CashFlowRE
Sign in Sign up
47521 School St
D+ Composite 48.09
Why this score? — see what drove the D+ 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 +12.5/30.0
  • Appreciation +10.0/10.0
  • ARV discount +7.5/15.0
  • DSCR +3.7/10.0
  • 1% rule +3.6/10.0
  • Livability +3.1/5.0
  • Schools +2.7/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$100,000

47521 School St · Oakridge, OR 97463
1 bd · 1.0 ba · 672 sqft · Manufactured public records · 192 Days on market
Built 1972 5,227 sqft lot

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Land-First Opportunity on 5,227 ft² lot in Oakridge, Oregon! This one-level mobile home offers 1 bedroom and 1 bath — ideal for holding or redeveloping. The house is a tear-down; the true value is in the land and location.Why this lot stands out:Situated in Oakridge — a gateway to forested mountains, rivers, lakes and hundreds of miles of hiking, biking, and outdoor recreation trails in the Willamette National Forest.Perfect sized lot (5,227 ft²) gives potential for a new build or equivalent — a rare chance to build on real property in this market.Great community vibe: Oakridge is known for affordable land & housing options, and buyers’ money goes farther here than in many larger towns. Access to small-town amenities while still being immersed in nature ideal for buyers looking to live simply, recreate often, or build their dream home in a tranquil, scenic setting.This is a unique opportunity: hold, build, or live — whatever your plan, the value is in the land at a location that offers unmatched access to nature and affordable entry.

Key facts

  • 5
  • 227 ft lot
  • 5,227 sq ft lot

Tags

5227 FT LOTGATEWAY TO FORESTED MOUNTAINSTRANQUIL SCENIC SETTING

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 1-bed/1.0-bath manufactured listed at $100k.

Deal economics

  • At list price, monthly cash flow is $-15 ($-178/yr) — negative.
  • To cash-flow at today's rent, offer at most $98k (2.1% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $86k (14.4% below list).
  • Recommended offer: $86k (14.4% below list) — sets the bar for 1% rule.
  • Cap rate 6.1% vs local median 3.0% in Oakridge — 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 62/100 on livability (#252 in OR) — a middle-class / working-renter tenant base. Strengths: crime A+, cost of living A+, housing A-; Watch: schools F, amenities F, commute F.
  • Oakridge SD 76 (town): math 22% / reading 36% proficiency, ranked #163 of 183 in OR (top 89%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Market conditions: 62 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals at typical pace (median 23d 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

  • In year one you build about $11k of equity ($691 loan paydown + $10k appreciation (10.0% local appreciation)).
  • Lane County population projected at +15% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (10.0% appreciation + 3.0% rent growth), your $28k cash investment doubles in ~3 years — after that, you're playing with house money.
  • By year 4, paydown + projected appreciation supports a ~$38k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 192 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $85,602 (14.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 192 days. Have you received any prior offers? Is the seller open to a 14% concession, seller financing, or rate buy-down credit?
  3. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  7. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  8. 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.
  9. 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.
  10. 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
0.86%
Cap rate
6.12%
Cash-on-cash
-0.64%
DSCR
0.97
GRM
9.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
23.8%
Equity multiple
2.91×
Total profit
$53,532
Equity at exit
$90,088
10-year hold
IRR
21.2%
Equity multiple
6.66×
Total profit
$158,410
Equity at exit
$194,278

Cash invested: $28,000 (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 97463

Home prices YoY
4.8%
Active inventory
62
Price-to-rent
9.7×

Monthly cashflow live

Estimated rent
$856 medium interval (Pro) →
Mortgage (P&I)
$524
Tax est. 1.5%
$125 /mo · $1,500/yr
Insurance
$42
HOA
$0
Vacancy / Maint / Mgmt
$180
Net cashflow
$-15

Break-even live

Break-even rent $875
Max offer price $97,855
Occupancy floor 97%

Sensitivity live

Price -10% $54 -5% $20 +0% $-15 +5% $-49 +10% $-84
Rent -10% $-82 -5% $-49 +0% $-15 +5% $19 +10% $53
Rate -1.0pp $36 -0.5pp $11 base $-15 +0.5pp $-41 +1.0pp $-67

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
$25,000
Closing costs
$3,000
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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
47609 Oregon 58 #2 Oakridge, OR 1.0 1.0 400 $850 $2.12 22d 1 0.21mi
47609 Oregon 58 #9 Oakridge, OR 1.0 400 $850 $2.12 22d 1 0.21mi
47730 Christel Ln Unit 4 4 Oakridge, OR 2.0 1.0 550 $875 $1.59 22d 1 0.45mi

Listing history 17 events

  1. 2026-06-21
    days on market $100,000 Active 192 DOM
  2. 2026-06-21
    days on market $100,000 Active 191 DOM
  3. 2026-06-18
    days on market $100,000 Active 189 DOM
  4. 2026-06-17
    days on market $100,000 Active 188 DOM
  5. 2026-06-16
    days on market $100,000 Active 187 DOM
  6. 2026-06-15
    days on market $100,000 Active 186 DOM
  7. 2026-06-13
    days on market $100,000 Active 184 DOM
  8. 2026-06-12
    days on market $100,000 Active 183 DOM
  9. 2026-06-09
    days on market $100,000 Active 180 DOM
  10. 2026-06-08
    days on market $100,000 Active 179 DOM
  11. 2026-06-08
    days on market $100,000 Active 178 DOM
  12. 2026-06-07
    days on market $100,000 Active 177 DOM
  13. 2026-06-04
    days on market $100,000 Active 174 DOM
  14. 2026-06-02
    days on market $100,000 Active 173 DOM
  15. 2026-06-01
    days on market $100,000 Active 172 DOM
  16. 2026-05-31
    days on market $100,000 Active 171 DOM
  17. 2025-12-11
    listed $100,000 Active 1093-char remark
    Show marketing remark (1093 chars)

    Land-First Opportunity on 5,227 ft² lot in Oakridge, Oregon! This one-level mobile home offers 1 bedroom and 1 bath — ideal for holding or redeveloping. The house is a tear-down; the true value is in the land and location.Why this lot stands out:Situated in Oakridge — a gateway to forested mountains, rivers, lakes and hundreds of miles of hiking, biking, and outdoor recreation trails in the Willamette National Forest.Perfect sized lot (5,227 ft²) gives potential for a new build or equivalent — a rare chance to build on real property in this market.Great community vibe: Oakridge is known for affordable land & housing options, and buyers’ money goes farther here than in many larger towns. Access to small-town amenities while still being immersed in nature ideal for buyers looking to live simply, recreate often, or build their dream home in a tranquil, scenic setting.This is a unique opportunity: hold, build, or live — whatever your plan, the value is in the land at a location that offers unmatched access to nature and affordable entry.

ⓘ 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 (shaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 4/10 Moderate 9 d/yr ≥91°F today · 22 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 16 unhealthy d/yr today · 21 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
$10,272
− Mortgage interest
−$5,602
− Property taxes
−$1,500
− Insurance
−$500
− Repairs & maintenance
−$822
− Management
−$822
− Depreciation
−$2,909
Taxable loss
−$1,882
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$452
After-tax cash flow
$274/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
Oakridge SD 76
NCES district ID
4109150
Math proficiency
22% ▼ -3.00%
Reading proficiency
36% ▼ -4.00%
Median HH income
$39,696
Composite
27.24/100
National rank
#12441
State rank
#163 of 183 in OR

Livability — Oakridge

Score
62/100
State rank
#252
US rank
#17292

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Oakridge, OR
Population (ZIP)
3,820

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 (89%)
Race & ethnicity
White 89% Two or more races 7% Hispanic / Latino 5%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Slovak 5% Lithuanian 5% Serbian 4%
Foreign-born
0%

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
▲ 15.71%
Current HPI
342.8226
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

1 event — show timeline
  • 2025-12-11 Listed $100,000 RMLS

Property tax history

+2.9%/yr

Latest (2025): $109 · +2.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…