CashFlowRE
Sign in Sign up
2150 Laura St #81
D+ Composite 45.27
Why this score? — see what drove the D+ 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 +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +4.2/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$27,000

2150 Laura St #81 · Springfield, OR 97477
2 bd · 1.0 ba · 840 sqft · Manufactured public records · 27 Days on market
Built 1972 $32/sqft · 56% below area

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Darling white & red trimed '72 Fleetwood MFH in park. Home features open kitchen and living room layout, spacious covered deck, mature landscaping, extensive builtins in every room, all appliances included, newer carpet in living room, laminate in kitchen and bathroom. Detached storage shed in back. This well loved and cared for home is priced well below market value to sell quickly! Park approval required. 55+ Community.

Key facts

  • Spacious tool shed
  • Ductless heat pump
  • Sunny yard

Tags

DUCTLESS HEAT PUMPSUNNY YARDSPACIOUS TOOL SHEDLARGE COVERED DECK

Property features AI

Finance

  • Other: Unit dimensions approximately 60 ft by 14 ft; No view
  • Financial info: Land lease required (monthly lot rent $975) — lease expires December 31, 2026
  • HOA & community: Community amenities: commons area, management, meeting room; Park name: Monta Loma; Senior community; Pet policy: up to 2 pets under 30 lbs

Exterior

  • Parking: Off-street parking
  • Utilities: Public water; Public sewer; Cable internet
  • Home design: Manufactured home in a park; Residential property (not attached); One story; Model: Plate X067034; Built in 1972
  • Construction: Membrane roof; Built in 1972; Manufactured construction
  • Exterior features: Covered deck; Tool shed; Yard; Aluminum exterior

Interior

  • Kitchen: Dishwasher; Disposal; Free-standing range; Free-standing refrigerator; Microwave; Range hood; Kitchen island; Eating area
  • Bedrooms: Primary bedroom (main level) with double closet; Second bedroom (main level)
  • Bathrooms: One full bathroom (main level)
  • Heating & cooling: Ductless heating; Mini-split cooling; Electric fuel
  • Interior features: Single-level accessibility; Laundry area with washer/dryer; Double-pane windows with vinyl frames; Eating area; Island in kitchen
  • Laundry & utility: Washer and dryer included; Electric hot water

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 $27k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $27k).
  • Recommended offer: $27k (1.5% below list) — sets the bar for market timing.
  • Cap rate 52.8% vs local median 3.0% in Springfield — 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 (#40 in OR, #934 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: crime D+, employment D+.
  • Springfield SD 19 (suburban): math 19% / reading 38% proficiency, ranked #48 of 58 in OR (top 83%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Elizabeth Page Elementary School (math 5% / reading 44%, grade F, #309 of 412 statewide, top 77%, 320 students, 89% FRL); Briggs Middle School (math 12% / reading 32%, grade F, #119 of 128 statewide, top 94%, 428 students, 62% FRL); Springfield High School (math 30% / reading 54%, grade F, #64 of 143 statewide, top 46%, 1,317 students, 65% FRL) — zoned schools average 72% FRL vs 57% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising fast (+4.8%/yr); 163 active listings in the ZIP; 37 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 1,808 units permitted in Lane County in 2024 (972 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $187 of loan paydown is wiped out by about $810 of value loss. Plan a longer hold.
  • Lane County population projected at +15% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 4.8% rent growth), your $8k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 27 days — a 2% lower offer ($27k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 11y ago; this cycle's ask has dropped $2k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $8k; list at $27k implies a 218% gain — meaningful room to come down on a strong offer.
Recommended offer $26,595 (1.5% below list)

Questions for the listing agent

  1. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 D 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. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  6. 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.
  7. 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.
  8. 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
5.78%
Cap rate
52.76%
Cash-on-cash
165.97%
DSCR
8.38
GRM
1.4

CMA / ARV

ARV (median comp)
$61,929
List price
$27,000
Delta
-56.40%
Verdict
UNDERPRICED
Comps
8 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2150 Laura St #81 0.00mi 2/1.0 840 (0%) 0mo $26,000 $31 100
2150 Laura St #65 0.00mi 2/1.0 734 (-13%) 1mo $46,000 $63 78
2150 Laura St #12 0.00mi 2/1.0 750 (-11%) 10mo $22,000 $29 74
2150 Laura St #91 0.00mi 2/1.0 720 (-14%) 15mo $18,000 $25 64
416 Lochaven Ave 0.07mi 2/2.0 960 (+14%) 8mo $314,000 $327 62
2150 Laura St #90 0.00mi 2/1.0 725 (-14%) 21mo $35,000 $48 60
2150 Laura St #25 0.00mi 2/1.0 960 (+14%) 21mo $20,000 $21 58
1120 W Fairview Dr #10 0.57mi 2/1.0 784 (-7%) 11mo $80,500 $103 53
1120 W Fairview Dr #7 0.57mi 3/1.0 (+1) 728 (-13%) 10mo $53,500 $73 38

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 · 4.81% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
9.62×
Total profit
$65,136
Equity at exit
$4,026
10-year hold
IRR
Equity multiple
21.49×
Total profit
$154,880
Equity at exit
$2,334

Cash invested: $7,560 (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 97477

Rents YoY
4.8%
Active inventory
163
Price-to-rent
1.4×

Monthly cashflow live

Estimated rent
$1,560 high interval (Pro) →
Mortgage (P&I)
$142
Tax est. 1.5%
$34 /mo · $405/yr
Insurance
$11
HOA
$0
Vacancy / Maint / Mgmt
$328
Net cashflow
$1,046

Break-even live

Break-even rent $236
Max offer price $27,000
Occupancy floor 28%

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
$6,750
Closing costs
$810
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 37 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
363 Lindale Dr Springfield, OR 2.0 1.0 776 $1,522 $1.96 14d 10 0.12mi
2220 Shadylane Dr Springfield, OR 2.0 1.5 860 $1,730 $2.01 21d 4 0.19mi
460 Lindale Dr Springfield, OR 1.0–2.0 1.0 770 $1,839 $2.39 14d 9 0.20mi
2255 Shadylane Dr Unit 2253 Springfield, OR 2.0 1.0 810 $1,595 $1.97 44d 1 0.22mi
2420 Pheasant Blvd Apt 10 Springfield, OR 2.0 1.0 835 $1,195 $1.43 21d 1 0.27mi
565 Harlow Rd Springfield, OR 2.0 1.0 855 $1,592 $1.86 14d 8 0.27mi
636 W Quinalt St Springfield, OR 3.0 1.5 1045 $1,595 $1.53 44d 1 0.37mi
668 W Quinalt St Springfield, OR 3.0 1.5 1100 $1,695 $1.54 44d 1 0.38mi
243 R St Springfield, OR 1.0–3.0 1.0–2.5 867 $1,649 $1.90 44d 6 0.47mi
243 R St Springfield, OR 2.0 1.5 830 $1,649 $1.99 14d 5 0.47mi
486 W N St Springfield, OR 2.0 1.0 800 $1,345 $1.68 44d 1 0.55mi
885 Oakdale Ave Springfield, OR 2.0 1.0 844 $1,502 $1.78 21d 5 0.60mi
2555 Gateway St Springfield, OR 2.0 1.0 682 $1,649 $2.42 21d 14 0.61mi
506 W Centennial Blvd Springfield, OR 1.0–3.0 1.0–2.0 1182 $1,684 $1.42 21d 3 0.68mi
506 W Centennial Blvd Springfield, OR 2.0 1.0 885 $1,684 $1.90 14d 4 0.68mi
1725 N 5th St Unit P-070 Springfield, OR 1.0 1.0 580 $1,395 $2.41 44d 1 0.78mi
1725 5th St Springfield, OR 1.0–2.0 1.0 705 $1,495 $2.12 14d 9 0.84mi
3033 Gateway St Springfield, OR 1.0–2.0 1.0 750 $1,700 $2.27 14d 15 0.85mi
844 Mill St Springfield, OR 1.0 1.0 600 $1,095 $1.82 44d 1 1.02mi
844 Mill St Springfield, OR 1.0 1.0 600 $1,095 $1.82 44d 1 1.02mi
844 Mill St Springfield, OR 2.0 1.0 700 $1,295 $1.85 21d 1 1.02mi
3255 Gateway St Springfield, OR 2.0 1.0 640 $1,535 $2.40 14d 1 1.02mi
175 G St Unit C Springfield, OR 3.0 1.0 975 $1,450 $1.49 44d 1 1.07mi
700 1st St Unit 18 Springfield, OR 2.0 1.0 900 $1,350 $1.50 14d 1 1.10mi
650 Mill St Unit 18 Springfield, OR 2.0 1.0 700 $1,095 $1.56 44d 1 1.11mi
1201 R St Unit 3 Springfield, OR 2.0 1.0 850 $1,395 $1.64 44d 1 1.14mi
1217 R St #5 Springfield, OR 2.0 1.0 900 $1,395 $1.55 21d 1 1.17mi
243 F St Unit 20 Springfield, OR 2.0 1.0 720 $1,095 $1.52 21d 1 1.17mi
275 S Garden Way Eugene, OR 1.0 1.0 467 $1,479 $3.17 13d 22 1.18mi
1253 R St Unit 4 Springfield, OR 2.0 1.5 1000 $1,295 $1.29 44d 1 1.19mi
745 6th St Springfield, OR 1.0 1.0 710 $1,295 $1.82 21d 1 1.22mi
277 Deadmond Ferry Rd Springfield, OR 2.0 1.5 843 $1,750 $2.08 13d 1 1.24mi
430 Pioneer Pkwy W Unit 432 Springfield, OR 2.0 1.5 1100 $1,795 $1.63 44d 1 1.31mi
3440 Westward Ho Ave Unit 3440 Eugene, OR 2.0 1.0 950 $1,995 $2.10 44d 1 1.36mi
429 Lindley Ln Eugene, OR 2.0 1.0 800 $1,400 $1.75 21d 1 1.38mi
3450 McKenna Dr Eugene, OR 1.0–2.0 1.0–2.0 1125 $1,720 $1.53 13d 5 1.47mi
375 Marche Chase Dr Eugene, OR 1.0–2.0 1.0–2.0 896 $1,960 $2.19 13d 8 1.48mi

Listing history 13 events

  1. 2026-06-09
    status $27,000 Pending 27 DOM
  2. 2026-06-08
    days on market $27,000 Active 27 DOM
  3. 2026-06-07
    pricedays on market $27,000 Active 26 DOM
  4. 2026-06-03
    days on market $29,000 Active 22 DOM
  5. 2026-06-02
    days on market $29,000 Active 21 DOM
  6. 2026-06-01
    days on market $29,000 Active 20 DOM
  7. 2026-05-31
    days on market $29,000 Active 19 DOM
  8. 2026-05-30
    remarks 437-char remark
  9. 2026-05-30
    statusdays on market $29,000 Active 18 DOM
  10. 2026-05-06
    listed $29,000 Active 427-char remark
  11. 2015-05-26
    soldstatus $8,500 Sold 429-char remark
    Show marketing remark (429 chars)

    Darling white & red trimed '72 Fleetwood MFH in park. Home features open kitchen and living room layout, spacious covered deck, mature landscaping, extensive builtins in every room, all appliances included, newer carpet in living room, laminate in kitchen and bathroom. Detached storage shed in back. This well loved and cared for home is priced well below market value to sell quickly! Park approval required. 55+ Community.

  12. 2015-05-14
    status Pending 429-char remark
    Show marketing remark (429 chars)

    Darling white & red trimed '72 Fleetwood MFH in park. Home features open kitchen and living room layout, spacious covered deck, mature landscaping, extensive builtins in every room, all appliances included, newer carpet in living room, laminate in kitchen and bathroom. Detached storage shed in back. This well loved and cared for home is priced well below market value to sell quickly! Park approval required. 55+ Community.

  13. 2015-05-06
    listed $8,500 Active 429-char remark
    Show marketing remark (429 chars)

    Darling white & red trimed '72 Fleetwood MFH in park. Home features open kitchen and living room layout, spacious covered deck, mature landscaping, extensive builtins in every room, all appliances included, newer carpet in living room, laminate in kitchen and bathroom. Detached storage shed in back. This well loved and cared for home is priced well below market value to sell quickly! Park approval required. 55+ Community.

ⓘ 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 4/10 Moderate FEMA zone X (unshaded) · 21% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥92°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 15 unhealthy d/yr today · 16 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
$18,717
− Mortgage interest
−$1,512
− Property taxes
−$405
− Insurance
−$135
− Repairs & maintenance
−$1,497
− Management
−$1,497
− Depreciation
−$785
Taxable income
$12,884
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,092
After-tax cash flow
$9,455/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
Springfield SD 19
NCES district ID
4111670
Math proficiency
19% ▼ -13.00%
Reading proficiency
38% ▼ -10.00%
Median HH income
$42,236
Composite
24.14/100
National rank
#7746
State rank
#48 of 58 in OR

Livability — Springfield

Score
83/100
State rank
#40
US rank
#934

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Springfield, OR
County
Lane County · 310,476 people
City population
76,907
Metro
Eugene-Springfield, OR
Population (ZIP)
37,534
Household income
$65,662
Rent vs Own
47.2% rent · 52.8% own
Severe rent burden
1817.0

Population outlook (Lane County) Hauer SSP2

Today (2025)
391,933 people
By 2030
405,860 · +3.6%
By 2040
429,386 · +9.6%
By 2050
452,016 · +15.3%
By 2075
508,825 · +29.8%
By 2100
531,208 · +35.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Hispanic / Latino 13% Two or more races 10% Asian 1% Native American 1%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Lithuanian 4% Portuguese 4% Italian 3%
Foreign-born
6% · Canada
Languages at home
89% English-only · Spanish 9% Other Asian/Pacific 1%

Political lean MEDSL · Lane

2024 margin
Strong D (+23.1) · D 60.0% · R 36.9% · Other 3.1%
2008→2024 swing
-4.3pp toward R · 2008: 27.4pp · 2024: 23.1pp
All cycles
2024: D+23.1 2020: D+24.3 2016: D+18.9 2012: D+23.4 2008: D+27.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -489.08%
Current HPI
299.6863
Rent YoY
▲ 4.81%
Metro
Eugene-Springfield, OR
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

+217.6% since first listed
8 events — show timeline
  • 2026-06-09 Pending RMLS
  • 2026-06-06 Price Changed $27,000 RMLS
  • 2026-05-30 Relisted RMLS
  • 2026-05-24 Pending RMLS
  • 2026-05-06 Listed $29,000 RMLS
  • 2015-05-26 Sold (MLS) $8,500 RMLS
  • 2015-05-14 Pending RMLS
  • 2015-05-06 Listed $8,500 RMLS

Property tax history

-42.9%/yr

Latest (2015): $6 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…