CashFlowRE
Sign in Sign up
233 Concord Pl
B- Composite 66.84
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 +9.4/10.0
  • ARV discount +4.2/15.0
  • Schools +4.0/10.0
  • Livability +3.6/5.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

233 Concord Pl · Longview, WA 98632
4 bd · 2.0 ba · 1,456 sqft · Manufactured public records · 203 Days on market
Built 2005 6,087 sqft lot Est $140k · 7% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this beautifully updated 4-bedroom, 2-bath manufactured home in a desirable no age-restriction community in West Longview! Step inside to a freshly updated interior with an open-concept living space that's perfect for entertaining. Enjoy cooking in the spacious kitchen featuring updated countertops and plenty of cabinet space. The generous primary suite offers a large walk-in closet and a large bathroom with a soaking tub and separate shower. Exterior highlights include newer paint, carport, and a newer roof for added peace of mind. Located in a well-maintained community offering a playground and a community center — perfect for gathering with neighbors and friends. Affordable living with room to spread out — come see it today!Bring your offer!

Key facts

  • Soaking tub
  • Spacious kitchen
  • Updated interior

Tags

UPDATED INTERIOROPEN-CONCEPT LIVING SPACESPACIOUS KITCHENUPDATED COUNTERTOPSLARGE WALK-IN CLOSETSOAKING TUB

Property features AI

Finance

  • Other: Bus line nearby
  • Financial info: Land lease amount $685; Listing terms: Cash or Conventional
  • HOA & community: Heron Point community with clubhouse, common area, playground, and RV parking; Park approved for sale; 228 homes in the park; Land lease

Exterior

  • Parking: Carport
  • Utilities: Public water (City of Longview); Public sewer (City of Longview); Electric power (Cowlitz PUD); Electric water heater located in primary closet; Internet via Comcast
  • Home design: Manufactured double-wide home; Single-story; Palm Harbor model N2PX509; Good condition; Manufactured after 6/15/1976; Corner lot; Paved lot
  • Construction: Wood construction; Composition roof; Mobile home remains
  • Exterior features: Wood products exterior; Patio/porch/deck

Interior

  • Kitchen: Dishwasher; Refrigerator; Stove/Range
  • Bedrooms: 4 bedrooms
  • Flooring: Laminate; Vinyl
  • Bathrooms: 2 full bathrooms; 2 bathtubs; 2 showers
  • Heating & cooling: Heat pump for heating; Heat pump for cooling
  • Interior features: Water heater; Jetted/soaking tub; Vaulted ceilings; Drapes; Double pane windows; Walk-in closet; Bath off primary
  • Laundry & utility: Utility room

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 4-bed/2.0-bath manufactured listed at $150k.

Deal economics

  • At list price, monthly cash flow is $757 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $150k).
  • Recommended offer: $132k (12.0% below list) — sets the bar for market timing.
  • Cap rate 12.3% vs local median 3.0% in Longview — 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 71/100 on livability (#228 in WA) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A-; Watch: crime C-, employment D+, commute F.
  • Longview School District (urban): math 40% / reading 51% proficiency, ranked #185 of 291 in WA (top 64%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+2.6%/yr); 356 active listings in the ZIP; 1 comparable units currently listed for rent nearby; 348 units permitted in Cowlitz County in 2024 (40 in 5+ unit buildings).
  • This rent runs 39% of the median local income ($66k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Cowlitz County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 2.6% rent growth), your $42k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 203 days — a 12% lower offer ($132k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 10y ago; this cycle's ask has dropped $50k (25%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $56k; list at $150k implies a 165% gain — meaningful room to come down on a strong offer.
Recommended offer $132,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 203 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  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
1.44%
Cap rate
12.35%
Cash-on-cash
21.63%
DSCR
1.96
GRM
5.8

CMA / ARV

ARV (on-the-fly)
$139,776
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
505 Mallard Ln 0.09mi 3/2.0 (-1) 1,512 (+4%) 1mo $154,000 $102 83
60 Heritage Blvd 0.09mi 3/2.0 (-1) 1,512 (+4%) 3mo $144,250 $95 82
125 Arlington Pl 0.06mi 3/2.0 (-1) 1,458 (+0%) 14mo $132,000 $91 80
703 Pintail Ln 0.15mi 3/2.0 (-1) 1,512 (+4%) 7mo $145,000 $96 76
52 Heritage Blvd 0.07mi 3/2.0 (-1) 1,404 (-4%) 13mo $134,900 $96 75
608 Egret Ln 0.12mi 3/2.0 (-1) 1,296 (-11%) 1mo $150,000 $116 70
96 Blue Heron Dr 0.23mi 3/2.0 (-1) 1,566 (+8%) 3mo $164,900 $105 69
510 Mallard Ln 0.10mi 3/2.0 (-1) 1,620 (+11%) 9mo $140,000 $86 64
78 Blue Heron Dr 0.18mi 3/2.0 (-1) 1,296 (-11%) 9mo $162,000 $125 61
506 Mallard Ln 0.08mi 3/2.0 (-1) 1,620 (+11%) 16mo $148,500 $92 59
83 Blue Heron Dr 0.20mi 3/2.0 (-1) 1,296 (-11%) 16mo $165,000 $127 54
5600 Mt. Solo #162 0.60mi 3/2.0 (-1) 1,536 (+6%) 5mo $59,000 $38 54

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 · 2.59% rent growth · sell at horizon

5-year hold
IRR
13.8%
Equity multiple
1.55×
Total profit
$22,998
Equity at exit
$22,365
10-year hold
IRR
22.3%
Equity multiple
2.87×
Total profit
$78,412
Equity at exit
$12,969

Cash invested: $42,000 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
28 Tenant-Leaning
State Washington
28 Tenant-Leaning · D+8
County
— inherits STATE
City
— inherits STATE
Just-cause statewide (2021); Seattle layers rent control restrictions + relocation assistance; very tenant-friendly.

ZIP-level market 98632

Rents YoY
2.6%
Active inventory
356
Price-to-rent
5.8×

Monthly cashflow live

Estimated rent
$2,159 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$99 /mo · $1,193/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$453
Net cashflow
$757

Break-even live

Break-even rent $1,201
Max offer price $150,000
Occupancy floor 60%

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
$37,500
Closing costs
$4,500
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 1 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
115 Charles St Longview, WA 3.0 2.0 1704 $2,200 $1.29 16d 1 1.03mi

Listing history 22 events

  1. 2026-05-08
    status Pending 777-char remark
    Show marketing remark (777 chars)

    Welcome to this beautifully updated 4-bedroom, 2-bath manufactured home in a desirable no age-restriction community in West Longview! Step inside to a freshly updated interior with an open-concept living space that's perfect for entertaining. Enjoy cooking in the spacious kitchen featuring updated countertops and plenty of cabinet space. The generous primary suite offers a large walk-in closet and a large bathroom with a soaking tub and separate shower. Exterior highlights include newer paint, carport, and a newer roof for added peace of mind. Located in a well-maintained community offering a playground and a community center — perfect for gathering with neighbors and friends. Affordable living with room to spread out — come see it today!Bring your offer!

  2. 2026-05-05
    status Pending
  3. 2026-04-28
    price $150,000 777-char remark
    Show marketing remark (777 chars)

    Welcome to this beautifully updated 4-bedroom, 2-bath manufactured home in a desirable no age-restriction community in West Longview! Step inside to a freshly updated interior with an open-concept living space that's perfect for entertaining. Enjoy cooking in the spacious kitchen featuring updated countertops and plenty of cabinet space. The generous primary suite offers a large walk-in closet and a large bathroom with a soaking tub and separate shower. Exterior highlights include newer paint, carport, and a newer roof for added peace of mind. Located in a well-maintained community offering a playground and a community center — perfect for gathering with neighbors and friends. Affordable living with room to spread out — come see it today!Bring your offer!

  4. 2026-04-28
    price $150,000
    Show marketing remark (777 chars)

    Welcome to this beautifully updated 4-bedroom, 2-bath manufactured home in a desirable no age-restriction community in West Longview! Step inside to a freshly updated interior with an open-concept living space that's perfect for entertaining. Enjoy cooking in the spacious kitchen featuring updated countertops and plenty of cabinet space. The generous primary suite offers a large walk-in closet and a large bathroom with a soaking tub and separate shower. Exterior highlights include newer paint, carport, and a newer roof for added peace of mind. Located in a well-maintained community offering a playground and a community center — perfect for gathering with neighbors and friends. Affordable living with room to spread out — come see it today!Bring your offer!

  5. 2026-04-28
    status Active Under Contract
    Show marketing remark (777 chars)

    Welcome to this beautifully updated 4-bedroom, 2-bath manufactured home in a desirable no age-restriction community in West Longview! Step inside to a freshly updated interior with an open-concept living space that's perfect for entertaining. Enjoy cooking in the spacious kitchen featuring updated countertops and plenty of cabinet space. The generous primary suite offers a large walk-in closet and a large bathroom with a soaking tub and separate shower. Exterior highlights include newer paint, carport, and a newer roof for added peace of mind. Located in a well-maintained community offering a playground and a community center — perfect for gathering with neighbors and friends. Affordable living with room to spread out — come see it today!Bring your offer!

  6. 2026-04-15
    status Pending - Backup Offer Requested
  7. 2026-04-11
    historical Active with Bumpable Contingency 777-char remark
    Show marketing remark (777 chars)

    Welcome to this beautifully updated 4-bedroom, 2-bath manufactured home in a desirable no age-restriction community in West Longview! Step inside to a freshly updated interior with an open-concept living space that's perfect for entertaining. Enjoy cooking in the spacious kitchen featuring updated countertops and plenty of cabinet space. The generous primary suite offers a large walk-in closet and a large bathroom with a soaking tub and separate shower. Exterior highlights include newer paint, carport, and a newer roof for added peace of mind. Located in a well-maintained community offering a playground and a community center — perfect for gathering with neighbors and friends. Affordable living with room to spread out — come see it today!Bring your offer!

  8. 2026-03-24
    status Pending 777-char remark
    Show marketing remark (777 chars)

    Welcome to this beautifully updated 4-bedroom, 2-bath manufactured home in a desirable no age-restriction community in West Longview! Step inside to a freshly updated interior with an open-concept living space that's perfect for entertaining. Enjoy cooking in the spacious kitchen featuring updated countertops and plenty of cabinet space. The generous primary suite offers a large walk-in closet and a large bathroom with a soaking tub and separate shower. Exterior highlights include newer paint, carport, and a newer roof for added peace of mind. Located in a well-maintained community offering a playground and a community center — perfect for gathering with neighbors and friends. Affordable living with room to spread out — come see it today!Bring your offer!

  9. 2026-01-13
    price $170,000
    Show marketing remark (777 chars)

    Welcome to this beautifully updated 4-bedroom, 2-bath manufactured home in a desirable no age-restriction community in West Longview! Step inside to a freshly updated interior with an open-concept living space that's perfect for entertaining. Enjoy cooking in the spacious kitchen featuring updated countertops and plenty of cabinet space. The generous primary suite offers a large walk-in closet and a large bathroom with a soaking tub and separate shower. Exterior highlights include newer paint, carport, and a newer roof for added peace of mind. Located in a well-maintained community offering a playground and a community center — perfect for gathering with neighbors and friends. Affordable living with room to spread out — come see it today!Bring your offer!

  10. 2026-01-13
    price $170,000 777-char remark
    Show marketing remark (777 chars)

    Welcome to this beautifully updated 4-bedroom, 2-bath manufactured home in a desirable no age-restriction community in West Longview! Step inside to a freshly updated interior with an open-concept living space that's perfect for entertaining. Enjoy cooking in the spacious kitchen featuring updated countertops and plenty of cabinet space. The generous primary suite offers a large walk-in closet and a large bathroom with a soaking tub and separate shower. Exterior highlights include newer paint, carport, and a newer roof for added peace of mind. Located in a well-maintained community offering a playground and a community center — perfect for gathering with neighbors and friends. Affordable living with room to spread out — come see it today!Bring your offer!

  11. 2025-11-10
    price $185,000
    Show marketing remark (777 chars)

    Welcome to this beautifully updated 4-bedroom, 2-bath manufactured home in a desirable no age-restriction community in West Longview! Step inside to a freshly updated interior with an open-concept living space that's perfect for entertaining. Enjoy cooking in the spacious kitchen featuring updated countertops and plenty of cabinet space. The generous primary suite offers a large walk-in closet and a large bathroom with a soaking tub and separate shower. Exterior highlights include newer paint, carport, and a newer roof for added peace of mind. Located in a well-maintained community offering a playground and a community center — perfect for gathering with neighbors and friends. Affordable living with room to spread out — come see it today!Bring your offer!

  12. 2025-11-10
    price $185,000 777-char remark
    Show marketing remark (777 chars)

    Welcome to this beautifully updated 4-bedroom, 2-bath manufactured home in a desirable no age-restriction community in West Longview! Step inside to a freshly updated interior with an open-concept living space that's perfect for entertaining. Enjoy cooking in the spacious kitchen featuring updated countertops and plenty of cabinet space. The generous primary suite offers a large walk-in closet and a large bathroom with a soaking tub and separate shower. Exterior highlights include newer paint, carport, and a newer roof for added peace of mind. Located in a well-maintained community offering a playground and a community center — perfect for gathering with neighbors and friends. Affordable living with room to spread out — come see it today!Bring your offer!

  13. 2025-10-03
    listed $199,900 Active 777-char remark
    Show marketing remark (777 chars)

    Welcome to this beautifully updated 4-bedroom, 2-bath manufactured home in a desirable no age-restriction community in West Longview! Step inside to a freshly updated interior with an open-concept living space that's perfect for entertaining. Enjoy cooking in the spacious kitchen featuring updated countertops and plenty of cabinet space. The generous primary suite offers a large walk-in closet and a large bathroom with a soaking tub and separate shower. Exterior highlights include newer paint, carport, and a newer roof for added peace of mind. Located in a well-maintained community offering a playground and a community center — perfect for gathering with neighbors and friends. Affordable living with room to spread out — come see it today!Bring your offer!

  14. 2025-10-01
    listed $199,900 Active
  15. 2017-01-19
    soldstatus $56,500 Sold
  16. 2016-12-06
    status Pending
  17. 2016-11-18
    status Pending Inspection
  18. 2016-10-19
    price $56,500
  19. 2016-09-20
    status Active
  20. 2016-09-13
    status Pending Inspection
  21. 2016-09-08
    listed $59,700 Active
  22. 2002-10-08
    soldstatus $44,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast WA · Resets to sale price

Current annual tax
$1,193 · $99/mo
Projected year-2 tax
$1,470 · $122/mo
Expected delta
+$277/yr (+$23/mo · 23.2%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 8 d/yr ≥89°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 7/10 Severe 9 unhealthy d/yr today · 9 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
$25,907
− Mortgage interest
−$8,402
− Property taxes
−$1,193
− Insurance
−$750
− Repairs & maintenance
−$2,073
− Management
−$2,073
− Depreciation
−$4,364
Taxable income
$7,053
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,693
After-tax cash flow
$7,391/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
Longview School District
NCES district ID
5304470
Math proficiency
40% ▲ 1.00%
Reading proficiency
51% ▲ 3.00%
Median HH income
$41,324
Composite
40.41/100
National rank
#7732
State rank
#185 of 291 in WA

Livability — Longview

Score
71/100
State rank
#228
US rank
#6972

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Longview, WA
County
Cowlitz County · 77,527 people
City population
50,635
Metro
Longview, WA
Population (ZIP)
50,635
Household income
$66,305
Rent vs Own
39.2% rent · 60.8% own
Severe rent burden
2224.0

Population outlook (Cowlitz County) Hauer SSP2

Today (2025)
104,780 people
By 2030
103,980 · -0.8%
By 2040
100,769 · -3.8%
By 2050
96,685 · -7.7%
By 2075
86,454 · -17.5%
By 2100
74,052 · -29.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Hispanic / Latino 12% Two or more races 11% Asian 2% Native American 1%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Portuguese 5% Lithuanian 3% Italian 3%
Foreign-born
4% · Canada, Vietnam
Languages at home
91% English-only · Spanish 7% Other Asian/Pacific 1%

Political lean MEDSL · Cowlitz

2024 margin
R (+19.9) · D 38.7% · R 58.6% · Other 2.7%
2008→2024 swing
-31.1pp toward R · 2008: 11.2pp · 2024: -19.9pp
All cycles
2024: R+19.9 2020: R+17.4 2016: R+13.7 2012: D+4.4 2008: D+11.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -479.09%
Current HPI
230.8501
Rent YoY
▲ 2.59%
Metro
Longview, WA
State GDP YoY
▲ 4.65%
F500 in state
22

Industry mix (Fortune 500 HQ in WA)

Industry F500 HQs Revenue

Price history

+240.9% since first listed
22 events — show timeline
  • 2026-05-08 Pending RMLS
  • 2026-05-05 Pending NWMLS as Distributed by MLS Grid
  • 2026-04-28 Price Changed $150,000 RMLS
  • 2026-04-28 Price Changed $150,000 NWMLS as Distributed by MLS Grid
  • 2026-04-28 Relisted NWMLS as Distributed by MLS Grid
  • 2026-04-15 Pending NWMLS as Distributed by MLS Grid
  • 2026-04-11 Contingent RMLS
  • 2026-03-24 Pending RMLS
  • 2026-01-13 Price Changed $170,000 NWMLS as Distributed by MLS Grid
  • 2026-01-13 Price Changed $170,000 RMLS
  • 2025-11-10 Price Changed $185,000 NWMLS as Distributed by MLS Grid
  • 2025-11-10 Price Changed $185,000 RMLS
  • 2025-10-03 Listed $199,900 RMLS
  • 2025-10-01 Listed $199,900 NWMLS as Distributed by MLS Grid
  • 2017-01-19 Sold (MLS) $56,500 NWMLS as Distributed by MLS Grid
  • 2016-12-06 Pending NWMLS as Distributed by MLS Grid
  • 2016-11-18 Pending NWMLS as Distributed by MLS Grid
  • 2016-10-19 Price Changed $56,500 NWMLS as Distributed by MLS Grid
  • 2016-09-20 Relisted NWMLS as Distributed by MLS Grid
  • 2016-09-13 Pending NWMLS as Distributed by MLS Grid
  • 2016-09-08 Listed $59,700 NWMLS as Distributed by MLS Grid
  • 2002-10-08 Sold (Public Records) $44,000 Public Records

Property tax history

+5.4%/yr

Latest (2026): $1,193 · +5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…