CashFlowRE
Sign in Sign up
71360 E Jennie Ln
C- Composite 52.67
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 +16.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.1/10.0
  • Schools +5.0/10.0
  • 1% rule +3.7/10.0
  • Rent growth +2.5/5.0
  • Livability +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$295,000

71360 E Jennie Ln · Rhododendron, OR 97049
3 bd · 1.0 ba · 1,768 sqft · SingleFamily public records · 58 Days on market
Built 1930 0.29 ac lot $167/sqft · 49% below area Est $579k · 49% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Back on the market. Tucked on a quiet lane in the heart of Rhododendron’s Mt. Hood corridor, this 1,768 sq ft cabin-style home in need of love again blends space, character, and setting. Built in 1930, it offers 3 bedrooms, 1 bath, and sits among mature evergreens for a private mountain feel. Living areas allow flexibility for full-time living or a second home retreat, with a wood-burning insert adding warmth and charm. This home is ready for updates, this is a rare opportunity to bring your vision while preserving classic character. As summer approaches, outdoor enthusiasts will appreciate easy access to Hwy 26, the Sandy River, hiking, fishing, and skiing. Properties like with room to improve, are becoming harder to find and often cost less than starting new. Good rental potential. Schedule a private tour today and explore the possibilities. FHA 203(k) and USDA Rehab financing options available.

Key facts

  • 0.29 acre lot
  • Garage
  • Built 1930

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/1.0-bath single-family listed at $295k.

Deal economics

  • At list price, monthly cash flow is $166 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $257k (12.8% below list).
  • Recommended offer: $257k (12.8% below list) — sets the bar for 1% rule.

Location & tenants

  • Location reads: area grade C — affects rentability + tenant quality, not the cash-flow math above.
  • Oregon Trail SD 46 (town): math 47% / reading 64% proficiency, ranked #12 of 183 in OR (top 7%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 45 active listings in the ZIP; 946 units permitted in Clackamas County in 2024 (188 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $9k of value loss. Plan a longer hold.
  • Clackamas County population projected at +25% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 58 days — a 3% lower offer ($286k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: built in 1930 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $257,094 (12.8% below list)

Questions for the listing agent

  1. It's been on market 58 days. Have you received any prior offers? Is the seller open to a 13% concession, seller financing, or rate buy-down credit?
  2. Built in 1930 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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.
  5. 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.
  6. 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
0.87%
Cap rate
6.97%
Cash-on-cash
2.41%
DSCR
1.11
GRM
9.6

CMA / ARV

ARV (median comp)
$578,804
List price
$295,000
Delta
-49.03%
Verdict
UNDERPRICED
Comps
14 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
24877 E Section Line Rd 0.35mi 3/2.0 1,622 (-8%) 12mo $700,000 $432 55

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-12.5%
Equity multiple
0.55×
Total profit
$-37,326
Equity at exit
$43,985
10-year hold
IRR
-3.5%
Equity multiple
0.77×
Total profit
$-19,199
Equity at exit
$25,506

Cash invested: $82,600 (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 97049

Home prices YoY
-28.4%
Active inventory
45
Price-to-rent
9.6×

Monthly cashflow live

Estimated rent
$2,571 medium interval (Pro) →
Mortgage (P&I)
$1,547
Tax from tax record
$196 /mo · $2,347/yr
Insurance
$123
HOA
$0
Vacancy / Maint / Mgmt
$540
Net cashflow
$166

Break-even live

Break-even rent $2,361
Max offer price $295,000
Occupancy floor 89%

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
$73,750
Closing costs
$8,850
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.

Listing history 7 events

  1. 2026-05-13
    status Pending 916-char remark
    Show marketing remark (916 chars)

    Back on the market. Tucked on a quiet lane in the heart of Rhododendron’s Mt. Hood corridor, this 1,768 sq ft cabin-style home in need of love again blends space, character, and setting. Built in 1930, it offers 3 bedrooms, 1 bath, and sits among mature evergreens for a private mountain feel. Living areas allow flexibility for full-time living or a second home retreat, with a wood-burning insert adding warmth and charm. This home is ready for updates, this is a rare opportunity to bring your vision while preserving classic character. As summer approaches, outdoor enthusiasts will appreciate easy access to Hwy 26, the Sandy River, hiking, fishing, and skiing. Properties like with room to improve, are becoming harder to find and often cost less than starting new. Good rental potential. Schedule a private tour today and explore the possibilities. FHA 203(k) and USDA Rehab financing options available.

  2. 2026-05-05
    status Active 916-char remark
    Show marketing remark (916 chars)

    Back on the market. Tucked on a quiet lane in the heart of Rhododendron’s Mt. Hood corridor, this 1,768 sq ft cabin-style home in need of love again blends space, character, and setting. Built in 1930, it offers 3 bedrooms, 1 bath, and sits among mature evergreens for a private mountain feel. Living areas allow flexibility for full-time living or a second home retreat, with a wood-burning insert adding warmth and charm. This home is ready for updates, this is a rare opportunity to bring your vision while preserving classic character. As summer approaches, outdoor enthusiasts will appreciate easy access to Hwy 26, the Sandy River, hiking, fishing, and skiing. Properties like with room to improve, are becoming harder to find and often cost less than starting new. Good rental potential. Schedule a private tour today and explore the possibilities. FHA 203(k) and USDA Rehab financing options available.

  3. 2026-04-27
    status Pending 916-char remark
    Show marketing remark (916 chars)

    Back on the market. Tucked on a quiet lane in the heart of Rhododendron’s Mt. Hood corridor, this 1,768 sq ft cabin-style home in need of love again blends space, character, and setting. Built in 1930, it offers 3 bedrooms, 1 bath, and sits among mature evergreens for a private mountain feel. Living areas allow flexibility for full-time living or a second home retreat, with a wood-burning insert adding warmth and charm. This home is ready for updates, this is a rare opportunity to bring your vision while preserving classic character. As summer approaches, outdoor enthusiasts will appreciate easy access to Hwy 26, the Sandy River, hiking, fishing, and skiing. Properties like with room to improve, are becoming harder to find and often cost less than starting new. Good rental potential. Schedule a private tour today and explore the possibilities. FHA 203(k) and USDA Rehab financing options available.

  4. 2026-04-20
    price $295,000 916-char remark
    Show marketing remark (916 chars)

    Back on the market. Tucked on a quiet lane in the heart of Rhododendron’s Mt. Hood corridor, this 1,768 sq ft cabin-style home in need of love again blends space, character, and setting. Built in 1930, it offers 3 bedrooms, 1 bath, and sits among mature evergreens for a private mountain feel. Living areas allow flexibility for full-time living or a second home retreat, with a wood-burning insert adding warmth and charm. This home is ready for updates, this is a rare opportunity to bring your vision while preserving classic character. As summer approaches, outdoor enthusiasts will appreciate easy access to Hwy 26, the Sandy River, hiking, fishing, and skiing. Properties like with room to improve, are becoming harder to find and often cost less than starting new. Good rental potential. Schedule a private tour today and explore the possibilities. FHA 203(k) and USDA Rehab financing options available.

  5. 2026-04-18
    status Active 916-char remark
    Show marketing remark (916 chars)

    Back on the market. Tucked on a quiet lane in the heart of Rhododendron’s Mt. Hood corridor, this 1,768 sq ft cabin-style home in need of love again blends space, character, and setting. Built in 1930, it offers 3 bedrooms, 1 bath, and sits among mature evergreens for a private mountain feel. Living areas allow flexibility for full-time living or a second home retreat, with a wood-burning insert adding warmth and charm. This home is ready for updates, this is a rare opportunity to bring your vision while preserving classic character. As summer approaches, outdoor enthusiasts will appreciate easy access to Hwy 26, the Sandy River, hiking, fishing, and skiing. Properties like with room to improve, are becoming harder to find and often cost less than starting new. Good rental potential. Schedule a private tour today and explore the possibilities. FHA 203(k) and USDA Rehab financing options available.

  6. 2026-04-01
    status Pending 916-char remark
    Show marketing remark (916 chars)

    Back on the market. Tucked on a quiet lane in the heart of Rhododendron’s Mt. Hood corridor, this 1,768 sq ft cabin-style home in need of love again blends space, character, and setting. Built in 1930, it offers 3 bedrooms, 1 bath, and sits among mature evergreens for a private mountain feel. Living areas allow flexibility for full-time living or a second home retreat, with a wood-burning insert adding warmth and charm. This home is ready for updates, this is a rare opportunity to bring your vision while preserving classic character. As summer approaches, outdoor enthusiasts will appreciate easy access to Hwy 26, the Sandy River, hiking, fishing, and skiing. Properties like with room to improve, are becoming harder to find and often cost less than starting new. Good rental potential. Schedule a private tour today and explore the possibilities. FHA 203(k) and USDA Rehab financing options available.

  7. 2026-02-19
    status Active 916-char remark
    Show marketing remark (916 chars)

    Back on the market. Tucked on a quiet lane in the heart of Rhododendron’s Mt. Hood corridor, this 1,768 sq ft cabin-style home in need of love again blends space, character, and setting. Built in 1930, it offers 3 bedrooms, 1 bath, and sits among mature evergreens for a private mountain feel. Living areas allow flexibility for full-time living or a second home retreat, with a wood-burning insert adding warmth and charm. This home is ready for updates, this is a rare opportunity to bring your vision while preserving classic character. As summer approaches, outdoor enthusiasts will appreciate easy access to Hwy 26, the Sandy River, hiking, fishing, and skiing. Properties like with room to improve, are becoming harder to find and often cost less than starting new. Good rental potential. Schedule a private tour today and explore the possibilities. FHA 203(k) and USDA Rehab financing options available.

ⓘ 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
$2,347 · $196/mo
Projected year-2 tax
$2,862 · $238/mo
Expected delta
+$515/yr (+$43/mo · 21.9%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 1/10 Low 8 d/yr ≥84°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 12 unhealthy d/yr today · 14 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
$30,851
− Mortgage interest
−$16,525
− Property taxes
−$2,347
− Insurance
−$1,475
− Repairs & maintenance
−$2,468
− Management
−$2,468
− Depreciation
−$8,582
Taxable loss
−$3,013
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$723
After-tax cash flow
$2,710/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
Oregon Trail SD 46
NCES district ID
4110890
Math proficiency
47% ▬ 0.00%
Reading proficiency
64% ▲ 1.00%
Median HH income
$61,406
Composite
50.19/100
National rank
#4075
State rank
#12 of 183 in OR

Livability — Rhododendron

No livability data for this city. (Only ~50 U.S. cities are tracked.)

Census & demographics

Population (ZIP)
2,015

Population outlook (Clackamas County) Hauer SSP2

Today (2025)
458,456 people
By 2030
485,185 · +5.8%
By 2040
532,932 · +16.2%
By 2050
574,445 · +25.3%
By 2075
665,497 · +45.2%
By 2100
697,488 · +52.1%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (91%)
Race & ethnicity
White 91% Two or more races 6% Hispanic / Latino 4% Asian 1%
Common ancestry
Slovak 4% Scottish 3% Italian 3%
Foreign-born
2% · China
Languages at home
96% English-only · Spanish 1% Russian/Polish/Slavic 1% Chinese 1%

Political lean MEDSL · Clackamas

2024 margin
Lean D (+9.7) · D 53.4% · R 43.6% · Other 3.0%
2008→2024 swing
-0.6pp no change · 2008: 10.4pp · 2024: 9.7pp
All cycles
2024: D+9.7 2020: D+11.1 2016: D+6.1 2012: D+3.5 2008: D+10.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -118.02%
Current HPI
297.7871
Rent YoY
Metro
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

7 events — show timeline
  • 2026-05-13 Pending RMLS
  • 2026-05-05 Relisted RMLS
  • 2026-04-27 Pending RMLS
  • 2026-04-20 Price Changed $295,000 RMLS
  • 2026-04-18 Relisted RMLS
  • 2026-04-01 Pending RMLS
  • 2026-02-19 Relisted RMLS

Property tax history

+3.6%/yr

Latest (2025): $2,347 · +10.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…