CashFlowRE
Sign in Sign up
15768 SE Powell Blvd #12
B+ Composite 77.71
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 +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +3.9/5.0
  • Schools +3.5/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$99,000

15768 SE Powell Blvd #12 · Portland, OR 97236
2 bd · 2.0 ba · 1,232 sqft · Manufactured public records · 155 Days on market
Built 1992 $80/sqft · 17% below area Est $119k · 17% under

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

Listing remarks MLS

Best value found here! Welcome home to this beautifully updated manufactured home, perfectly situated at the base of Powell Butte Nature Park. This inviting two-bedroom, two-bathroom retreat features an open layout enhanced by vaulted ceilings, creating a spacious and airy atmosphere. Modern updates throughout ensure a seamless blend of comfort and style, making it ideal for both relaxation and entertaining. Enjoy peace of mind with a newer roof, plumbing, HVAC system, appliances, fresh paint, contemporary lighting, and stylish flooring refreshed kitchen and baths—all ready for you to move right in! Bright, clean, and well maintained, this home was a well kept secret until now! Don’t miss your chance to make it your own. Parkway Estates is a peaceful park with no age restrictions. Ask about financing!!

Key facts

  • New plumbing
  • Fresh paint
  • Newer roof

Tags

UPDATED MANUFACTURED HOMENEWER ROOFNEW PLUMBINGNEW HVAC SYSTEMNEW APPLIANCESFRESH PAINT

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/2.0-bath manufactured listed at $99k.

Deal economics

  • At list price, monthly cash flow is $703 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $99k).
  • Recommended offer: $87k (12.0% below list) — sets the bar for market timing.
  • Cap rate 14.8% vs local median 2.2% in Portland — 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 77/100 on livability (#72 in OR, #3,256 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A+; Watch: crime F, cost of living F.
  • Centennial SD 28J (suburban): math 31% / reading 43% proficiency, ranked #125 of 183 in OR (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.6%/yr); 204 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,041 units permitted in Multnomah County in 2024 (905 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $684 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Multnomah County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 1.6% rent growth), your $28k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 155 days — a 12% lower offer ($87k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 28y ago; this cycle's ask has dropped $36k (27%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $66k; list at $99k implies a 51% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: moderate flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $87,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 155 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. 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
1.65%
Cap rate
14.81%
Cash-on-cash
30.44%
DSCR
2.35
GRM
5.0

CMA / ARV

ARV (median comp)
$118,981
List price
$99,000
Delta
-16.79%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
15768 SE Powell Blvd #45 0.04mi 3/2.0 (+1) 1,232 (0%) 14mo $93,000 $75 81
16000 SE Powell Blvd #12 0.08mi 3/2.0 (+1) 1,152 (-6%) 11mo $124,000 $108 71
16000 SE Powell Blvd #16 0.07mi 3/2.0 (+1) 1,404 (+14%) 8mo $69,985 $50 62

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
23.6%
Equity multiple
1.96×
Total profit
$26,493
Equity at exit
$14,761
10-year hold
IRR
30.7%
Equity multiple
3.59×
Total profit
$71,771
Equity at exit
$8,560

Cash invested: $27,720 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
0 Strongly Tenant-Friendly
State Oregon
28 Tenant-Leaning · D+6
County
— inherits STATE
City Portland
0 Strongly Tenant-Friendly · D+39
Mandatory relocation for no-cause evictions; rent increase notice 90 days.

ZIP-level market 97236

Rents YoY
1.6%
Active inventory
204
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$1,636 high interval (Pro) →
Mortgage (P&I)
$519
Tax from tax record
$29 /mo · $352/yr
Insurance
$41
HOA
$0
Vacancy / Maint / Mgmt
$344
Net cashflow
$703

Break-even live

Break-even rent $747
Max offer price $99,000
Occupancy floor 52%

Sensitivity live

Price -10% $759 -5% $731 +0% $703 +5% $675 +10% $647
Rent -10% $574 -5% $638 +0% $703 +5% $768 +10% $832
Rate -1.0pp $753 -0.5pp $728 base $703 +0.5pp $677 +1.0pp $651

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
$24,750
Closing costs
$2,970
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
3332 SE 157th Ave Portland, OR 3.0 1.0 1000 $2,495 $2.50 44d 1 0.30mi
15139 SE Powell Blvd Unit 08 Portland, OR 2.0 1.5 780 $1,450 $1.86 5d 1 0.40mi
15139 SE Powell Blvd Unit 23 Portland, OR 2.0 1.5 780 $1,500 $1.92 44d 1 0.40mi
15075 SE Powell Blvd Apt 4 Portland, OR 3.0 3.5 1500 $2,395 $1.60 44d 1 0.45mi
15075 SE Powell Blvd Portland, OR 3.0 3.5 1500 $2,295 $1.53 5d 3 0.45mi
15007 SE Powell Blvd Apt 11 Portland, OR 2.0 1.0 864 $1,475 $1.71 44d 1 0.46mi
15007 SE Powell Blvd Unit 01 Portland, OR 2.0 1.0 806 $1,450 $1.80 8d 1 0.46mi
14919 SE Powell Blvd Unit 14919 Portland, OR 2.0 1.0 823 $1,595 $1.94 8d 1 0.49mi
16804 SE Powell Blvd Portland, OR 2.0 2.0 1101 $1,625 $1.48 11d 1 0.53mi
16804 SE Powell Blvd Portland, OR 1.0 1.0 813 $1,325 $1.63 13d 1 0.53mi
16804 SE Powell Blvd Portland, OR 2.0 2.0 1070 $1,675 $1.57 15d 1 0.53mi
16804 SE Powell Blvd Unit 18-201 Portland, OR 2.0 2.0 1070 $1,675 $1.57 22d 1 0.54mi
16804 SE Powell Blvd Unit 08-202 Portland, OR 2.0 2.0 1070 $1,395 $1.30 22d 1 0.54mi
16804 SE Powell Blvd Unit 12-102 Portland, OR 2.0 2.0 1070 $1,725 $1.61 22d 1 0.54mi
3318 SE 148th Ave Portland, OR 2.0 1.5 950 $1,750 $1.84 18d 1 0.55mi
16824 SE Powell Blvd Portland, OR 2.0 2.0 1070 $1,720 $1.61 5d 5 0.55mi
16811 SE Francis St Portland, OR 3.0 1.0 1488 $2,600 $1.75 15d 1 0.57mi
16916 SE Powell Blvd Portland, OR 2.0 2.0 1070 $1,695 $1.58 44d 1 0.58mi
2675 SE 162nd Ave Portland, OR 1.0–2.0 1.0 689 $1,495 $2.17 13d 1 0.66mi
15812 SE Division St Portland, OR 2.0 1.0 836 $1,095 $1.31 44d 1 0.69mi
15790 SE Division St Portland, OR 2.0 1.0 836 $1,095 $1.31 11d 1 0.71mi
15774 SE Division St Portland, OR 2.0 1.0 836 $1,095 $1.31 11d 1 0.72mi
14992 SE Division St Unit 3 Bedroom Portland, OR 3.0 1.0 909 $1,350 $1.49 44d 1 0.76mi
14992 SE Division St Unit 2 Bedroom Portland, OR 2.0 1.0 768 $1,300 $1.69 44d 1 0.76mi
14992 SE Division St Portland, OR 1.0–3.0 1.0 726 $1,174 $1.62 17d 3 0.76mi
3414 SE 143rd Ave Portland, OR 2.0 2.0 1000 $1,650 $1.65 8d 2 0.76mi
15301-15353 SE Division St Unit 15301 Portland, OR 2.0 1.5 1000 $1,500 $1.50 44d 1 0.77mi
17310 SE Naegeli Dr Portland, OR 2.0 2.0 990 $1,562 $1.58 2d 5 0.81mi
2641 SE 168th Ave Portland, OR 3.0 1.5 1144 $2,700 $2.36 44d 1 0.83mi
17442 SE Powell Blvd Portland, OR 2.0 1.0 729 $1,075 $1.47 11d 1 0.86mi
17450 SE Powell Blvd Portland, OR 2.0 1.0 729 $1,075 $1.47 21d 1 0.86mi
17468 SE Powell Blvd Portland, OR 2.0 1.0 729 $1,075 $1.47 21d 1 0.87mi
2645 SE 145th Ave Portland, OR 2.0 1.0 780 $1,250 $1.60 8d 1 0.90mi
2629 SE 145th Ave Portland, OR 1.0 1.0 700 $1,150 $1.64 44d 1 0.91mi
2609 SE 145th Ave Unit A-09 Portland, OR 2.0 1.0 750 $1,299 $1.73 24d 1 0.91mi
2609 SE 145th Ave Unit E-39 Portland, OR 2.0 1.0 750 $1,299 $1.73 44d 1 0.91mi
2609 SE 145th Ave Unit C-19 Portland, OR 3.0 1.5 1117 $1,499 $1.34 18d 1 0.91mi
2609 SE 145th Ave Unit H-77 Portland, OR 3.0 1.5 1117 $1,504 $1.35 18d 1 0.91mi
13938 SE Powell Blvd Unit 2 Portland, OR 2.0 1.0 900 $1,535 $1.71 44d 1 0.94mi
2541-2545 SE 170th Ave Unit 2543 Portland, OR 2.0 1.5 832 $1,695 $2.04 24d 1 0.94mi

Listing history 17 events

  1. 2026-06-13
    statusdays on market $99,000 Pending 155 DOM
  2. 2026-06-09
    days on market $99,000 Active 152 DOM
  3. 2026-06-07
    days on market $99,000 Active 150 DOM
  4. 2026-06-05
    days on market $99,000 Active 147 DOM
  5. 2026-06-03
    days on market $99,000 Active 146 DOM
  6. 2026-06-02
    days on market $99,000 Active 145 DOM
  7. 2026-06-01
    days on market $99,000 Active 144 DOM
  8. 2026-05-31
    days on market $99,000 Active 143 DOM
  9. 2026-04-20
    price $109,000 827-char remark
    Show marketing remark (827 chars)

    Best value found here! Welcome home to this beautifully updated manufactured home, perfectly situated at the base of Powell Butte Nature Park. This inviting two-bedroom, two-bathroom retreat features an open layout enhanced by vaulted ceilings, creating a spacious and airy atmosphere. Modern updates throughout ensure a seamless blend of comfort and style, making it ideal for both relaxation and entertaining. Enjoy peace of mind with a newer roof, plumbing, HVAC system, appliances, fresh paint, contemporary lighting, and stylish flooring refreshed kitchen and baths—all ready for you to move right in! Bright, clean, and well maintained, this home was a well kept secret until now! Don’t miss your chance to make it your own. Parkway Estates is a peaceful park with no age restrictions. Ask about financing!!

  10. 2026-03-04
    price $119,000 827-char remark
    Show marketing remark (827 chars)

    Best value found here! Welcome home to this beautifully updated manufactured home, perfectly situated at the base of Powell Butte Nature Park. This inviting two-bedroom, two-bathroom retreat features an open layout enhanced by vaulted ceilings, creating a spacious and airy atmosphere. Modern updates throughout ensure a seamless blend of comfort and style, making it ideal for both relaxation and entertaining. Enjoy peace of mind with a newer roof, plumbing, HVAC system, appliances, fresh paint, contemporary lighting, and stylish flooring refreshed kitchen and baths—all ready for you to move right in! Bright, clean, and well maintained, this home was a well kept secret until now! Don’t miss your chance to make it your own. Parkway Estates is a peaceful park with no age restrictions. Ask about financing!!

  11. 2026-02-14
    price $130,000 827-char remark
    Show marketing remark (827 chars)

    Best value found here! Welcome home to this beautifully updated manufactured home, perfectly situated at the base of Powell Butte Nature Park. This inviting two-bedroom, two-bathroom retreat features an open layout enhanced by vaulted ceilings, creating a spacious and airy atmosphere. Modern updates throughout ensure a seamless blend of comfort and style, making it ideal for both relaxation and entertaining. Enjoy peace of mind with a newer roof, plumbing, HVAC system, appliances, fresh paint, contemporary lighting, and stylish flooring refreshed kitchen and baths—all ready for you to move right in! Bright, clean, and well maintained, this home was a well kept secret until now! Don’t miss your chance to make it your own. Parkway Estates is a peaceful park with no age restrictions. Ask about financing!!

  12. 2026-01-07
    listed $135,000 Active 827-char remark
    Show marketing remark (827 chars)

    Best value found here! Welcome home to this beautifully updated manufactured home, perfectly situated at the base of Powell Butte Nature Park. This inviting two-bedroom, two-bathroom retreat features an open layout enhanced by vaulted ceilings, creating a spacious and airy atmosphere. Modern updates throughout ensure a seamless blend of comfort and style, making it ideal for both relaxation and entertaining. Enjoy peace of mind with a newer roof, plumbing, HVAC system, appliances, fresh paint, contemporary lighting, and stylish flooring refreshed kitchen and baths—all ready for you to move right in! Bright, clean, and well maintained, this home was a well kept secret until now! Don’t miss your chance to make it your own. Parkway Estates is a peaceful park with no age restrictions. Ask about financing!!

  13. 2021-10-27
    soldstatus $65,500 Sold 402-char remark
    Show marketing remark (402 chars)

    Come enjoy this spacious double wide, perfectly positioned and backing up to Powell Butte. Large backyard area for entertaining and play! 2 bedroom, 2 bathroom, spacious primary suite with walk in closet. Wall to wall carpet in the spacious living and dining room area. This floorplan is roomy and spacious and ample room for entertaining! Home to be sold as-is. Space rent $765 buyer to verify.

  14. 2021-09-16
    status Pending 402-char remark
    Show marketing remark (402 chars)

    Come enjoy this spacious double wide, perfectly positioned and backing up to Powell Butte. Large backyard area for entertaining and play! 2 bedroom, 2 bathroom, spacious primary suite with walk in closet. Wall to wall carpet in the spacious living and dining room area. This floorplan is roomy and spacious and ample room for entertaining! Home to be sold as-is. Space rent $765 buyer to verify.

  15. 2021-09-09
    listed $70,000 Active 402-char remark
    Show marketing remark (402 chars)

    Come enjoy this spacious double wide, perfectly positioned and backing up to Powell Butte. Large backyard area for entertaining and play! 2 bedroom, 2 bathroom, spacious primary suite with walk in closet. Wall to wall carpet in the spacious living and dining room area. This floorplan is roomy and spacious and ample room for entertaining! Home to be sold as-is. Space rent $765 buyer to verify.

  16. 1998-06-04
    soldstatus $49,500
  17. 1998-03-27
    listed $49,500

ⓘ 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
$352 · $29/mo
Projected year-2 tax
$960 · $80/mo
Expected delta
+$608/yr (+$51/mo · 172.8%)

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

Climate risk First Street

  • 🌊 Flood 5/10 Major FEMA zone X (unshaded) · 24% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥92°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 23 unhealthy d/yr today · 27 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
$19,638
− Mortgage interest
−$5,546
− Property taxes
−$352
− Insurance
−$495
− Repairs & maintenance
−$1,571
− Management
−$1,571
− Depreciation
−$2,880
Taxable income
$7,223
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,734
After-tax cash flow
$6,703/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
Centennial SD 28J
NCES district ID
4102800
Math proficiency
31% ▼ -2.00%
Reading proficiency
43% ▼ -2.00%
Median HH income
$49,619
Composite
34.5/100
National rank
#10133
State rank
#125 of 183 in OR

Livability — Portland

Score
77/100
State rank
#72
US rank
#3256

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Portland, OR
County
Multnomah County · 786,692 people
City population
774,334
Metro
Portland-Vancouver-Hillsboro, OR-WA
Population (ZIP)
37,558
Household income
$75,090
Rent vs Own
41.6% rent · 58.4% own
Severe rent burden
1744.0

Population outlook (Multnomah County) Hauer SSP2

Today (2025)
930,825 people
By 2030
996,904 · +7.1%
By 2040
1,121,379 · +20.5%
By 2050
1,242,124 · +33.4%
By 2075
1,464,431 · +57.3%
By 2100
1,576,181 · +69.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 51% Hispanic / Latino 21% Asian 13% Two or more races 12% Black 9% Pacific Islander 1%
Hispanic origin (detail)
Mexican 15% Cuban 1%
Common ancestry
Italian 3% Scotch-Irish 2% Subsaharan African 2%
Foreign-born
25% · Canada, Vietnam, China
Languages at home
63% English-only · Spanish 16% Vietnamese 6% Russian/Polish/Slavic 5%

Political lean MEDSL · Multnomah

2024 margin
Solid D (+62.1) · D 79.3% · R 17.2% · Other 3.5%
2008→2024 swing
+6.0pp toward D · 2008: 56.1pp · 2024: 62.1pp
All cycles
2024: D+62.1 2020: D+61.3 2016: D+58.3 2012: D+54.9 2008: D+56.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -334.44%
Current HPI
289.931
Rent YoY
▲ 1.64%
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

+120.2% since first listed
9 events — show timeline
  • 2026-04-20 Price Changed $109,000 RMLS
  • 2026-03-04 Price Changed $119,000 RMLS
  • 2026-02-14 Price Changed $130,000 RMLS
  • 2026-01-07 Listed $135,000 RMLS
  • 2021-10-27 Sold (MLS) $65,500 RMLS
  • 2021-09-16 Pending RMLS
  • 2021-09-09 Listed $70,000 RMLS
  • 1998-06-04 Sold (MLS) $49,500 RMLS
  • 1998-03-27 Listed $49,500 RMLS

Property tax history

-1.8%/yr

Latest (2025): $352 · +15.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…