CashFlowRE
Sign in Sign up
2150 Laura St #83 🏷️ Likely Rental
C- Composite 52.77
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 +15.0/30.0
  • ARV discount +15.0/15.0
  • 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

$30,000

2150 Laura St #83 · Springfield, OR 97477
2 bd · 1.0 ba · 520 sqft · Manufactured public records · 155 Days on market
Built 1965 $58/sqft · 23% below area Est $46k · 35% under ↓ 25% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover comfort and modern updates in this cozy, move-in ready 1965 Pacifica single-wide located in the welcoming 55+ Monta Loma Estates community in Springfield. This charming home has been thoughtfully remodeled with new cabinets, sinks, quartz countertops, and stainless steel appliances—including a gas stove, built-in microwave, dishwasher, and oversized French-door fridge with water/ice dispenser. Bamboo flooring highlights the kitchen and hallway, while brand-new carpet adds warmth to the living room, dining room, and bedrooms. The updated bathroom features tile flooring, quartz countertop, and a stackable washer and dryer. Enjoy double-pane vinyl windows, a covered front porch, enclosed back porch, and a fully fenced backyard perfect for pets or gardening. A carport with storage shed provides added convenience. Monta Loma Estates offers a well-kept, friendly environment with amenities including a clubhouse, full community kitchen, fitness center, billiards, dog park, and laundry facility. Space rent is $975/month. Conveniently located near I-5, Hwy 126, shopping, dining, and Riverbend Hospital, this home offers comfort, ease, and community in a prime Springfield location. New paint in Bedrooms, bathroom and hallway!

Key facts

  • Quartz countertops
  • Modern updates
  • New cabinets

Tags

MODERN UPDATESNEW CABINETSQUARTZ COUNTERTOPSSTAINLESS STEEL APPLIANCESGAS STOVEBUILT-IN MICROWAVE

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $30,000 price doesn't fit this home's estimated sale value (~$46,000) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/1.0-bath manufactured listed at $30k.

Deal economics

  • At list price, monthly cash flow is $984 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $30k).
  • Recommended offer: $26k (12.0% below list) — sets the bar for market timing.
  • Cap rate 45.7% 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: schools D+, 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.
  • Market conditions: Rents rising fast (+4.8%/yr); 163 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 21d 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 $207 of loan paydown is wiped out by about $900 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 155 days — a 12% lower offer ($26k) is reasonable based on typical stale-listing flexibility.
Recommended offer $26,400 (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. Built in 1965 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
5.03%
Cap rate
45.65%
Cash-on-cash
140.57%
DSCR
7.25
GRM
1.7

CMA / ARV

ARV (median comp)
$46,000
List price
$30,000
Delta
-34.78%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1120 W Fairview Dr #8 0.57mi 2/1.0 588 (+13%) 21mo $43,000 $73 34

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
8.22×
Total profit
$60,628
Equity at exit
$4,473
10-year hold
IRR
Equity multiple
18.32×
Total profit
$145,489
Equity at exit
$2,594

Cash invested: $8,400 (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
1.7×

Monthly cashflow live

Estimated rent
$1,508 high interval (Pro) →
Mortgage (P&I)
$157
Tax est. 1.5%
$38 /mo · $450/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$317
Net cashflow
$984

Break-even live

Break-even rent $262
Max offer price $30,000
Occupancy floor 30%

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
$7,500
Closing costs
$900
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
460 Lindale Dr Springfield, OR 1.0–2.0 1.0 770 $1,839 $2.39 13d 9 0.20mi
243 R St Springfield, OR 1.0–3.0 1.0–2.5 867 $1,649 $1.90 43d 6 0.47mi
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
1725 N 5th St Unit P-070 Springfield, OR 1.0 1.0 580 $1,395 $2.41 43d 1 0.78mi
1725 5th St Springfield, OR 1.0–2.0 1.0 705 $1,495 $2.12 13d 9 0.84mi
3033 Gateway St Springfield, OR 1.0–2.0 1.0 750 $1,700 $2.27 13d 15 0.85mi
844 Mill St Springfield, OR 1.0 1.0 600 $1,095 $1.82 43d 1 1.02mi
844 Mill St Springfield, OR 2.0 1.0 700 $1,295 $1.85 21d 1 1.02mi
844 Mill St Springfield, OR 1.0 1.0 600 $1,095 $1.82 44d 1 1.02mi
3255 Gateway St Springfield, OR 2.0 1.0 640 $1,535 $2.40 13d 1 1.02mi
650 Mill St Unit 18 Springfield, OR 2.0 1.0 700 $1,095 $1.56 43d 1 1.11mi
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
745 6th St Springfield, OR 1.0 1.0 710 $1,295 $1.82 21d 1 1.22mi
608 4th St Unit 1 Springfield, OR 1.0 1.0 448 $1,499 $3.35 21d 1 1.22mi
406 4th St Unit 04 Springfield, OR 1.0 1.0 463 $950 $2.05 43d 1 1.33mi

Listing history 5 events

  1. 2026-05-10
    status Pending 1248-char remark
    Show marketing remark (1248 chars)

    Discover comfort and modern updates in this cozy, move-in ready 1965 Pacifica single-wide located in the welcoming 55+ Monta Loma Estates community in Springfield. This charming home has been thoughtfully remodeled with new cabinets, sinks, quartz countertops, and stainless steel appliances—including a gas stove, built-in microwave, dishwasher, and oversized French-door fridge with water/ice dispenser. Bamboo flooring highlights the kitchen and hallway, while brand-new carpet adds warmth to the living room, dining room, and bedrooms. The updated bathroom features tile flooring, quartz countertop, and a stackable washer and dryer. Enjoy double-pane vinyl windows, a covered front porch, enclosed back porch, and a fully fenced backyard perfect for pets or gardening. A carport with storage shed provides added convenience. Monta Loma Estates offers a well-kept, friendly environment with amenities including a clubhouse, full community kitchen, fitness center, billiards, dog park, and laundry facility. Space rent is $975/month. Conveniently located near I-5, Hwy 126, shopping, dining, and Riverbend Hospital, this home offers comfort, ease, and community in a prime Springfield location. New paint in Bedrooms, bathroom and hallway!

  2. 2026-03-25
    price $30,000 1248-char remark
    Show marketing remark (1248 chars)

    Discover comfort and modern updates in this cozy, move-in ready 1965 Pacifica single-wide located in the welcoming 55+ Monta Loma Estates community in Springfield. This charming home has been thoughtfully remodeled with new cabinets, sinks, quartz countertops, and stainless steel appliances—including a gas stove, built-in microwave, dishwasher, and oversized French-door fridge with water/ice dispenser. Bamboo flooring highlights the kitchen and hallway, while brand-new carpet adds warmth to the living room, dining room, and bedrooms. The updated bathroom features tile flooring, quartz countertop, and a stackable washer and dryer. Enjoy double-pane vinyl windows, a covered front porch, enclosed back porch, and a fully fenced backyard perfect for pets or gardening. A carport with storage shed provides added convenience. Monta Loma Estates offers a well-kept, friendly environment with amenities including a clubhouse, full community kitchen, fitness center, billiards, dog park, and laundry facility. Space rent is $975/month. Conveniently located near I-5, Hwy 126, shopping, dining, and Riverbend Hospital, this home offers comfort, ease, and community in a prime Springfield location. New paint in Bedrooms, bathroom and hallway!

  3. 2026-03-04
    price $33,000 1248-char remark
    Show marketing remark (1248 chars)

    Discover comfort and modern updates in this cozy, move-in ready 1965 Pacifica single-wide located in the welcoming 55+ Monta Loma Estates community in Springfield. This charming home has been thoughtfully remodeled with new cabinets, sinks, quartz countertops, and stainless steel appliances—including a gas stove, built-in microwave, dishwasher, and oversized French-door fridge with water/ice dispenser. Bamboo flooring highlights the kitchen and hallway, while brand-new carpet adds warmth to the living room, dining room, and bedrooms. The updated bathroom features tile flooring, quartz countertop, and a stackable washer and dryer. Enjoy double-pane vinyl windows, a covered front porch, enclosed back porch, and a fully fenced backyard perfect for pets or gardening. A carport with storage shed provides added convenience. Monta Loma Estates offers a well-kept, friendly environment with amenities including a clubhouse, full community kitchen, fitness center, billiards, dog park, and laundry facility. Space rent is $975/month. Conveniently located near I-5, Hwy 126, shopping, dining, and Riverbend Hospital, this home offers comfort, ease, and community in a prime Springfield location. New paint in Bedrooms, bathroom and hallway!

  4. 2026-02-06
    price $35,999 1248-char remark
    Show marketing remark (1248 chars)

    Discover comfort and modern updates in this cozy, move-in ready 1965 Pacifica single-wide located in the welcoming 55+ Monta Loma Estates community in Springfield. This charming home has been thoughtfully remodeled with new cabinets, sinks, quartz countertops, and stainless steel appliances—including a gas stove, built-in microwave, dishwasher, and oversized French-door fridge with water/ice dispenser. Bamboo flooring highlights the kitchen and hallway, while brand-new carpet adds warmth to the living room, dining room, and bedrooms. The updated bathroom features tile flooring, quartz countertop, and a stackable washer and dryer. Enjoy double-pane vinyl windows, a covered front porch, enclosed back porch, and a fully fenced backyard perfect for pets or gardening. A carport with storage shed provides added convenience. Monta Loma Estates offers a well-kept, friendly environment with amenities including a clubhouse, full community kitchen, fitness center, billiards, dog park, and laundry facility. Space rent is $975/month. Conveniently located near I-5, Hwy 126, shopping, dining, and Riverbend Hospital, this home offers comfort, ease, and community in a prime Springfield location. New paint in Bedrooms, bathroom and hallway!

  5. 2025-12-05
    listed $39,900 Active 1248-char remark
    Show marketing remark (1248 chars)

    Discover comfort and modern updates in this cozy, move-in ready 1965 Pacifica single-wide located in the welcoming 55+ Monta Loma Estates community in Springfield. This charming home has been thoughtfully remodeled with new cabinets, sinks, quartz countertops, and stainless steel appliances—including a gas stove, built-in microwave, dishwasher, and oversized French-door fridge with water/ice dispenser. Bamboo flooring highlights the kitchen and hallway, while brand-new carpet adds warmth to the living room, dining room, and bedrooms. The updated bathroom features tile flooring, quartz countertop, and a stackable washer and dryer. Enjoy double-pane vinyl windows, a covered front porch, enclosed back porch, and a fully fenced backyard perfect for pets or gardening. A carport with storage shed provides added convenience. Monta Loma Estates offers a well-kept, friendly environment with amenities including a clubhouse, full community kitchen, fitness center, billiards, dog park, and laundry facility. Space rent is $975/month. Conveniently located near I-5, Hwy 126, shopping, dining, and Riverbend Hospital, this home offers comfort, ease, and community in a prime Springfield location. New paint in Bedrooms, bathroom and hallway!

ⓘ 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
$18,096
− Mortgage interest
−$1,680
− Property taxes
−$450
− Insurance
−$150
− Repairs & maintenance
−$1,448
− Management
−$1,448
− Depreciation
−$873
Taxable income
$12,047
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,891
After-tax cash flow
$8,917/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

-24.8% since first listed
5 events — show timeline
  • 2026-05-10 Pending RMLS
  • 2026-03-25 Price Changed $30,000 RMLS
  • 2026-03-04 Price Changed $33,000 RMLS
  • 2026-02-06 Price Changed $35,999 RMLS
  • 2025-12-05 Listed $39,900 RMLS

Property tax history

-37.4%/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…