5047 Springfield Ct N · Keizer, OR
Flood risk 4/10 · Minor
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.21%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $498 – $926
Heat risk 4/10 · Minor
- Hot days now (above 92°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 9/10 · Severe
- Unhealthy air days now
- 12 days/yr
- Unhealthy air days in 30 yrs
- 12 days/yr
Risk factors via First Street. Map © Google.
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 +9.1/10.0
- ARV discount +7.5/15.0
- Livability +4.0/5.0
- Schools +3.7/10.0
- Rent growth +3.4/5.0
- Condition / age +2.5/5.0
- Appreciation +0.0/10.0
$135,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks MLS
Welcome home to this beautifully remodeled and move-in ready 3 bedroom, 2 bathroom home offering 1,404 square feet of stylish and comfortable living space in the desirable all-ages community of Spring Meadow Estates in Keizer! Thoughtfully updated from top to bottom, this home features a brand new roof, fresh interior and exterior paint, updated luxury vinyl flooring, soft-close cabinetry, gorgeous quartz countertops, and all new stainless steel appliances that give the kitchen a modern and inviting feel.
Key facts
- Quartz countertops
- Soft-close cabinetry
- New roof
Tags
Property features AI
Finance
- Other: Property is resales; Located in a manufactured home park (Spring Meadows Estates)
- HOA & community: Land lease in effect (monthly lot rent of $850; lease expires December 31, 2026); Not a senior community
Exterior
- Parking: Detached carport; Driveway parking; Total of 1 covered parking space
- Utilities: Public water; Public sewer; Electric fuel; Internet available via cable and satellite
- Home design: Manufactured home in a park (residential, not attached); Single-level living (one level); Built in 1995; Entry on main level; No notable view
- Construction: Composition roof; Block foundation; Manufactured construction
- Exterior features: Fenced yard; Porch; Tool shed; Lap siding and T-111 siding; Level lot; Paved road access
Interior
- Kitchen: Dishwasher; Microwave; Free-standing gas range; Free-standing range; Free-standing refrigerator; Range hood; Stainless steel appliances; Quartz countertops; Skylight in kitchen; Vaulted ceiling in kitchen
- Bedrooms: Primary bedroom on main level with ceiling fan, vaulted ceiling, walk-in closet, double sinks, and wall-to-wall carpet; Second bedroom on main level with closet and wall-to-wall carpet; Third bedroom on main level with closet and wall-to-wall carpet
- Flooring: Luxury vinyl plank; Wall-to-wall carpet in bedrooms
- Bathrooms: Two full bathrooms (both on the main level)
- Heating & cooling: Forced air heating; Heat pump cooling
- Interior features: Main-floor laundry; Skylights; Vaulted ceilings; Soaking tub; Luxury vinyl plank flooring; Quartz surfaces; Double pane windows with vinyl frames; Crawl space foundation; Accessibility features including minimal steps and utility room on main level; Main floor bedroom with bath; Parking accessibility
- Laundry & utility: Laundry on main level with utility sink; Hot water provided by electricity
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath manufactured listed at $135k.
Deal economics
- At list price, monthly cash flow is $659 ($8k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $135k).
- Recommended offer: $131k (3.0% below list) — sets the bar for market timing.
- Cap rate 12.2% vs local median 2.9% in Keizer — 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 80/100 on livability (#56 in OR, #1,918 nationally) — a professional / high-income tenant draw. Strengths: housing A+, health & safety A+, crime B+; Watch: commute D+.
- Salem-Keizer SD 24J (urban): math 34% / reading 47% proficiency, ranked #103 of 183 in OR (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Zoned schools: Keizer Elementary School (561 students, 70% FRL); Claggett Creek Middle School (829 students, 73% FRL); Mcnary High School (2,081 students, 92% FRL) — zoned schools average 78% FRL vs 53% district-wide (25 pts higher); higher-poverty schools than district average — tighter screening recommended.
- Market conditions: Rents rising (+3.7%/yr); 173 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 1,591 units permitted in Marion County in 2024 (716 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
- Marion County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- At projected returns (-3.0% appreciation + 3.7% rent growth), your $38k cash investment doubles in ~6 years — after that, you're playing with house money.
Negotiation context
- It's been on market 36 days — a 3% lower offer ($131k) is reasonable based on typical stale-listing flexibility.
- 4 sale attempts since 21y ago; this cycle's ask has dropped $10k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $36k; list at $135k implies a 275% gain — meaningful room to come down on a strong offer.
Questions for the listing agent
- It's been on market 36 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.41% ✓
- Cap rate
- 12.15%
- Cash-on-cash
- 20.93%
- DSCR
- 1.93
- GRM
- 5.9
CMA / ARV
- ARV (median comp)
- $57,540
- List price
- $135,000
- Delta
- 134.62%
- Verdict
- OVERPRICED
- Comps
- 15 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 5167 Springfield Ct N | 0.11mi | 3/2.0 | 1,512 (+8%) | 11mo | $165,000 | $109 | 73 |
| 5056 Briarwood Cir #21 | 0.26mi | 3/2.0 | 1,333 (-5%) | 12mo | $173,000 | $130 | 69 |
| 5038 Briarwood Cir | 0.26mi | 3/2.0 | 1,476 (+5%) | 14mo | $149,000 | $101 | 68 |
| 1395 Firview Pl N | 0.20mi | 3/2.0 | 1,296 (-8%) | 13mo | $134,900 | $104 | 67 |
| 5510 Windsor Island Rd N #2 | 0.71mi | 3/2.0 | 1,440 (+3%) | 8mo | $39,500 | $27 | 56 |
| 5510 Windsor Island Rd | 0.72mi | 3/2.0 | 1,440 (+3%) | 8mo | $39,500 | $27 | 55 |
| 5510 Windsor Is N #30 | 0.71mi | 2/2.0 (-1) | 1,344 (-4%) | 1mo | $18,000 | $13 | 54 |
| 1055 Lockhaven Dr N #69 | 0.70mi | 2/2.0 (-1) | 1,344 (-4%) | 4mo | $33,000 | $25 | 52 |
| 1055 Lockhaven Dr NE #56 | 0.70mi | 2/2.0 (-1) | 1,344 (-4%) | 4mo | $40,500 | $30 | 52 |
| 1055 Lockhaven Dr N #41 | 0.70mi | 2/2.0 (-1) | 1,344 (-4%) | 4mo | $55,000 | $41 | 52 |
| 1055 Lockhaven Dr | 0.74mi | 2/2.0 (-1) | 1,344 (-4%) | 4mo | $40,500 | $30 | 50 |
| 1055 N Lockhaven Dr #67 | 0.70mi | 2/2.0 (-1) | 1,344 (-4%) | 10mo | $59,000 | $44 | 48 |
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 · 3.74% rent growth · sell at horizon
- IRR
- 14.1%
- Equity multiple
- 1.57×
- Total profit
- $21,517
- Equity at exit
- $20,129
- IRR
- 23.4%
- Equity multiple
- 3.08×
- Total profit
- $78,627
- Equity at exit
- $11,672
Cash invested: $37,800 (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
ZIP-level market 97303
- Rents YoY
- 3.7%
- Active inventory
- 173
- Price-to-rent
- 5.9×
Monthly cashflow live
- Estimated rent
- $1,897 high interval (Pro) →
- Mortgage (P&I)
- −$708
- Tax from tax record
- −$75 /mo · $903/yr
- Insurance
- −$56
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$398
- Net cashflow
- $659
Break-even live
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
- $33,750
- Closing costs
- $4,050
- 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 12 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 1102 Orchard Ct N Keizer, OR | 2.0–3.0 | 1.0 | 955 | $1,895 | $1.98 | 43d | 1 | 0.52mi |
| 1063 Koala St N Keizer, OR | 2.0–3.0 | 1.0–2.0 | 1065 | $1,525 | $1.43 | 4d | 3 | 0.55mi |
| 180 Sandy Dr N Unit 196 Keizer, OR | 2.0 | 1.0 | 875 | $1,300 | $1.49 | 23d | 1 | 1.22mi |
| 295 Lakepoint Pl N Keizer, OR | 2.0 | 1.0 | 936 | $1,650 | $1.76 | 23d | 1 | 1.23mi |
| 4848 Elvira Pl N Keizer, OR | 3.0 | 2.5 | 1838 | $2,600 | $1.41 | 43d | 2 | 1.23mi |
| 491 Marino Dr N Unit 495 Keizer, OR | 3.0 | 2.0 | 1285 | $2,350 | $1.83 | 13d | 1 | 1.25mi |
| 205 Lakepoint Pl N Keizer, OR | 2.0 | 1.0 | 936 | $1,650 | $1.76 | 13d | 1 | 1.32mi |
| 208 Lakepoint Pl N Keizer, OR | 2.0 | 1.0 | 936 | $1,650 | $1.76 | 1d | 2 | 1.33mi |
| 597 Rose Park Ln NE Unit 257-614 Keizer, OR | 2.0 | 1.5 | 875 | $1,300 | $1.49 | 13d | 1 | 1.41mi |
| 597 Rose Park Ln NE Unit 257-636 Keizer, OR | 2.0 | 1.5 | 875 | $1,300 | $1.49 | 43d | 1 | 1.41mi |
| 776 Dearborn Ave NE Keizer, OR | 3.0 | 1.0 | 1230 | $2,300 | $1.87 | 43d | 1 | 1.49mi |
| 790 Lockhaven Dr NE Keizer, OR | 2.0 | 1.5 | 1050 | $2,024 | $1.93 | 10d | 11 | 1.50mi |
Listing history 20 events
-
2026-06-18days on market $135,000 Active 36 DOM
-
2026-06-17days on market $135,000 Active 35 DOM
-
2026-06-16days on market $135,000 Active 34 DOM
-
2026-06-15days on market $135,000 Active 33 DOM
-
2026-06-14days on market $135,000 Active 31 DOM
-
2026-06-10days on market $135,000 Active 28 DOM
-
2026-06-09days on market $135,000 Active 27 DOM
-
2026-06-08days on market $135,000 Active 26 DOM
-
2026-06-07pricedays on market $135,000 Active 25 DOM
-
2026-06-03days on market $144,900 Active 21 DOM
-
2026-06-02days on market $144,900 Active 20 DOM
-
2026-06-01days on market $144,900 Active 19 DOM
-
2026-05-31days on market $144,900 Active 18 DOM
-
2026-05-30days on market $144,900 Active 17 DOM
Show marketing remark (510 chars)
Welcome home to this beautifully remodeled and move-in ready 3 bedroom, 2 bathroom home offering 1,404 square feet of stylish and comfortable living space in the desirable all-ages community of Spring Meadow Estates in Keizer! Thoughtfully updated from top to bottom, this home features a brand new roof, fresh interior and exterior paint, updated luxury vinyl flooring, soft-close cabinetry, gorgeous quartz countertops, and all new stainless steel appliances that give the kitchen a modern and inviting feel.
-
2026-05-13$154,900 Active 1606-char remark
-
2007-08-31soldstatus $36,000
-
2007-08-12historical
-
2007-06-06$39,000
-
2005-12-11historical
-
2005-07-11$36,900
ⓘ 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
- $903 · $75/mo
- Projected year-2 tax
- $1,310 · $109/mo
- Expected delta
- +$407/yr (+$34/mo · 45.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
Climate risk First Street
- Flood 4/10 Moderate FEMA zone X (unshaded) · 21% chance over 30 yrs
- Wildfire 1/10 Low
- Heat 4/10 Moderate 7 d/yr ≥92°F today · 15 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 9/10 Extreme 12 unhealthy d/yr today · 12 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
- $22,767
- − Mortgage interest
- −$7,562
- − Property taxes
- −$903
- − Insurance
- −$675
- − Repairs & maintenance
- −$1,821
- − Management
- −$1,821
- − Depreciation
- −$3,927
- Taxable income
- $6,057
- Est. tax owed @ 24.0%
- −$1,454
- After-tax cash flow
- $6,459/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
- Salem-Keizer SD 24J
- NCES district ID
- 4110820
- Math proficiency
- 34% ▼ -1.00%
- Reading proficiency
- 47% ▼ -2.00%
- Median HH income
- $48,632
- Composite
- 37.16/100
- National rank
- #9017
- State rank
- #103 of 183 in OR
Livability — Keizer
- Score
- 80/100
- State rank
- #56
- US rank
- #1918
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Keizer, OR
- County
- Marion County · 258,219 people
- City population
- 40,659
- Metro
- Salem, OR
- Population (ZIP)
- 40,659
- Household income
- $84,871
- Rent vs Own
- Severe rent burden
- 1297.0
Population outlook (Marion County) Hauer SSP2
- Today (2025)
- 360,940 people
- By 2030
- 375,178 · +3.9%
- By 2040
- 400,914 · +11.1%
- By 2050
- 422,187 · +17.0%
- By 2075
- 460,305 · +27.5%
- By 2100
- 464,025 · +28.6%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Predominantly White (67%)
- Race & ethnicity
- White 67% Hispanic / Latino 25% Two or more races 14% Native American 1% Asian 1%
- Hispanic origin (detail)
- Mexican 21%
- Common ancestry
- Lithuanian 4% Portuguese 3% Italian 3%
- Foreign-born
- 10% · Canada, China
- Languages at home
- 83% English-only · Spanish 13% Other Asian/Pacific 1% French/Haitian/Cajun 1%
Political lean MEDSL · Marion
- 2024 margin
- Toss-up / Even · D 47.5% · R 49.5% · Other 3.0%
- 2008→2024 swing
- -4.2pp toward R · 2008: 2.2pp · 2024: -2.0pp
- All cycles
- 2024: R+2.0 2020: D+1.1 2016: R+5.0 2012: R+3.5 2008: D+2.2
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -428.84%
- Current HPI
- 292.0057
- Rent YoY
- ▲ 3.74%
- Metro
- Salem, OR
- State GDP YoY
- ▲ 2.05%
- F500 in state
- 2
Industry mix (Fortune 500 HQ in OR)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Consumer Goods | 1 | $51B |
|
||
Price history
+265.9% since first listed11 events — show timeline
- 2026-06-04 Price Changed $135,000 WVMLS
- 2026-06-04 Price Changed $135,000 RMLS
- 2026-05-30 Price Changed $144,900 WVMLS
- 2026-05-29 Listed $145,000 WVMLS
- 2026-05-26 Price Changed $144,900 RMLS
- 2026-05-13 Listed $154,900 RMLS
- 2007-08-31 Sold (MLS) $36,000 WVMLS
- 2007-08-12 Listing Removed — WVMLS
- 2007-06-06 Listed $39,000 WVMLS
- 2005-12-11 Listing Removed — WVMLS
- 2005-07-11 Listed $36,900 WVMLS
Property tax history
+2.2%/yrLatest (2025): $903 · +3.0% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…