CashFlowRE
Sign in Sign up
5047 Springfield Ct N
B Composite 70.21
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

5047 Springfield Ct N · Keizer, OR 97303
3 bd · 2.0 ba · 1,404 sqft · Manufactured public records · 36 Days on market
Built 1995 $96/sqft · 135% above area

🖨 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

REMODELED HOMENEW ROOFUPDATED LUXURY VINYL FLOORINGSOFT-CLOSE CABINETRYQUARTZ COUNTERTOPSSTAINLESS STEEL APPLIANCES

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

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/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.
Recommended offer $130,950 (3.0% below list)

Questions for the listing agent

  1. 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?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  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
1.41%
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

5-year hold
IRR
14.1%
Equity multiple
1.57×
Total profit
$21,517
Equity at exit
$20,129
10-year hold
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
SB608 (2019): statewide rent cap (7% + CPI) and just-cause for tenancies > 1 yr. Portland has relocation assistance ordinance.

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

Break-even rent $1,063
Max offer price $135,000
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
$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

AddressBedsBaths SqftRent$/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

  1. 2026-06-18
    days on market $135,000 Active 36 DOM
  2. 2026-06-17
    days on market $135,000 Active 35 DOM
  3. 2026-06-16
    days on market $135,000 Active 34 DOM
  4. 2026-06-15
    days on market $135,000 Active 33 DOM
  5. 2026-06-14
    days on market $135,000 Active 31 DOM
  6. 2026-06-10
    days on market $135,000 Active 28 DOM
  7. 2026-06-09
    days on market $135,000 Active 27 DOM
  8. 2026-06-08
    days on market $135,000 Active 26 DOM
  9. 2026-06-07
    pricedays on market $135,000 Active 25 DOM
  10. 2026-06-03
    days on market $144,900 Active 21 DOM
  11. 2026-06-02
    days on market $144,900 Active 20 DOM
  12. 2026-06-01
    days on market $144,900 Active 19 DOM
  13. 2026-05-31
    days on market $144,900 Active 18 DOM
  14. 2026-05-30
    days 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.

  15. 2026-05-13
    listed $154,900 Active 1606-char remark
  16. 2007-08-31
    soldstatus $36,000
  17. 2007-08-12
    historical
  18. 2007-06-06
    listed $39,000
  19. 2005-12-11
    historical
  20. 2005-07-11
    listed $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
combined federal + state — saved on this device
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

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

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
37.0% rent · 63.0% 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

Price history

+265.9% since first listed
11 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%/yr

Latest (2025): $903 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…