CashFlowRE
Sign in Sign up
1303 Florence Dr
C- Composite 52.25
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 +17.0/30.0
  • ARV discount +7.5/15.0
  • DSCR +5.3/10.0
  • Appreciation +5.0/10.0
  • 1% rule +4.6/10.0
  • Schools +4.4/10.0
  • Livability +3.4/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0

$119,900

1303 Florence Dr · Jordan Valley, OR 97910
2 bd · 2.0 ba · 924 sqft · Other · 253 Days on market
Built 1992 0.27 ac lot ↓ 20% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Discover this charming 2-bedroom, 2-bath manufactured home nestled on a generous quarter-acre cul-de-sac lot. Step inside to a well-insulated, single-story residence featuring an open layout designed for everyday comfort. The home includes modern conveniences like a breakfast bar, dishwasher, and wall/window mounted cooling system to keep things comfortable throughout the seasons. The large yard offers plenty of room for RV hook-ups, storage areas, or garden space, giving you flexibility to personalize the exterior to your lifestyle. Full utilities are already connected, and there’s ample space to expand outdoor living or recreation areas. Located in a friendly, small-town neighborhood with no HOA, the property is surrounded by expansive BLM public lands — ideal for outdoor enthusiasts. Enjoy quick access to Jordan and Baxter Creeks for trout and bass fishing, as well as prime hunting areas in the Owyhee Mountains and near the Antelope Reservoir. This property is being Sold As Is.

Key facts

  • 0.27 acre lot
  • Built 1992
  • Listed 253 days

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 2-bed/2.0-bath other listed at $120k.

Deal economics

  • At list price, monthly cash flow is $82 ($979/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 $115k (3.9% below list).
  • Recommended offer: $106k (12.0% below list) — sets the bar for market timing.

Location & tenants

  • Location reads 68/100 on livability (#153 in OR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, schools B+; Watch: employment C-, crime F, amenities F.
  • Jordan Valley SD 3 (rural): math 21% / reading 80% proficiency, ranked #40 of 183 in OR (top 22%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: 6 active listings in the ZIP; 44 units permitted in Malheur County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • In year one you build about $4k of equity ($829 loan paydown + $4k appreciation (3.0% local appreciation)).
  • Malheur County population projected at -20% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (3.0% appreciation + 3.0% rent growth), your $34k cash investment doubles in ~6 years — after that, you're playing with house money.
  • By year 8, paydown + projected appreciation supports a ~$33k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 253 days — a 12% lower offer ($106k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 2y ago; this cycle's ask has dropped $30k (20%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: severe wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $105,512 (12.0% below list)

Questions for the listing agent

  1. It's been on market 253 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. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  5. Crime grade is F 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?
  6. 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.
  7. 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.
  8. 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
0.96%
Cap rate
7.11%
Cash-on-cash
2.92%
DSCR
1.13
GRM
8.7

CMA / ARV

No comps found within radius.

Projected returns pro-forma

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

5-year hold
IRR
10.2%
Equity multiple
1.59×
Total profit
$19,657
Equity at exit
$53,912
10-year hold
IRR
12.5%
Equity multiple
2.87×
Total profit
$62,737
Equity at exit
$83,085

Cash invested: $33,572 (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 97910

Active inventory
6
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,152 medium interval (Pro) →
Mortgage (P&I)
$629
Tax est. 1.5%
$150 /mo · $1,798/yr
Insurance
$50
HOA
$0
Vacancy / Maint / Mgmt
$242
Net cashflow
$82

Break-even live

Break-even rent $1,049
Max offer price $119,900
Occupancy floor 88%

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
$29,975
Closing costs
$3,597
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 33 events

  1. 2026-06-18
    days on market $119,900 Active 253 DOM
  2. 2026-06-17
    days on market $119,900 Active 252 DOM
  3. 2026-06-16
    days on market $119,900 Active 251 DOM
  4. 2026-06-15
    days on market $119,900 Active 250 DOM
  5. 2026-06-13
    days on market $119,900 Active 248 DOM
  6. 2026-06-12
    days on market $119,900 Active 247 DOM
  7. 2026-06-09
    days on market $119,900 Active 244 DOM
  8. 2026-06-08
    days on market $119,900 Active 243 DOM
  9. 2026-06-08
    days on market $119,900 Active 242 DOM
  10. 2026-06-05
    days on market $119,900 Active 240 DOM
  11. 2026-06-04
    days on market $119,900 Active 238 DOM
  12. 2026-06-02
    days on market $119,900 Active 237 DOM
  13. 2026-06-01
    days on market $119,900 Active 236 DOM
  14. 2026-05-31
    days on market $119,900 Active 235 DOM
  15. 2026-05-11
    price $119,900 1007-char remark
    Show marketing remark (1007 chars)

    Discover this charming 2-bedroom, 2-bath manufactured home nestled on a generous quarter-acre cul-de-sac lot. Step inside to a well-insulated, single-story residence featuring an open layout designed for everyday comfort. The home includes modern conveniences like a breakfast bar, dishwasher, and wall/window mounted cooling system to keep things comfortable throughout the seasons. The large yard offers plenty of room for RV hook-ups, storage areas, or garden space, giving you flexibility to personalize the exterior to your lifestyle. Full utilities are already connected, and there’s ample space to expand outdoor living or recreation areas. Located in a friendly, small-town neighborhood with no HOA, the property is surrounded by expansive BLM public lands — ideal for outdoor enthusiasts. Enjoy quick access to Jordan and Baxter Creeks for trout and bass fishing, as well as prime hunting areas in the Owyhee Mountains and near the Antelope Reservoir. This property is being Sold As Is.

  16. 2026-04-07
    price $121,500 1007-char remark
    Show marketing remark (1007 chars)

    Discover this charming 2-bedroom, 2-bath manufactured home nestled on a generous quarter-acre cul-de-sac lot. Step inside to a well-insulated, single-story residence featuring an open layout designed for everyday comfort. The home includes modern conveniences like a breakfast bar, dishwasher, and wall/window mounted cooling system to keep things comfortable throughout the seasons. The large yard offers plenty of room for RV hook-ups, storage areas, or garden space, giving you flexibility to personalize the exterior to your lifestyle. Full utilities are already connected, and there’s ample space to expand outdoor living or recreation areas. Located in a friendly, small-town neighborhood with no HOA, the property is surrounded by expansive BLM public lands — ideal for outdoor enthusiasts. Enjoy quick access to Jordan and Baxter Creeks for trout and bass fishing, as well as prime hunting areas in the Owyhee Mountains and near the Antelope Reservoir. This property is being Sold As Is.

  17. 2026-03-11
    price $125,000 1007-char remark
    Show marketing remark (1007 chars)

    Discover this charming 2-bedroom, 2-bath manufactured home nestled on a generous quarter-acre cul-de-sac lot. Step inside to a well-insulated, single-story residence featuring an open layout designed for everyday comfort. The home includes modern conveniences like a breakfast bar, dishwasher, and wall/window mounted cooling system to keep things comfortable throughout the seasons. The large yard offers plenty of room for RV hook-ups, storage areas, or garden space, giving you flexibility to personalize the exterior to your lifestyle. Full utilities are already connected, and there’s ample space to expand outdoor living or recreation areas. Located in a friendly, small-town neighborhood with no HOA, the property is surrounded by expansive BLM public lands — ideal for outdoor enthusiasts. Enjoy quick access to Jordan and Baxter Creeks for trout and bass fishing, as well as prime hunting areas in the Owyhee Mountains and near the Antelope Reservoir. This property is being Sold As Is.

  18. 2026-03-04
    status Active 1007-char remark
    Show marketing remark (1007 chars)

    Discover this charming 2-bedroom, 2-bath manufactured home nestled on a generous quarter-acre cul-de-sac lot. Step inside to a well-insulated, single-story residence featuring an open layout designed for everyday comfort. The home includes modern conveniences like a breakfast bar, dishwasher, and wall/window mounted cooling system to keep things comfortable throughout the seasons. The large yard offers plenty of room for RV hook-ups, storage areas, or garden space, giving you flexibility to personalize the exterior to your lifestyle. Full utilities are already connected, and there’s ample space to expand outdoor living or recreation areas. Located in a friendly, small-town neighborhood with no HOA, the property is surrounded by expansive BLM public lands — ideal for outdoor enthusiasts. Enjoy quick access to Jordan and Baxter Creeks for trout and bass fishing, as well as prime hunting areas in the Owyhee Mountains and near the Antelope Reservoir. This property is being Sold As Is.

  19. 2026-03-04
    price $127,000 1007-char remark
    Show marketing remark (1007 chars)

    Discover this charming 2-bedroom, 2-bath manufactured home nestled on a generous quarter-acre cul-de-sac lot. Step inside to a well-insulated, single-story residence featuring an open layout designed for everyday comfort. The home includes modern conveniences like a breakfast bar, dishwasher, and wall/window mounted cooling system to keep things comfortable throughout the seasons. The large yard offers plenty of room for RV hook-ups, storage areas, or garden space, giving you flexibility to personalize the exterior to your lifestyle. Full utilities are already connected, and there’s ample space to expand outdoor living or recreation areas. Located in a friendly, small-town neighborhood with no HOA, the property is surrounded by expansive BLM public lands — ideal for outdoor enthusiasts. Enjoy quick access to Jordan and Baxter Creeks for trout and bass fishing, as well as prime hunting areas in the Owyhee Mountains and near the Antelope Reservoir. This property is being Sold As Is.

  20. 2026-02-01
    historical 1007-char remark
    Show marketing remark (1007 chars)

    Discover this charming 2-bedroom, 2-bath manufactured home nestled on a generous quarter-acre cul-de-sac lot. Step inside to a well-insulated, single-story residence featuring an open layout designed for everyday comfort. The home includes modern conveniences like a breakfast bar, dishwasher, and wall/window mounted cooling system to keep things comfortable throughout the seasons. The large yard offers plenty of room for RV hook-ups, storage areas, or garden space, giving you flexibility to personalize the exterior to your lifestyle. Full utilities are already connected, and there’s ample space to expand outdoor living or recreation areas. Located in a friendly, small-town neighborhood with no HOA, the property is surrounded by expansive BLM public lands — ideal for outdoor enthusiasts. Enjoy quick access to Jordan and Baxter Creeks for trout and bass fishing, as well as prime hunting areas in the Owyhee Mountains and near the Antelope Reservoir. This property is being Sold As Is.

  21. 2026-01-03
    price $129,000 1007-char remark
    Show marketing remark (1007 chars)

    Discover this charming 2-bedroom, 2-bath manufactured home nestled on a generous quarter-acre cul-de-sac lot. Step inside to a well-insulated, single-story residence featuring an open layout designed for everyday comfort. The home includes modern conveniences like a breakfast bar, dishwasher, and wall/window mounted cooling system to keep things comfortable throughout the seasons. The large yard offers plenty of room for RV hook-ups, storage areas, or garden space, giving you flexibility to personalize the exterior to your lifestyle. Full utilities are already connected, and there’s ample space to expand outdoor living or recreation areas. Located in a friendly, small-town neighborhood with no HOA, the property is surrounded by expansive BLM public lands — ideal for outdoor enthusiasts. Enjoy quick access to Jordan and Baxter Creeks for trout and bass fishing, as well as prime hunting areas in the Owyhee Mountains and near the Antelope Reservoir. This property is being Sold As Is.

  22. 2025-11-20
    price $136,000 1007-char remark
    Show marketing remark (1007 chars)

    Discover this charming 2-bedroom, 2-bath manufactured home nestled on a generous quarter-acre cul-de-sac lot. Step inside to a well-insulated, single-story residence featuring an open layout designed for everyday comfort. The home includes modern conveniences like a breakfast bar, dishwasher, and wall/window mounted cooling system to keep things comfortable throughout the seasons. The large yard offers plenty of room for RV hook-ups, storage areas, or garden space, giving you flexibility to personalize the exterior to your lifestyle. Full utilities are already connected, and there’s ample space to expand outdoor living or recreation areas. Located in a friendly, small-town neighborhood with no HOA, the property is surrounded by expansive BLM public lands — ideal for outdoor enthusiasts. Enjoy quick access to Jordan and Baxter Creeks for trout and bass fishing, as well as prime hunting areas in the Owyhee Mountains and near the Antelope Reservoir. This property is being Sold As Is.

  23. 2025-09-18
    price $140,000 1007-char remark
    Show marketing remark (1007 chars)

    Discover this charming 2-bedroom, 2-bath manufactured home nestled on a generous quarter-acre cul-de-sac lot. Step inside to a well-insulated, single-story residence featuring an open layout designed for everyday comfort. The home includes modern conveniences like a breakfast bar, dishwasher, and wall/window mounted cooling system to keep things comfortable throughout the seasons. The large yard offers plenty of room for RV hook-ups, storage areas, or garden space, giving you flexibility to personalize the exterior to your lifestyle. Full utilities are already connected, and there’s ample space to expand outdoor living or recreation areas. Located in a friendly, small-town neighborhood with no HOA, the property is surrounded by expansive BLM public lands — ideal for outdoor enthusiasts. Enjoy quick access to Jordan and Baxter Creeks for trout and bass fishing, as well as prime hunting areas in the Owyhee Mountains and near the Antelope Reservoir. This property is being Sold As Is.

  24. 2025-09-08
    listed $150,000 Active 1007-char remark
    Show marketing remark (1007 chars)

    Discover this charming 2-bedroom, 2-bath manufactured home nestled on a generous quarter-acre cul-de-sac lot. Step inside to a well-insulated, single-story residence featuring an open layout designed for everyday comfort. The home includes modern conveniences like a breakfast bar, dishwasher, and wall/window mounted cooling system to keep things comfortable throughout the seasons. The large yard offers plenty of room for RV hook-ups, storage areas, or garden space, giving you flexibility to personalize the exterior to your lifestyle. Full utilities are already connected, and there’s ample space to expand outdoor living or recreation areas. Located in a friendly, small-town neighborhood with no HOA, the property is surrounded by expansive BLM public lands — ideal for outdoor enthusiasts. Enjoy quick access to Jordan and Baxter Creeks for trout and bass fishing, as well as prime hunting areas in the Owyhee Mountains and near the Antelope Reservoir. This property is being Sold As Is.

  25. 2025-08-14
    historical
  26. 2025-08-03
    price $134,000
  27. 2025-06-24
    status Active
  28. 2025-06-24
    price $137,000
  29. 2025-04-22
    status Pending
  30. 2025-04-07
    price $142,000
  31. 2025-03-26
    price $146,000
  32. 2025-01-10
    price $147,000
  33. 2024-11-13
    listed $150,000 Active

ⓘ 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 1/10 Low FEMA zone X (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 8/10 Severe
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥92°F today · 19 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 7 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
$13,825
− Mortgage interest
−$6,716
− Property taxes
−$1,798
− Insurance
−$600
− Repairs & maintenance
−$1,106
− Management
−$1,106
− Depreciation
−$3,488
Taxable loss
−$989
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$237
After-tax cash flow
$1,216/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
Jordan Valley SD 3
NCES district ID
4106820
Math proficiency
21% ▬ 0.00%
Reading proficiency
80% ▲ 40.00%
Median HH income
$41,291
Composite
44.25/100
National rank
#6182
State rank
#40 of 183 in OR

Livability — Jordan Valley

Score
68/100
State rank
#153
US rank
#9086

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Jordan Valley, OR
Population (ZIP)
675

Population outlook (Malheur County) Hauer SSP2

Today (2025)
28,275 people
By 2030
27,112 · -4.1%
By 2040
24,731 · -12.5%
By 2050
22,507 · -20.4%
By 2075
17,168 · -39.3%
By 2100
11,382 · -59.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (94%)
Race & ethnicity
White 94% Hispanic / Latino 5% Two or more races 5%
Common ancestry
Portuguese 7% Slovak 4% Dutch 3%
Foreign-born
1%
Languages at home
98% English-only · Russian/Polish/Slavic 1% Spanish 1%

Political lean MEDSL · Malheur

2024 margin
Solid R (+44.4) · D 26.4% · R 70.7% · Other 2.9%
2008→2024 swing
-4.0pp toward R · 2008: -40.3pp · 2024: -44.4pp
All cycles
2024: R+44.4 2020: R+41.7 2016: R+49.5 2012: R+41.7 2008: R+40.3

Not yet ingested

Civics

Market trends

HPI YoY
Current HPI
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

-20.1% since first listed
19 events — show timeline
  • 2026-05-11 Price Changed $119,900 IMLS
  • 2026-04-07 Price Changed $121,500 IMLS
  • 2026-03-11 Price Changed $125,000 IMLS
  • 2026-03-04 Relisted IMLS
  • 2026-03-04 Price Changed $127,000 IMLS
  • 2026-02-01 Listing Removed IMLS
  • 2026-01-03 Price Changed $129,000 IMLS
  • 2025-11-20 Price Changed $136,000 IMLS
  • 2025-09-18 Price Changed $140,000 IMLS
  • 2025-09-08 Listed $150,000 IMLS
  • 2025-08-14 Listing Removed IMLS
  • 2025-08-03 Price Changed $134,000 IMLS
  • 2025-06-24 Relisted IMLS
  • 2025-06-24 Price Changed $137,000 IMLS
  • 2025-04-22 Pending IMLS
  • 2025-04-07 Price Changed $142,000 IMLS
  • 2025-03-26 Price Changed $146,000 IMLS
  • 2025-01-10 Price Changed $147,000 IMLS
  • 2024-11-13 Listed $150,000 IMLS

Property tax history

+3.1%/yr

Latest (2025): $48 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…