CashFlowRE
Sign in Sign up
6712 SE Pardee St Unit A
C- Composite 53.37
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 +15.6/30.0
  • ARV discount +15.0/15.0
  • DSCR +4.8/10.0
  • Schools +4.7/10.0
  • Livability +3.9/5.0
  • 1% rule +3.5/10.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$272,500

6712 SE Pardee St Unit A · Portland, OR 97206
2 bd · 1.0 ba · 1,728 sqft · SingleFamily public records · 105 Days on market
Built 1907 1,306 sqft lot $158/sqft · 44% below area Est $490k · 44% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Opportunity awaits in this unique Foster-Powell two-story home, tucked away on a private alley with minimal foot traffic for added privacy. The home offers 2 spacious primary bedrooms, an office, plus a versatile flex room that can serve as another bedroom, home office, guest space, creative studio, or additional living area. The full kitchen leads to the spacious utility room with ample storage. Several key improvements have already been completed, including a newer roof, exterior paint, flooring, and carpet upstairs. Out back, you’ll find a fenced area ideal for pets or a convenient dog run, adding functionality to the outdoor space. Located in a highly convenient Southeast Portland location with quick access to shops, restaurants, coffee spots, and major highways, this property presents a great opportunity for those ready to bring their vision and build equity. Come see it for yourself! [Home Energy Score = 1. HES Report at https://rpt.greenbuildingregistry.com/hes/OR10101917]

Key facts

  • Fenced area
  • Dog run
  • Private alley

Tags

PRIVATE ALLEYSPACIOUS UTILITY ROOMFENCED AREADOG RUNSOUTHEAST PORTLAND LOCATIONQUICK ACCESS TO SHOPS

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/1.0-bath single-family listed at $272k.

Deal economics

  • At list price, monthly cash flow is $113 ($1k/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 $231k (15.2% below list).
  • Recommended offer: $231k (15.2% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 2.2% in Portland — 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 77/100 on livability (#72 in OR, #3,256 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A+; Watch: crime F, cost of living F.
  • Portland SD 1J (urban): math 46% / reading 58% proficiency, ranked #23 of 183 in OR (top 13%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+4.0%/yr); 309 active listings in the ZIP; 25 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 2,041 units permitted in Multnomah County in 2024 (905 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $2k of loan paydown is wiped out by about $8k of value loss. Plan a longer hold.
  • Multnomah County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 105 days — a 9% lower offer ($248k) is reasonable based on typical stale-listing flexibility.
  • 5 sale attempts since 19y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.

Risks & watch-outs

  • Watch-outs: built in 1907 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $230,944 (15.2% below list)

Questions for the listing agent

  1. It's been on market 105 days. Have you received any prior offers? Is the seller open to a 15% concession, seller financing, or rate buy-down credit?
  2. Built in 1907 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  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
0.85%
Cap rate
6.79%
Cash-on-cash
1.77%
DSCR
1.08
GRM
9.8

CMA / ARV

ARV (median comp)
$490,024
List price
$272,500
Delta
-44.39%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4703 SE 63rd Ave 0.22mi 3/2.0 (+1) 1,836 (+6%) 3mo $557,500 $304 68
5342 SE 65th Ave 0.39mi 2/1.0 1,584 (-8%) 2mo $313,000 $198 66
4305 SE 59th Ave 0.46mi 3/2.0 (+1) 1,810 (+5%) 1mo $549,900 $304 61
5411 SE 70th Ave 0.41mi 3/1.0 (+1) 1,902 (+10%) 0mo $429,000 $226 59
4119 SE 76th Ave 0.49mi 3/2.0 (+1) 1,644 (-5%) 3mo $396,750 $241 57
3606 SE 62nd Ave 0.55mi 2/1.0 1,536 (-11%) 3mo $530,000 $345 54
6035 SE Lafayette St 0.62mi 3/2.0 (+1) 1,820 (+5%) 3mo $556,000 $305 51
5531 SE Gladstone St 0.64mi 2/1.0 1,509 (-13%) 1mo $490,000 $325 49
4227 SE 54th Ave 0.69mi 2/1.0 1,927 (+12%) 3mo $402,500 $209 46
3526 SE 71st Ave 0.57mi 3/3.0 (+1) 1,572 (-9%) 0mo $505,000 $321 45
3127 SE 64th Ave 0.75mi 3/2.0 (+1) 1,889 (+9%) 1mo $415,000 $220 40
6035 SE Knight St 0.72mi 3/2.0 (+1) 1,476 (-15%) 3mo $535,000 $362 31

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 · 3.95% rent growth · sell at horizon

5-year hold
IRR
-12.5%
Equity multiple
0.54×
Total profit
$-34,831
Equity at exit
$40,631
10-year hold
IRR
-2.3%
Equity multiple
0.84×
Total profit
$-12,063
Equity at exit
$23,561

Cash invested: $76,300 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
0 Strongly Tenant-Friendly
State Oregon
28 Tenant-Leaning · D+6
County
— inherits STATE
City Portland
0 Strongly Tenant-Friendly · D+39
Mandatory relocation for no-cause evictions; rent increase notice 90 days.

ZIP-level market 97206

Rents YoY
4.0%
Active inventory
309
Price-to-rent
9.8×

Monthly cashflow live

Estimated rent
$2,309 high interval (Pro) →
Mortgage (P&I)
$1,429
Tax from tax record
$169 /mo · $2,032/yr
Insurance
$114
HOA
$0
Vacancy / Maint / Mgmt
$485
Net cashflow
$113

Break-even live

Break-even rent $2,167
Max offer price $272,500
Occupancy floor 90%

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
$68,125
Closing costs
$8,175
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 25 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
5250 SE 73rd Ave Portland, OR 3.0 2.5 1408 $2,195 $1.56 43d 1 0.41mi
5254 SE 73rd Ave Portland, OR 3.0 2.5 1408 $2,195 $1.56 43d 1 0.42mi
5309 SE 72nd Pl Portland, OR 2.0 2.5 1400 $2,700 $1.93 14d 1 0.43mi
6032 SE Reedway St Portland, OR 3.0 2.5 1397 $2,695 $1.93 4d 1 0.62mi
3406 SE 64th Ave Portland, OR 3.0 1.0 2100 $2,795 $1.33 43d 1 0.66mi
4906 SE Holgate Blvd Portland, OR 3.0 2.5 1248 $2,595 $2.08 17d 1 0.87mi
8504 SE Raymond Ct Unit A Portland, OR 3.0 2.5 1550 $2,395 $1.55 14d 1 0.89mi
8417 SE Insley St Portland, OR 3.0 1.5 1300 $1,995 $1.53 43d 1 0.92mi
8316 SE Ramona St Portland, OR 3.0 2.5 1250 $1,995 $1.60 7d 1 0.99mi
7634 SE Taggart Ct Portland, OR 3.0 2.0 1341 $2,999 $2.24 1d 1 1.02mi
4622 SE 87th Ave Portland, OR 1.0 1.0 1464 $1,002 $0.68 20d 1 1.02mi
6102 SE 85th Ave Portland, OR 3.0 2.0 1400 $2,500 $1.79 23d 1 1.16mi
6126 SE 49th Ave Portland, OR 3.0 2.0 1228 $2,950 $2.40 23d 1 1.16mi
2334 SE 72nd Ave Portland, OR 2.0 1.0 1610 $2,500 $1.55 43d 1 1.19mi
2925 SE 50th Ave Unit 29 Portland, OR 2.0 1.0 1100 $1,400 $1.27 43d 1 1.20mi
5725 SE Division St Unit 5717 Portland, OR 3.0 1.0 1200 $2,000 $1.67 43d 1 1.26mi
8422 SE Clinton St Portland, OR 3.0 2.0 1350 $2,299 $1.70 43d 1 1.29mi
7414 SE Ogden St Portland, OR 3.0 1.0 1293 $5,300 $4.10 43d 1 1.30mi
7307 SE 76th Ave Unit A Portland, OR 3.0 1.0 1467 $2,299 $1.57 43d 1 1.35mi
4527 SE 40th Ave Portland, OR 3.0 3.5 2000 $3,695 $1.85 14d 1 1.37mi
9224 SE Ramona St Portland, OR 1.0 1.0–2.0 853 $2,000 $2.34 7d 1 1.38mi
3608 SE 40th Ave Portland, OR 1.0–3.0 1.0–1.5 754 $1,695 $2.25 7d 1 1.39mi
2546 SE 87th Ave Portland, OR 3.0 2.0 1700 $2,700 $1.59 13d 1 1.45mi
9641 SE Schiller St Portland, OR 3.0 2.0 1056 $2,250 $2.13 43d 1 1.45mi
2965 SE 92nd Ave Portland, OR 3.0 2.0 1300 $2,100 $1.62 23d 1 1.47mi

Listing history 31 events

  1. 2026-06-18
    days on market $272,500 Active 105 DOM
  2. 2026-06-17
    days on market $272,500 Active 104 DOM
  3. 2026-06-16
    days on market $272,500 Active 103 DOM
  4. 2026-06-15
    days on market $272,500 Active 102 DOM
  5. 2026-06-13
    days on market $272,500 Active 100 DOM
  6. 2026-06-09
    days on market $272,500 Active 96 DOM
  7. 2026-06-08
    days on market $272,500 Active 95 DOM
  8. 2026-06-07
    days on market $272,500 Active 94 DOM
  9. 2026-06-03
    days on market $272,500 Active 90 DOM
  10. 2026-06-02
    days on market $272,500 Active 89 DOM
  11. 2026-06-01
    days on market $272,500 Active 88 DOM
  12. 2026-05-31
    days on market $272,500 Active 87 DOM
  13. 2026-04-13
    price $275,000 1000-char remark
    Show marketing remark (1000 chars)

    Opportunity awaits in this unique Foster-Powell two-story home, tucked away on a private alley with minimal foot traffic for added privacy. The home offers 2 spacious primary bedrooms, an office, plus a versatile flex room that can serve as another bedroom, home office, guest space, creative studio, or additional living area. The full kitchen leads to the spacious utility room with ample storage. Several key improvements have already been completed, including a newer roof, exterior paint, flooring, and carpet upstairs. Out back, you’ll find a fenced area ideal for pets or a convenient dog run, adding functionality to the outdoor space. Located in a highly convenient Southeast Portland location with quick access to shops, restaurants, coffee spots, and major highways, this property presents a great opportunity for those ready to bring their vision and build equity. Come see it for yourself! [Home Energy Score = 1. HES Report at https://rpt.greenbuildingregistry.com/hes/OR10101917]

  14. 2026-03-26
    price $281,500 1000-char remark
    Show marketing remark (1000 chars)

    Opportunity awaits in this unique Foster-Powell two-story home, tucked away on a private alley with minimal foot traffic for added privacy. The home offers 2 spacious primary bedrooms, an office, plus a versatile flex room that can serve as another bedroom, home office, guest space, creative studio, or additional living area. The full kitchen leads to the spacious utility room with ample storage. Several key improvements have already been completed, including a newer roof, exterior paint, flooring, and carpet upstairs. Out back, you’ll find a fenced area ideal for pets or a convenient dog run, adding functionality to the outdoor space. Located in a highly convenient Southeast Portland location with quick access to shops, restaurants, coffee spots, and major highways, this property presents a great opportunity for those ready to bring their vision and build equity. Come see it for yourself! [Home Energy Score = 1. HES Report at https://rpt.greenbuildingregistry.com/hes/OR10101917]

  15. 2026-03-05
    listed $285,000 Active 1000-char remark
    Show marketing remark (1000 chars)

    Opportunity awaits in this unique Foster-Powell two-story home, tucked away on a private alley with minimal foot traffic for added privacy. The home offers 2 spacious primary bedrooms, an office, plus a versatile flex room that can serve as another bedroom, home office, guest space, creative studio, or additional living area. The full kitchen leads to the spacious utility room with ample storage. Several key improvements have already been completed, including a newer roof, exterior paint, flooring, and carpet upstairs. Out back, you’ll find a fenced area ideal for pets or a convenient dog run, adding functionality to the outdoor space. Located in a highly convenient Southeast Portland location with quick access to shops, restaurants, coffee spots, and major highways, this property presents a great opportunity for those ready to bring their vision and build equity. Come see it for yourself! [Home Energy Score = 1. HES Report at https://rpt.greenbuildingregistry.com/hes/OR10101917]

  16. 2021-07-30
    soldstatus $279,800 Sold 335-char remark
    Show marketing remark (335 chars)

    This Two Story Unique Property Located In Foster-Powell Neighborhood Close To Shopping, Restaurants And Public Transportation. New Roof, Fresh Exterior Painting, Remodeled Floor, Kitchen & Bathroom in 2018. Unit A is Accessed By Alley Only Off of SE 67th Between Foster and Pardee. Great Investment. Please Do Not Disturb Tenants.

  17. 2021-07-30
    soldstatus $279,800
    Show marketing remark (335 chars)

    This Two Story Unique Property Located In Foster-Powell Neighborhood Close To Shopping, Restaurants And Public Transportation. New Roof, Fresh Exterior Painting, Remodeled Floor, Kitchen & Bathroom in 2018. Unit A is Accessed By Alley Only Off of SE 67th Between Foster and Pardee. Great Investment. Please Do Not Disturb Tenants.

  18. 2021-05-24
    status Pending 335-char remark
    Show marketing remark (335 chars)

    This Two Story Unique Property Located In Foster-Powell Neighborhood Close To Shopping, Restaurants And Public Transportation. New Roof, Fresh Exterior Painting, Remodeled Floor, Kitchen & Bathroom in 2018. Unit A is Accessed By Alley Only Off of SE 67th Between Foster and Pardee. Great Investment. Please Do Not Disturb Tenants.

  19. 2021-05-05
    price $279,800 335-char remark
    Show marketing remark (335 chars)

    This Two Story Unique Property Located In Foster-Powell Neighborhood Close To Shopping, Restaurants And Public Transportation. New Roof, Fresh Exterior Painting, Remodeled Floor, Kitchen & Bathroom in 2018. Unit A is Accessed By Alley Only Off of SE 67th Between Foster and Pardee. Great Investment. Please Do Not Disturb Tenants.

  20. 2021-04-06
    listed $299,800 Active 335-char remark
    Show marketing remark (335 chars)

    This Two Story Unique Property Located In Foster-Powell Neighborhood Close To Shopping, Restaurants And Public Transportation. New Roof, Fresh Exterior Painting, Remodeled Floor, Kitchen & Bathroom in 2018. Unit A is Accessed By Alley Only Off of SE 67th Between Foster and Pardee. Great Investment. Please Do Not Disturb Tenants.

  21. 2018-09-28
    soldstatus $145,000 Sold
  22. 2018-09-28
    soldstatus $145,000
  23. 2018-09-08
    status Pending
  24. 2018-08-30
    status Active
  25. 2018-08-18
    status Pending
  26. 2018-08-15
    listed $149,000 Active
  27. 2007-07-12
    soldstatus $75,000
  28. 2007-06-29
    historical
  29. 2007-06-20
    listed $69,900
  30. 2005-03-03
    soldstatus $114,000
  31. 2005-01-07
    soldstatus $52,000

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

Tax reassessment forecast OR · Resets to sale price

Current annual tax
$2,032 · $169/mo
Projected year-2 tax
$2,643 · $220/mo
Expected delta
+$611/yr (+$51/mo · 30.1%)

ⓘ 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 (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥92°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 19 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
$27,713
− Mortgage interest
−$15,264
− Property taxes
−$2,032
− Insurance
−$1,362
− Repairs & maintenance
−$2,217
− Management
−$2,217
− Depreciation
−$7,927
Taxable loss
−$3,307
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$794
After-tax cash flow
$2,144/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
Portland SD 1J
NCES district ID
4110040
Math proficiency
46% ▼ -2.00%
Reading proficiency
58% ▼ -3.00%
Median HH income
$57,851
Composite
47.1/100
National rank
#5112
State rank
#23 of 183 in OR

Livability — Portland

Score
77/100
State rank
#72
US rank
#3256

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Portland, OR
County
Multnomah County · 786,692 people
City population
774,334
Metro
Portland-Vancouver-Hillsboro, OR-WA
Population (ZIP)
49,890
Household income
$98,548
Rent vs Own
35.2% rent · 64.8% own
Severe rent burden
1802.0

Population outlook (Multnomah County) Hauer SSP2

Today (2025)
930,825 people
By 2030
996,904 · +7.1%
By 2040
1,121,379 · +20.5%
By 2050
1,242,124 · +33.4%
By 2075
1,464,431 · +57.3%
By 2100
1,576,181 · +69.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Asian 10% Hispanic / Latino 10% Two or more races 8% Black 2% Native American 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 6% Slovak 4% Portuguese 3%
Foreign-born
11% · Vietnam, Canada, China
Languages at home
85% English-only · Spanish 5% Vietnamese 3% Chinese 2%

Political lean MEDSL · Multnomah

2024 margin
Solid D (+62.1) · D 79.3% · R 17.2% · Other 3.5%
2008→2024 swing
+6.0pp toward D · 2008: 56.1pp · 2024: 62.1pp
All cycles
2024: D+62.1 2020: D+61.3 2016: D+58.3 2012: D+54.9 2008: D+56.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -702.90%
Current HPI
348.0411
Rent YoY
▲ 3.95%
Metro
Portland-Vancouver-Hillsboro, OR-WA
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

+428.8% since first listed
19 events — show timeline
  • 2026-04-13 Price Changed $275,000 RMLS
  • 2026-03-26 Price Changed $281,500 RMLS
  • 2026-03-05 Listed $285,000 RMLS
  • 2021-07-30 Sold (Public Records) $279,800 Public Records
  • 2021-07-30 Sold (MLS) $279,800 RMLS
  • 2021-05-24 Pending RMLS
  • 2021-05-05 Price Changed $279,800 RMLS
  • 2021-04-06 Listed $299,800 RMLS
  • 2018-09-28 Sold (Public Records) $145,000 Public Records
  • 2018-09-28 Sold (MLS) $145,000 RMLS
  • 2018-09-08 Pending RMLS
  • 2018-08-30 Relisted RMLS
  • 2018-08-18 Pending RMLS
  • 2018-08-15 Listed $149,000 RMLS
  • 2007-07-12 Sold (MLS) $75,000 RMLS
  • 2007-06-29 Delisted RMLS
  • 2007-06-20 Listed $69,900 RMLS
  • 2005-03-03 Sold (Public Records) $114,000 Public Records
  • 2005-01-07 Sold (Public Records) $52,000 Public Records

Property tax history

+4.4%/yr

Latest (2025): $2,032 · +3.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…