -10% $286 -5% $224 +0% $162 +5% $99 +10% $37
Rent -10% $21 -5% $91 +0% $162 +5% $232 +10% $302
Rate -1.0pp $252 -0.5pp $207 base $162 +0.5pp $115 +1.0pp $68

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
$44,975
Closing costs
$5,397
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.

Listing history 27 events

  1. 2026-06-19
    days on market $179,900 Active 189 DOM
  2. 2026-06-18
    days on market $179,900 Active 188 DOM
  3. 2026-06-17
    days on market $179,900 Active 187 DOM
  4. 2026-06-16
    days on market $179,900 Active 186 DOM
  5. 2026-06-15
    days on market $179,900 Active 185 DOM
  6. 2026-06-14
    days on market $179,900 Active 183 DOM
  7. 2026-06-13
    days on market $179,900 Active 182 DOM
  8. 2026-06-10
    days on market $179,900 Active 180 DOM
  9. 2026-06-09
    days on market $179,900 Active 179 DOM
  10. 2026-06-08
    days on market $179,900 Active 178 DOM
  11. 2026-06-07
    days on market $179,900 Active 177 DOM
  12. 2026-06-02
    days on market $179,900 Active 172 DOM
  13. 2026-06-01
    days on market $179,900 Active 171 DOM
  14. 2026-05-31
    days on market $179,900 Active 170 DOM
  15. 2026-05-30
    days on market $179,900 Active 169 DOM
  16. 2026-03-16
    price $179,900 903-char remark
    Show marketing remark (903 chars)

    Welcome to your perfect Southern Oregon Retreat at 16170 Highway 66 in Ashland! This charming 2-bedroom, 1-bathroom single-wide home offers 840 square feet of comfortable living space on a generous . 59-acre lot, providing the ideal blend of cozy functionality and outdoor potential. Whether you're seeking a peaceful vacation getaway just minutes from Ashland's renowned cultural attractions, wineries, and outdoor recreation, or looking for a smart investment property in one of Oregon's most desirable destinations, this well-proportioned home delivers exceptional value. The spacious lot offers room for gardening, outdoor entertaining, or simply enjoying the natural beauty of the Rogue Valley, while the efficient floor plan ensures easy maintenance and comfortable year-round living. Don't miss this rare opportunity to own an affordable piece of Ashland's lifestyle at an attractive price point!

  17. 2025-12-12
    listed $197,500 Active 903-char remark
    Show marketing remark (903 chars)

    Welcome to your perfect Southern Oregon Retreat at 16170 Highway 66 in Ashland! This charming 2-bedroom, 1-bathroom single-wide home offers 840 square feet of comfortable living space on a generous . 59-acre lot, providing the ideal blend of cozy functionality and outdoor potential. Whether you're seeking a peaceful vacation getaway just minutes from Ashland's renowned cultural attractions, wineries, and outdoor recreation, or looking for a smart investment property in one of Oregon's most desirable destinations, this well-proportioned home delivers exceptional value. The spacious lot offers room for gardening, outdoor entertaining, or simply enjoying the natural beauty of the Rogue Valley, while the efficient floor plan ensures easy maintenance and comfortable year-round living. Don't miss this rare opportunity to own an affordable piece of Ashland's lifestyle at an attractive price point!

  18. 2020-12-15
    soldstatus $205,000 639-char remark
    Show marketing remark (639 chars)

    This sweet property on . 59 acres is located in the pristine forests of the Greensprings. Crisp mountain air, glorious mountain vistas and wonderful community make this affordable home a great choice. This single level home is move in ready with new interior paint, light and bright with open floor plan and floor to ceiling wall of glass. Spacious living room and kitchen with butcher block counters, dining area, electric range, stainless sink and dishwasher. Tons of cabinets. 2 bedrooms and 1 bath & laundry hookups. Nice sized deck for relaxation in the surrounding quiet. Double carport and separate storage room or play house.

  19. 2020-07-07
    listed $198,000 639-char remark
    Show marketing remark (639 chars)

    This sweet property on . 59 acres is located in the pristine forests of the Greensprings. Crisp mountain air, glorious mountain vistas and wonderful community make this affordable home a great choice. This single level home is move in ready with new interior paint, light and bright with open floor plan and floor to ceiling wall of glass. Spacious living room and kitchen with butcher block counters, dining area, electric range, stainless sink and dishwasher. Tons of cabinets. 2 bedrooms and 1 bath & laundry hookups. Nice sized deck for relaxation in the surrounding quiet. Double carport and separate storage room or play house.

  20. 2009-11-02
    soldstatus $129,000
  21. 2009-11-02
    soldstatus $125,000
  22. 2009-11-02
    soldstatus $129,000
  23. 2009-10-30
    soldstatus $125,000
  24. 2009-06-24
    listed $129,000
  25. 2009-05-01
    listed $179,000
  26. 2009-04-30
    listed $129,000
  27. 2009-04-29
    listed $129,000

ⓘ 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 1/10 Low 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 4/10 Moderate 9 d/yr ≥91°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 30 unhealthy d/yr today · 31 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
$21,340
− Mortgage interest
−$10,077
− Property taxes
−$2,698
− Insurance
−$900
− Repairs & maintenance
−$1,707
− Management
−$1,707
− Depreciation
−$5,233
Taxable loss
−$983
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$236
After-tax cash flow
$2,176/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
Pinehurst SD 94
NCES district ID
4109750
Math proficiency
50% ▲ 53.00%
Reading proficiency
50% ▲ 53.00%
Median HH income
$52,793
Composite
45.07/100
National rank
#5837
State rank
#33 of 183 in OR

Livability — Ashland

Score
83/100
State rank
#42
US rank
#1019

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Jackson County · 159,661 people
City population
26,512
Metro
Medford, OR
Population (ZIP)
26,512
Household income
$67,948
Rent vs Own
42.3% rent · 57.7% own
Severe rent burden
1727.0

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 (82%)
Race & ethnicity
White 82% Two or more races 9% Hispanic / Latino 9% Asian 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 5% Lithuanian 5% Portuguese 4%
Foreign-born
7% · Canada, China, Guatemala
Languages at home
92% English-only · Spanish 4% Other Asian/Pacific 1% German/W. Germanic 1%

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
▼ -555.69%
Current HPI
231.9587
Rent YoY
▲ 1.69%
Metro
Medford, OR
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

+39.5% since first listed
12 events — show timeline
  • 2026-03-16 Price Changed $179,900 MLSCO
  • 2025-12-12 Listed $197,500 MLSCO
  • 2020-12-15 Sold (MLS) $205,000 MLSCO
  • 2020-07-07 Listed $198,000 MLSCO
  • 2009-11-02 Sold (MLS) $129,000 RMLS
  • 2009-11-02 Sold (MLS) $125,000 MLSCO
  • 2009-11-02 Sold (MLS) $129,000 MLSCO
  • 2009-10-30 Sold (MLS) $125,000 MLSCO
  • 2009-06-24 Listed $129,000 RMLS
  • 2009-05-01 Listed $179,000 MLSCO
  • 2009-04-30 Listed $129,000 MLSCO
  • 2009-04-29 Listed $129,000 MLSCO

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…