100 SW 195th Ave #1 · Hillsboro, OR
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $498 – $926
Heat risk 3/10 · Minor
- Hot days now (above 92°F)
- 7 days/yr
- Hot days in 30 yrs
- 14 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 8/10 · Major
- Unhealthy air days now
- 11 days/yr
- Unhealthy air days in 30 yrs
- 11 days/yr
Risk factors via First Street. Map © Google.
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
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- ARV discount +4.8/15.0
- Livability +4.4/5.0
- Schools +3.7/10.0
- Condition / age +2.5/5.0
- Rent growth +2.1/5.0
- Appreciation +0.0/10.0
$137,500
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
HOME WARRANTY INCLUDED. Back on market with new 3rd bedroom carpet, and master bath paint! You won’t believe you’re in a Mobile Home Park when you visit #1 in coveted, 55+ Seminole Mobile Estates. Everything about this classic Marlette seems oversized! Extra long carport will easily park 3 cars. Enter through carport/rear door to terrific laundry room with counter, sink and upper & lower cupboard space; pass-through full bathroom leads to comfortably-sized 2nd & 3rd bedrooms. Generous dining room with elegant lighted hutch and ceiling fan; bordered by an eating counter running the length of the kitchen peninsula which includes a cooktop. The roomy kitchen has pantry, built-ins and miles of cupboards. The large living room features a massive stone wood-burning fireplace and a wet bar. The family room is as big as the living room with space for all your home theater desires. Spacious primary boasts double closets and freshly painted ensuite. Step out front to the covered patio with your morning coffee and enjoy the sunrise over the Park’s greenspace and gazebo as an extended front yard. Tool shed and backyard storage the full width of the lot. RV storage lot also available through the Park. Sale is contingent on Park approval. Seller may need rentback option. Pet-friendly park, newly remodeled Clubhouse, library & game room, gym & seasonal pool, 2 parks & community garden; all included in lot lease of $1300/mo. Only minutes away from Light Rail and Tanasbourne shopping. Hurry in... you don't want to miss this!
Key facts
- Wet bar
- Laundry room
- Full bathroom
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath manufactured listed at $138k.
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 $138k).
- Recommended offer: $121k (12.0% below list) — sets the bar for market timing.
- Cap rate 15.9% vs local median 2.9% in Hillsboro — 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 87/100 on livability (#13 in OR, #282 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, employment A+; Watch: crime D+, cost of living F.
- Hillsboro SD 1J (urban): math 35% / reading 46% proficiency, ranked #13 of 58 in OR (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: Rents soft (-1.6%/yr); 245 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,224 units permitted in Washington County in 2024 (242 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $951 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
- Washington County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- At projected returns (-3.0% appreciation + 0.0% rent growth), your $38k cash investment doubles in ~4 years — after that, you're playing with house money.
Negotiation context
- It's been on market 230 days — a 12% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts; this cycle's ask has dropped $8k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Questions for the listing agent
- It's been on market 230 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
- Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.81% ✓
- Cap rate
- 15.91%
- Cash-on-cash
- 34.33%
- DSCR
- 2.53
- GRM
- 4.6
CMA / ARV
- ARV (median comp)
- $129,644
- List price
- $137,500
- Delta
- 6.06%
- 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 |
|---|---|---|---|---|---|---|---|
| 100 SW 195th Ave #36 | 0.00mi | 3/2.0 | 1,782 (-2%) | 0mo | $150,000 | $84 | 97 |
| 100 SW 195th #122 | 0.00mi | 3/2.0 | 1,782 (-2%) | 1mo | $145,000 | $81 | 96 |
| 100 SW 195th Ave #110 | 0.00mi | 3/2.0 | 1,792 (-1%) | 17mo | $158,000 | $88 | 85 |
| 100 SW 195th Ave #49 | 0.12mi | 3/2.0 | 1,848 (+2%) | 10mo | $93,000 | $50 | 83 |
| 100 SW 195th Ave #184 | 0.12mi | 2/2.0 (-1) | 1,776 (-2%) | 8mo | $79,900 | $45 | 80 |
| 100 SW 195th Ave #59 | 0.12mi | 3/2.0 | 1,809 (0%) | 19mo | $129,900 | $72 | 78 |
| 100 SW 195th Ave #124 | 0.12mi | 3/2.0 | 1,782 (-2%) | 18mo | $182,000 | $102 | 77 |
| 100 SW 195th Ave #21 | 0.12mi | 2/2.0 (-1) | 1,800 (-0%) | 21mo | $155,000 | $86 | 71 |
| 100 SW 195th Ave #2 | 0.12mi | 3/2.0 | 1,620 (-10%) | 17mo | $110,000 | $68 | 63 |
| 8300 NE Quatama St #14 | 0.55mi | 3/2.0 | 1,728 (-4%) | 14mo | $212,000 | $123 | 55 |
| 8300 NE Quatama St #207 | 0.66mi | 3/2.0 | 1,756 (-3%) | 15mo | $96,000 | $55 | 52 |
| 8300 NE Quatama St #90 | 0.55mi | 3/2.0 | 1,620 (-10%) | 12mo | $60,000 | $37 | 47 |
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 · 0.0% rent growth · sell at horizon
- IRR
- 26.4%
- Equity multiple
- 2.05×
- Total profit
- $40,577
- Equity at exit
- $20,502
- IRR
- 32.3%
- Equity multiple
- 3.53×
- Total profit
- $97,457
- Equity at exit
- $11,888
Cash invested: $38,500 (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
ZIP-level market 97006
- Rents YoY
- -1.6%
- Active inventory
- 245
- Price-to-rent
- 4.6×
Monthly cashflow live
- Estimated rent
- $2,486 high interval (Pro) →
- Mortgage (P&I)
- −$721
- Tax from tax record
- −$84 /mo · $1,004/yr
- Insurance
- −$57
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$522
- Net cashflow
- $1,102
Break-even live
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
- $34,375
- Closing costs
- $4,125
- 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
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 43 SW 206th Ave Beaverton, OR | 3.0 | 2.5 | 1240 | $2,350 | $1.90 | 4d | 1 | 0.19mi |
| 248 NW Prescott Pl Beaverton, OR | 3.0 | 3.0 | 1238 | $2,149 | $1.74 | 24d | 1 | 0.20mi |
| 410 SW Basilone Ter Beaverton, OR | 4.0 | 2.5 | 1642 | $2,675 | $1.63 | 16d | 1 | 0.22mi |
| 410 SW Basilone Ter Beaverton, OR | 4.0 | 2.5 | 1642 | $2,675 | $1.63 | 20d | 1 | 0.22mi |
| 20642 SW Bingo Ln Beaverton, OR | 3.0 | 2.5 | 1364 | $2,325 | $1.70 | 44d | 1 | 0.22mi |
| 456 SW 203rd Ter Beaverton, OR | 4.0 | 2.5 | 1727 | $2,925 | $1.69 | 44d | 1 | 0.23mi |
| 610 NE Garswood Ln Beaverton, OR | 3.0 | 2.5 | 1528 | $2,349 | $1.54 | 44d | 1 | 0.31mi |
| 630 NE Garswood Ln Beaverton, OR | 2.0 | 2.5 | 1249 | $1,999 | $1.60 | 22d | 1 | 0.32mi |
| 177 NW 208th Ave Beaverton, OR | 4.0 | 2.5 | 1824 | $2,700 | $1.48 | 24d | 1 | 0.34mi |
| 719 SW Backcourt Pl Aloha, OR | 3.0 | 2.0 | 1384 | $2,325 | $1.68 | 44d | 1 | 0.35mi |
| 283 NW 208th Ave Beaverton, OR | 3.0 | 2.5 | 1776 | $2,300 | $1.30 | 44d | 1 | 0.35mi |
| 20789 NW Painted Mountain Dr Beaverton, OR | 3.0 | 2.5 | 1753 | $2,375 | $1.35 | 44d | 1 | 0.36mi |
| 8712 NE Delamere Way Beaverton, OR | 3.0 | 2.5 | 1556 | $2,400 | $1.54 | 10d | 1 | 0.37mi |
| 19584 SW Jessica Ct Beaverton, OR | 4.0 | 2.5 | 2238 | $3,245 | $1.45 | 44d | 1 | 0.38mi |
| 20018 SW Monson St Beaverton, OR | 3.0 | 2.5 | 1484 | $2,395 | $1.61 | 44d | 1 | 0.52mi |
| 472 NE Patricia Ann Pl Beaverton, OR | 2.0 | 2.5 | 1422 | $2,350 | $1.65 | 20d | 1 | 0.53mi |
| 20959 SW Edgemont St Beaverton, OR | 3.0 | 2.5 | 2020 | $2,825 | $1.40 | 24d | 1 | 0.55mi |
| 1101 NE 89th Ave Hillsboro, OR | 1.0–3.0 | 1.0–2.0 | 1020 | $2,581 | $2.53 | 3d | 19 | 0.57mi |
| 9950 NE Gibbs Dr Hillsboro, OR | 4.0 | 1.0–2.0 | 1299 | $3,366 | $2.59 | 3d | 62 | 0.64mi |
| 131 NE 79th Ave Beaverton, OR | 2.0 | 3.0 | 1488 | $2,300 | $1.55 | 44d | 1 | 0.68mi |
| 965 NE Wheelock Pl Beaverton, OR | 2.0 | 2.5 | 1227 | $2,395 | $1.95 | 44d | 1 | 0.69mi |
| 8113 NE Rockne Way Beaverton, OR | 3.0 | 2.5 | 1719 | $2,550 | $1.48 | 44d | 1 | 0.72mi |
| 477 NE Edgeway Dr Beaverton, OR | 3.0 | 3.5 | 1600 | $2,300 | $1.44 | 3d | 1 | 0.73mi |
| 314 NE Edgeway Dr Beaverton, OR | 2.0 | 2.5 | 1300 | $2,395 | $1.84 | 24d | 1 | 0.73mi |
| 1107 NE Station Ct Beaverton, OR | 3.0 | 2.5 | 1400 | $2,200 | $1.57 | 44d | 1 | 0.73mi |
| 8041 NE Miriam Way Beaverton, OR | 2.0 | 2.5 | 1715 | $2,300 | $1.34 | 24d | 1 | 0.75mi |
| 7894 NE Miriam Way Beaverton, OR | 2.0 | 2.5 | 1715 | $2,495 | $1.45 | 24d | 1 | 0.77mi |
| 7696 NE Prefontaine St Hillsboro, OR | 4.0 | 2.5 | 2500 | $3,900 | $1.56 | 24d | 1 | 0.78mi |
| 303 NE Natalie St Hillsboro, OR | 3.0 | 2.5 | 1632 | $2,400 | $1.47 | 44d | 1 | 0.79mi |
| 279 NE Natalie St Hillsboro, OR | 3.0 | 3.0 | 1632 | $2,490 | $1.53 | 24d | 1 | 0.79mi |
| 9250 NE Rockspring St Hillsboro, OR | 3.0 | 1.0–2.0 | 966 | $2,749 | $2.85 | 2d | 22 | 0.80mi |
| 7414 NE Shaleen St Hillsboro, OR | 3.0 | 2.5 | 1419 | $2,400 | $1.69 | 10d | 1 | 0.84mi |
| 123 NE 75th Ave Hillsboro, OR | 3.0 | 3.0 | 1781 | $2,295 | $1.29 | 24d | 1 | 0.86mi |
| 1573 NW Challis Pl Hillsboro, OR | 3.0 | 2.5 | 1506 | $2,595 | $1.72 | 24d | 1 | 0.91mi |
| 1305 NE 105th Way Hillsboro, OR | 1.0–3.0 | 1.0–2.0 | 997 | $2,395 | $2.40 | 3d | 17 | 0.96mi |
| 1652 NE 103rd Ave Beaverton, OR | 4.0 | 2.5 | 1971 | $3,150 | $1.60 | 24d | 1 | 0.96mi |
| 18405 SW Stepping Stone Dr #43 Beaverton, OR | 3.0 | 2.5 | 1553 | $2,275 | $1.46 | 17d | 1 | 0.99mi |
| 1877 NE 102nd Ave Beaverton, OR | 3.0 | 2.5 | 1459 | $2,495 | $1.71 | 16d | 1 | 1.02mi |
| 10457 NE Park Ridge Way Beaverton, OR | 2.0 | 2.5 | 1500 | $2,595 | $1.73 | 44d | 1 | 1.06mi |
| 2136 NE Sheffield Ave Beaverton, OR | 3.0 | 3.0 | 1850 | $2,950 | $1.59 | 44d | 1 | 1.06mi |
Listing history 17 events
-
2026-06-18days on market $137,500 Active 230 DOM
-
2026-06-17days on market $137,500 Active 229 DOM
-
2026-06-16days on market $137,500 Active 228 DOM
-
2026-06-15days on market $137,500 Active 227 DOM
-
2026-06-13days on market $137,500 Active 225 DOM
-
2026-06-09days on market $137,500 Active 221 DOM
-
2026-06-08days on market $137,500 Active 220 DOM
-
2026-06-07days on market $137,500 Active 219 DOM
-
2026-06-05days on market $137,500 Active 216 DOM
-
2026-06-03days on market $137,500 Active 215 DOM
-
2026-06-02days on market $137,500 Active 214 DOM
-
2026-06-01days on market $137,500 Active 213 DOM
-
2026-05-31days on market $137,500 Active 212 DOM
-
2026-04-22price $140,000 1580-char remark
Show marketing remark (1580 chars)
HOME WARRANTY INCLUDED. Back on market with new 3rd bedroom carpet, and master bath paint! You won’t believe you’re in a Mobile Home Park when you visit #1 in coveted, 55+ Seminole Mobile Estates. Everything about this classic Marlette seems oversized! Extra long carport will easily park 3 cars. Enter through carport/rear door to terrific laundry room with counter, sink and upper & lower cupboard space; pass-through full bathroom leads to comfortably-sized 2nd & 3rd bedrooms. Generous dining room with elegant lighted hutch and ceiling fan; bordered by an eating counter running the length of the kitchen peninsula which includes a cooktop. The roomy kitchen has pantry, built-ins and miles of cupboards. The large living room features a massive stone wood-burning fireplace and a wet bar. The family room is as big as the living room with space for all your home theater desires. Spacious primary boasts double closets and freshly painted ensuite. Step out front to the covered patio with your morning coffee and enjoy the sunrise over the Park’s greenspace and gazebo as an extended front yard. Tool shed and backyard storage the full width of the lot. RV storage lot also available through the Park. Sale is contingent on Park approval. Seller may need rentback option. Pet-friendly park, newly remodeled Clubhouse, library & game room, gym & seasonal pool, 2 parks & community garden; all included in lot lease of $1300/mo. Only minutes away from Light Rail and Tanasbourne shopping. Hurry in... you don't want to miss this!
-
2026-01-30price $143,500 1580-char remark
Show marketing remark (1580 chars)
HOME WARRANTY INCLUDED. Back on market with new 3rd bedroom carpet, and master bath paint! You won’t believe you’re in a Mobile Home Park when you visit #1 in coveted, 55+ Seminole Mobile Estates. Everything about this classic Marlette seems oversized! Extra long carport will easily park 3 cars. Enter through carport/rear door to terrific laundry room with counter, sink and upper & lower cupboard space; pass-through full bathroom leads to comfortably-sized 2nd & 3rd bedrooms. Generous dining room with elegant lighted hutch and ceiling fan; bordered by an eating counter running the length of the kitchen peninsula which includes a cooktop. The roomy kitchen has pantry, built-ins and miles of cupboards. The large living room features a massive stone wood-burning fireplace and a wet bar. The family room is as big as the living room with space for all your home theater desires. Spacious primary boasts double closets and freshly painted ensuite. Step out front to the covered patio with your morning coffee and enjoy the sunrise over the Park’s greenspace and gazebo as an extended front yard. Tool shed and backyard storage the full width of the lot. RV storage lot also available through the Park. Sale is contingent on Park approval. Seller may need rentback option. Pet-friendly park, newly remodeled Clubhouse, library & game room, gym & seasonal pool, 2 parks & community garden; all included in lot lease of $1300/mo. Only minutes away from Light Rail and Tanasbourne shopping. Hurry in... you don't want to miss this!
-
2026-01-07status Active 1580-char remark
Show marketing remark (1580 chars)
HOME WARRANTY INCLUDED. Back on market with new 3rd bedroom carpet, and master bath paint! You won’t believe you’re in a Mobile Home Park when you visit #1 in coveted, 55+ Seminole Mobile Estates. Everything about this classic Marlette seems oversized! Extra long carport will easily park 3 cars. Enter through carport/rear door to terrific laundry room with counter, sink and upper & lower cupboard space; pass-through full bathroom leads to comfortably-sized 2nd & 3rd bedrooms. Generous dining room with elegant lighted hutch and ceiling fan; bordered by an eating counter running the length of the kitchen peninsula which includes a cooktop. The roomy kitchen has pantry, built-ins and miles of cupboards. The large living room features a massive stone wood-burning fireplace and a wet bar. The family room is as big as the living room with space for all your home theater desires. Spacious primary boasts double closets and freshly painted ensuite. Step out front to the covered patio with your morning coffee and enjoy the sunrise over the Park’s greenspace and gazebo as an extended front yard. Tool shed and backyard storage the full width of the lot. RV storage lot also available through the Park. Sale is contingent on Park approval. Seller may need rentback option. Pet-friendly park, newly remodeled Clubhouse, library & game room, gym & seasonal pool, 2 parks & community garden; all included in lot lease of $1300/mo. Only minutes away from Light Rail and Tanasbourne shopping. Hurry in... you don't want to miss this!
-
2025-10-02$146,000 Active 1580-char remark
Show marketing remark (1580 chars)
HOME WARRANTY INCLUDED. Back on market with new 3rd bedroom carpet, and master bath paint! You won’t believe you’re in a Mobile Home Park when you visit #1 in coveted, 55+ Seminole Mobile Estates. Everything about this classic Marlette seems oversized! Extra long carport will easily park 3 cars. Enter through carport/rear door to terrific laundry room with counter, sink and upper & lower cupboard space; pass-through full bathroom leads to comfortably-sized 2nd & 3rd bedrooms. Generous dining room with elegant lighted hutch and ceiling fan; bordered by an eating counter running the length of the kitchen peninsula which includes a cooktop. The roomy kitchen has pantry, built-ins and miles of cupboards. The large living room features a massive stone wood-burning fireplace and a wet bar. The family room is as big as the living room with space for all your home theater desires. Spacious primary boasts double closets and freshly painted ensuite. Step out front to the covered patio with your morning coffee and enjoy the sunrise over the Park’s greenspace and gazebo as an extended front yard. Tool shed and backyard storage the full width of the lot. RV storage lot also available through the Park. Sale is contingent on Park approval. Seller may need rentback option. Pet-friendly park, newly remodeled Clubhouse, library & game room, gym & seasonal pool, 2 parks & community garden; all included in lot lease of $1300/mo. Only minutes away from Light Rail and Tanasbourne shopping. Hurry in... you don't want to miss this!
ⓘ 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
- $1,004 · $84/mo
- Projected year-2 tax
- $1,334 · $111/mo
- Expected delta
- +$330/yr (+$27/mo · 32.9%)
ⓘ 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 1/10 Low
- Heat 3/10 Moderate 7 d/yr ≥92°F today · 14 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 8/10 Severe 11 unhealthy d/yr today · 11 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
- $29,826
- − Mortgage interest
- −$7,702
- − Property taxes
- −$1,004
- − Insurance
- −$688
- − Repairs & maintenance
- −$2,386
- − Management
- −$2,386
- − Depreciation
- −$4,000
- Taxable income
- $11,661
- Est. tax owed @ 24.0%
- −$2,799
- After-tax cash flow
- $10,420/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
- Hillsboro SD 1J
- NCES district ID
- 4100023
- Math proficiency
- 35% ▼ -4.00%
- Reading proficiency
- 46% ▼ -7.00%
- Median HH income
- $68,587
- Composite
- 36.64/100
- National rank
- #4617
- State rank
- #13 of 58 in OR
Livability — Hillsboro
- Score
- 87/100
- State rank
- #13
- US rank
- #282
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- County
- Washington County · 583,254 people
- City population
- 102,767
- Metro
- Portland-Vancouver-Hillsboro, OR-WA
- Population (ZIP)
- 46,463
- Household income
- $104,790
- Rent vs Own
- Severe rent burden
- 2200.0
Population outlook (Washington County) Hauer SSP2
- Today (2025)
- 674,042 people
- By 2030
- 721,804 · +7.1%
- By 2040
- 812,732 · +20.6%
- By 2050
- 895,143 · +32.8%
- By 2075
- 1,058,806 · +57.1%
- By 2100
- 1,131,692 · +67.9%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.66)
- Race & ethnicity
- White 52% Asian 21% Hispanic / Latino 16% Two or more races 12% Black 3%
- Hispanic origin (detail)
- Mexican 12%
- Common ancestry
- Italian 4% Portuguese 3% Lithuanian 3%
- Foreign-born
- 22% · Canada, China, Vietnam
- Languages at home
- 71% English-only · Spanish 8% Other Asian/Pacific 6% Other Indo-European 5%
Political lean MEDSL · Washington
- 2024 margin
- Solid D (+34.0) · D 65.3% · R 31.3% · Other 3.4%
- 2008→2024 swing
- +11.8pp toward D · 2008: 22.1pp · 2024: 34.0pp
- All cycles
- 2024: D+34.0 2020: D+34.6 2016: D+26.7 2012: D+17.5 2008: D+22.1
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -344.27%
- Current HPI
- 304.041
- Rent YoY
- ▼ -1.58%
- 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 |
|---|---|---|
| Consumer Goods | 1 | $51B |
|
||
Price history
-4.1% since first listed4 events — show timeline
- 2026-04-22 Price Changed $140,000 RMLS
- 2026-01-30 Price Changed $143,500 RMLS
- 2026-01-07 Relisted — RMLS
- 2025-10-02 Listed $146,000 RMLS
Property tax history
+9.1%/yrLatest (2025): $1,004 · +1.5% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…