CashFlowRE
Sign in Sign up
2000 Robins Ln SE #52
B- Composite 69.57
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 +9.1/10.0
  • ARV discount +7.4/15.0
  • Livability +4.0/5.0
  • Schools +3.7/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$139,900

2000 Robins Ln SE #52 · Salem, OR 97306
3 bd · 2.0 ba · 1,404 sqft · Manufactured public records · 56 Days on market
Built 1997 $100/sqft · at area comps Est $140k · at est. ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Beautifully updated 3-bed/2-bath home located in a desirable Salem community! This fully remodeled home features brand-new cabinets, updated bathroom vanities, new flooring throughout & fresh interior/exterior paint, giving it a modern & move-in-ready feel. The spacious layout offers comfortable living with plenty of natural light & functional living spaces. Enjoy the large private backyard, perfect for entertaining, gardening, or relaxing outdoors, plus an additional storage shed for all your extra needs. Conveniently located near shopping, schools, parks, and easy access to major roads. A wonderful opportunity to own a stylish, turnkey home with both charm and practicality!

Key facts

  • Updated cabinets
  • New flooring
  • 2 garage spots

Tags

UPDATED CABINETSUPDATED BATHROOM VANITIESNEW FLOORINGLARGE PRIVATE BACKYARDADDITIONAL STORAGE SHEDEASY ACCESS TO MAJOR ROADS

Property features AI

Finance

  • Other: Manufacturer: Homebuilders NW; Main level living area reported as 1,404 (county); Parcel number 133728
  • HOA & community: Located in Oak Pointe Estates (land lease community); Lot rent $950 per month; Land lease expires December 31, 2026

Exterior

  • Parking: Carport (2 spaces)
  • Utilities: Public water; Public sewer; Gas fuel
  • Home design: Manufactured home in a park (residential, resale); Single-story / main living on one level; Territorial view
  • Construction: Built in 1997; Pillar/post/pier foundation; Composition roof
  • Exterior features: Covered patio; Deck; Cement siding; Paved road access

Interior

  • Kitchen: Built-in range; Range hood; Dishwasher; Free-standing refrigerator; Stainless steel appliances
  • Bedrooms: Primary bedroom (main level); 2nd bedroom (main level); 3rd bedroom (main level)
  • Flooring: Vinyl
  • Bathrooms: 2 full bathrooms (both on the main level)
  • Heating & cooling: Heat pump for heating and cooling
  • Interior features: Vaulted ceilings; Vinyl flooring
  • Laundry & utility: Utility room (main level); 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 3-bed/2.0-bath manufactured listed at $140k.

Deal economics

  • At list price, monthly cash flow is $667 ($8k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $140k).
  • Recommended offer: $136k (3.0% below list) — sets the bar for market timing.
  • Cap rate 12.0% vs local median 2.9% in Salem — 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 79/100 on livability (#59 in OR, #2,084 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, housing A+; Watch: crime F.
  • Salem-Keizer SD 24J (urban): math 34% / reading 47% proficiency, ranked #103 of 183 in OR (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Pringle Elementary School (499 students, 91% FRL); Judson Middle School (810 students, 96% FRL); South Salem High School (2,256 students, 96% FRL) — zoned schools average 94% FRL vs 53% district-wide (42 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+1.6%/yr); 272 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,591 units permitted in Marion County in 2024 (716 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $967 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Marion County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 1.6% rent growth), your $39k cash investment doubles in ~7 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 56 days — a 3% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $15k (10%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $135,703 (3.0% below list)

Questions for the listing agent

  1. It's been on market 56 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 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 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
1.41%
Cap rate
12.01%
Cash-on-cash
20.43%
DSCR
1.91
GRM
5.9

CMA / ARV

ARV (median comp)
$139,719
List price
$139,900
Delta
0.13%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2000 Robins Ln SE #8 0.00mi 3/2.0 1,512 (+8%) 5mo $127,500 $84 83
2155 Robins Ln SE #33 0.24mi 2/2.0 (-1) 1,337 (-5%) 1mo $100,000 $75 75
2000 Robins Ln SE #9 0.00mi 3/2.0 1,586 (+13%) 4mo $143,000 $90 75
6795 Fairway Ave SE #6795 0.39mi 3/2.0 1,440 (+3%) 4mo $75,000 $52 74
2155 SE Robins Ln #31 0.24mi 3/2.0 1,296 (-8%) 6mo $137,700 $106 71
2120 Robins Ln SE #66 0.17mi 3/2.0 1,536 (+9%) 7mo $182,000 $118 70
2120 Robins Ln SE #108 0.32mi 3/2.0 1,296 (-8%) 7mo $139,900 $108 66
2065 National Ct SE 0.48mi 2/2.0 (-1) 1,344 (-4%) 0mo $160,000 $119 65
2120 Robins Ln #2 0.32mi 3/2.0 1,536 (+9%) 8mo $185,000 $120 62
2020 Nomad Ct SE 0.55mi 2/2.0 (-1) 1,440 (+3%) 8mo $50,000 $35 59
2120 Robins Ln SE #207 0.32mi 2/2.0 (-1) 1,593 (+14%) 10mo $225,000 $141 49
2040 Navaho Ct SE 0.60mi 2/2.0 (-1) 1,560 (+11%) 4mo $94,999 $61 45

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
11.2%
Equity multiple
1.44×
Total profit
$17,128
Equity at exit
$20,860
10-year hold
IRR
19.2%
Equity multiple
2.50×
Total profit
$58,925
Equity at exit
$12,096

Cash invested: $39,172 (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 97306

Rents YoY
1.6%
Active inventory
272
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,966 high interval (Pro) →
Mortgage (P&I)
$734
Tax from tax record
$95 /mo · $1,136/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$413
Net cashflow
$667

Break-even live

Break-even rent $1,122
Max offer price $139,900
Occupancy floor 61%

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
$34,975
Closing costs
$4,197
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
1900 Madras St SE Salem, OR 1.0–3.0 1.0–2.0 895 $1,895 $2.12 13d 10 0.22mi
6127 Blue River Dr SE Salem, OR 3.0 2.5 1531 $2,450 $1.60 43d 1 0.29mi
1951 Madras St SE Salem, OR 2.0 2.5 1465 $1,975 $1.35 21d 1 0.32mi
1691 Waln Dr SE Salem, OR 1.0–2.0 1.0–2.0 955 $1,725 $1.81 13d 6 0.33mi
5943 Blue River Dr SE Salem, OR 3.0 3.0 1472 $2,395 $1.63 43d 1 0.41mi
1626 Madras St SE Salem, OR 2.0 1.0 921 $1,695 $1.84 43d 1 0.42mi
6150 Fircrest St SE Salem, OR 3.0 1.5 1140 $2,050 $1.80 13d 1 0.46mi
6150 Fircrest St SE Unit 6160 Salem, OR 3.0 1.5 1140 $2,050 $1.80 13d 1 0.46mi
1807 Wiltsey Rd SE Salem, OR 1.0–2.0 1.0–2.0 845 $1,710 $2.02 13d 6 0.47mi
5952 Park Ct SE Salem, OR 1.0–2.0 1.0 742 $1,299 $1.75 13d 11 0.48mi
5851 Reed Ln SE Salem, OR 2.0 2.0 990 $1,652 $1.67 13d 7 0.48mi
1544 Fircrest Ct SE Salem, OR 2.0 1.5 1296 $1,850 $1.43 23d 1 0.54mi
1860 Rees Hill Rd SE Salem, OR 2.0 2.0 962 $1,675 $1.74 13d 2 0.54mi
1860 Rees Hill Rd SE Unit 1890-112 Salem, OR 2.0 2.0 925 $1,650 $1.78 43d 1 0.54mi
1860 Rees Hill Rd SE Unit 1870-205 Salem, OR 2.0 2.0 1000 $1,800 $1.80 23d 1 0.54mi
5823 Reed Ln SE Unit 112 Salem, OR 2.0 2.5 1198 $1,995 $1.67 23d 1 0.55mi
5775 Commercial St SE Salem, OR 1.0–3.0 1.0–2.0 779 $2,295 $2.94 23d 17 0.55mi
5775 Commercial St SE Salem, OR 1.0–3.0 1.0–2.0 779 $2,225 $2.85 13d 47 0.55mi
5815 Reed Ln SE Unit 133 Salem, OR 2.0 2.5 1198 $1,995 $1.67 23d 1 0.57mi
2116 Nomad Ct SE Unit 2120 Salem, OR 2.0 1.0 1050 $1,425 $1.36 13d 1 0.58mi
1410 Jonmart Ave SE Salem, OR 3.0 2.0 1096 $1,995 $1.82 13d 1 0.61mi
2194 Navaho Ct SE Unit 2198 Salem, OR 2.0 1.0 989 $1,395 $1.41 43d 1 0.64mi
2220 Navaho Ct SE Unit 2220 Salem, OR 2.0 1.0 1023 $1,295 $1.27 23d 1 0.65mi
1543 Wiltsey Rd SE Salem, OR 2.0 1.0–2.0 1043 $1,475 $1.41 13d 4 0.65mi
6953 Talloc Ave SE Unit 6955 Salem, OR 3.0 2.5 1418 $2,295 $1.62 13d 1 0.66mi
5512 Murray St SE Salem, OR 3.0 2.0 1275 $2,645 $2.07 21d 1 0.87mi
5535 Woodside Dr SE Unit 442-60 Salem, OR 2.0 1.0 982 $1,399 $1.42 43d 1 0.97mi
2772 Bastille Ave SE Salem, OR 3.0 2.0 1614 $2,495 $1.55 21d 1 1.02mi
5463-5487 Commercial St SE Unit 41 Salem, OR 2.0 1.0 889 $1,250 $1.41 23d 1 1.04mi
5463-5487 Commercial St SE Unit 04 Salem, OR 2.0 1.0 889 $1,175 $1.32 43d 1 1.04mi
5463-5487 Commercial St SE Apt 40 Salem, OR 2.0 1.0 889 $1,250 $1.41 21d 1 1.04mi
5423 Monterey Dr SE Salem, OR 3.0 2.0 1457 $2,295 $1.58 23d 1 1.05mi
5787 Sunstone St SE Unit 5787 Salem, OR 3.0 1.5 1192 $1,645 $1.38 23d 1 1.05mi
5442 Monterey Dr SE Unit 5442 Salem, OR 2.0 2.0 1112 $1,995 $1.79 23d 1 1.05mi
1250 Baxter Rd SE Unit 1276 Salem, OR 3.0 2.5 1289 $2,395 $1.86 13d 1 1.12mi
2846 Vintage Ave SE Unit 2846 Salem, OR 2.0 2.0 1105 $1,895 $1.71 43d 1 1.19mi
5290 Baxter Ct SE Salem, OR 2.0 1.5 1125 $1,900 $1.69 13d 1 1.25mi
5248 Baxter Ct SE Salem, OR 2.0 1.5 1105 $1,750 $1.58 43d 1 1.27mi
5455 Norma Ave SE Salem, OR 3.0 2.0 1669 $2,595 $1.55 43d 1 1.40mi
5031 Big Rock Ct SE Salem, OR 3.0 2.0 1314 $2,700 $2.05 43d 1 1.40mi

Listing history 17 events

  1. 2026-06-18
    days on market $139,900 Active 56 DOM
  2. 2026-06-17
    price $139,900 Active 55 DOM
    Show marketing remark (696 chars)

    Beautifully updated 3-bed/2-bath home located in a desirable Salem community! This fully remodeled home features brand-new cabinets, updated bathroom vanities, new flooring throughout & fresh interior/exterior paint, giving it a modern & move-in-ready feel. The spacious layout offers comfortable living with plenty of natural light & functional living spaces. Enjoy the large private backyard, perfect for entertaining, gardening, or relaxing outdoors, plus an additional storage shed for all your extra needs. Conveniently located near shopping, schools, parks, and easy access to major roads. A wonderful opportunity to own a stylish, turnkey home with both charm and practicality!

  3. 2026-06-17
    days on market $149,900 Active 55 DOM
    Show marketing remark (696 chars)

    Beautifully updated 3-bed/2-bath home located in a desirable Salem community! This fully remodeled home features brand-new cabinets, updated bathroom vanities, new flooring throughout & fresh interior/exterior paint, giving it a modern & move-in-ready feel. The spacious layout offers comfortable living with plenty of natural light & functional living spaces. Enjoy the large private backyard, perfect for entertaining, gardening, or relaxing outdoors, plus an additional storage shed for all your extra needs. Conveniently located near shopping, schools, parks, and easy access to major roads. A wonderful opportunity to own a stylish, turnkey home with both charm and practicality!

  4. 2026-06-16
    days on market $149,900 Active 54 DOM
  5. 2026-06-15
    days on market $149,900 Active 53 DOM
  6. 2026-06-14
    days on market $149,900 Active 51 DOM
  7. 2026-06-10
    days on market $149,900 Active 48 DOM
  8. 2026-06-09
    days on market $149,900 Active 47 DOM
  9. 2026-06-08
    days on market $149,900 Active 46 DOM
  10. 2026-06-07
    days on market $149,900 Active 45 DOM
  11. 2026-06-03
    days on market $149,900 Active 41 DOM
  12. 2026-06-02
    days on market $149,900 Active 40 DOM
  13. 2026-06-01
    days on market $149,900 Active 39 DOM
  14. 2026-05-31
    days on market $149,900 Active 38 DOM
  15. 2026-05-30
    days on market $149,900 Active 37 DOM
  16. 2026-04-23
    listed $155,000 Active 696-char remark
    Show marketing remark (696 chars)

    Beautifully updated 3-bed/2-bath home located in a desirable Salem community! This fully remodeled home features brand-new cabinets, updated bathroom vanities, new flooring throughout & fresh interior/exterior paint, giving it a modern & move-in-ready feel. The spacious layout offers comfortable living with plenty of natural light & functional living spaces. Enjoy the large private backyard, perfect for entertaining, gardening, or relaxing outdoors, plus an additional storage shed for all your extra needs. Conveniently located near shopping, schools, parks, and easy access to major roads. A wonderful opportunity to own a stylish, turnkey home with both charm and practicality!

  17. 2026-04-23
    listed $155,000 Active 696-char remark
    Show marketing remark (696 chars)

    Beautifully updated 3-bed/2-bath home located in a desirable Salem community! This fully remodeled home features brand-new cabinets, updated bathroom vanities, new flooring throughout & fresh interior/exterior paint, giving it a modern & move-in-ready feel. The spacious layout offers comfortable living with plenty of natural light & functional living spaces. Enjoy the large private backyard, perfect for entertaining, gardening, or relaxing outdoors, plus an additional storage shed for all your extra needs. Conveniently located near shopping, schools, parks, and easy access to major roads. A wonderful opportunity to own a stylish, turnkey home with both charm and practicality!

ⓘ 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
$1,136 · $95/mo
Projected year-2 tax
$1,357 · $113/mo
Expected delta
+$221/yr (+$18/mo · 19.5%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥91°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 12 unhealthy d/yr today · 13 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
$23,597
− Mortgage interest
−$7,837
− Property taxes
−$1,136
− Insurance
−$700
− Repairs & maintenance
−$1,888
− Management
−$1,888
− Depreciation
−$4,070
Taxable income
$6,080
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,459
After-tax cash flow
$6,543/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
Salem-Keizer SD 24J
NCES district ID
4110820
Math proficiency
34% ▼ -1.00%
Reading proficiency
47% ▼ -2.00%
Median HH income
$48,632
Composite
37.16/100
National rank
#9017
State rank
#103 of 183 in OR

Livability — Salem

Score
79/100
State rank
#59
US rank
#2084

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Salem, OR
County
Marion County · 258,219 people
City population
193,601
Metro
Salem, OR
Population (ZIP)
34,383
Household income
$101,753
Rent vs Own
30.7% rent · 69.3% own
Severe rent burden
1437.0

Population outlook (Marion County) Hauer SSP2

Today (2025)
360,940 people
By 2030
375,178 · +3.9%
By 2040
400,914 · +11.1%
By 2050
422,187 · +17.0%
By 2075
460,305 · +27.5%
By 2100
464,025 · +28.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (74%)
Race & ethnicity
White 74% Hispanic / Latino 12% Two or more races 9% Asian 5% Pacific Islander 2% Black 1%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Italian 6% Portuguese 5% Slovak 3%
Foreign-born
8% · Canada, China, Vietnam
Languages at home
86% English-only · Spanish 6% Other Asian/Pacific 3% Russian/Polish/Slavic 1%

Political lean MEDSL · Marion

2024 margin
Toss-up / Even · D 47.5% · R 49.5% · Other 3.0%
2008→2024 swing
-4.2pp toward R · 2008: 2.2pp · 2024: -2.0pp
All cycles
2024: R+2.0 2020: D+1.1 2016: R+5.0 2012: R+3.5 2008: D+2.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -335.25%
Current HPI
279.7875
Rent YoY
▲ 1.64%
Metro
Salem, OR
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

-9.7% since first listed
6 events — show timeline
  • 2026-06-17 Price Changed $139,900 WVMLS
  • 2026-06-17 Price Changed $139,900 RMLS
  • 2026-05-27 Price Changed $149,900 WVMLS
  • 2026-05-26 Price Changed $149,900 RMLS
  • 2026-04-23 Listed $155,000 RMLS
  • 2026-04-23 Listed $155,000 WVMLS

Property tax history

+2.7%/yr

Latest (2025): $1,136 · +7.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…