CashFlowRE
Sign in Sign up
2360 Redwood Ave
C- Composite 54.1
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 +16.1/30.0
  • ARV discount +15.0/15.0
  • DSCR +5.0/10.0
  • 1% rule +4.5/10.0
  • Schools +4.2/10.0
  • Livability +3.5/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$150,000

2360 Redwood Ave · Grants Pass, OR 97527
2 bd · 1.0 ba · 780 sqft · SingleFamily public records · 7 Days on market
Built 1948 7,840 sqft lot $192/sqft · 44% below area Est $267k · 44% under ↓ 16% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Investor Opportunity - Triple-Unit Property on Spacious . 18-Acre Lot for only $150,000! Don't miss rare chance to own versatile, income-producing property w/ three separate residences on generous . 18-acre lot. Opportunities like this are increasingly hard to find, offering strong rental potential, house-hack flexibility, or long-term value-add upside. 1st home w/ 2 beds & 1 bath w/ natural light & covered front patio. Detached 11x12 shed adds valuable storage or workspace. 2nd home w/ 3 beds, 1 bath, plus bonus room for office, or creative use. 3rd unit is 1-bed, 1-bath , perfect for supplemental rental income. Homes present excellent value-add potential & would benefit from cosmetic updates, making ideal project for investors looking to build equity & maximize returns. Each unit w/ separate entrances for enhanced privacy. Minutes from dining, golf courses, scenic parks with hiking trails, and Rogue Community College. Immediate income possibility & long-term appreciation potential.

Key facts

  • Bonus room
  • Spacious lot
  • Private yard spaces

Tags

TRIPLE-UNIT PROPERTYSPACIOUS LOTDETACHED SHEDBONUS ROOMPRIVATE YARD SPACESSEPARATE ENTRANCES

Property features AI

Exterior

  • Parking: Driveway
  • Utilities: Electric hot water; Electric fuel; Well water source; Public sewer
  • Home design: Single-family residence; Residential resale; Main living all on one level (single-story); No notable view
  • Construction: Built in 1948; Composition roof; Trio building area description
  • Exterior features: Fenced yard; Porch; Tool shed; Yard

Interior

  • Kitchen: Free-standing range; Free-standing refrigerator; Range hood
  • Bedrooms: Primary bedroom on main level with walk-in closet and ceiling fan; Second bedroom on main level with closet
  • Flooring: Wall-to-wall carpet in living areas and bedrooms
  • Bathrooms: One full bathroom on the main level
  • Heating & cooling: Wall heater; No central cooling reported
  • Interior features: Ceiling fans in main living areas; Laundry on main level
  • Laundry & utility: Main-level laundry

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 $150k.

Deal economics

  • At list price, monthly cash flow is $78 ($938/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 $143k (4.6% below list).
  • Recommended offer: $143k (4.6% below list) — sets the bar for 1% rule.
  • Cap rate 6.9% vs local median 3.2% in Grants Pass — 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 70/100 on livability (#137 in OR) — a middle-class / working-renter tenant base. Strengths: amenities A+, health & safety A+, housing A-; Watch: employment D, crime F, commute F.
  • Grants Pass SD 7 (urban): math 39% / reading 56% proficiency, ranked #66 of 183 in OR (top 36%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Redwood Elementary School (440 students, 70% FRL); South Middle School (reading 75%, 633 students, 69% FRL); Grants Pass High School (1,722 students, 68% FRL) — zoned schools average 69% FRL vs 53% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+3.0%/yr); 185 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 223 units permitted in Josephine County in 2024 (5 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Josephine County population projected at +3% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • Only 7 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts since 21y 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 1948 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe wildfire risk; extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $143,129 (4.6% below list)

Questions for the listing agent

  1. Built in 1948 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  5. 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.
  6. 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.
  7. 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
0.95%
Cap rate
6.92%
Cash-on-cash
2.23%
DSCR
1.10
GRM
8.7

CMA / ARV

ARV (median comp)
$266,617
List price
$150,000
Delta
-43.74%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
2360 Redwood Ave 0.00mi 2/1.0 780 (0%) 1mo $250,000 $321 99

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 · 3.05% rent growth · sell at horizon

5-year hold
IRR
-12.7%
Equity multiple
0.54×
Total profit
$-19,222
Equity at exit
$22,365
10-year hold
IRR
-3.5%
Equity multiple
0.76×
Total profit
$-9,901
Equity at exit
$12,969

Cash invested: $42,000 (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 97527

Rents YoY
3.0%
Active inventory
185
Price-to-rent
8.7×

Monthly cashflow live

Estimated rent
$1,431 medium interval (Pro) →
Mortgage (P&I)
$787
Tax from tax record
$203 /mo · $2,441/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$301
Net cashflow
$78

Break-even live

Break-even rent $1,332
Max offer price $150,000
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
$37,500
Closing costs
$4,500
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1654 Kellenbeck Ave Grants Pass, OR 2.0 1.0 1000 $1,250 $1.25 44d 1 0.17mi
1783 Medart Ln Unit 1783 Grants Pass, OR 2.0 1.0 912 $1,395 $1.53 44d 1 0.36mi
1754 Sun Glo Dr Grants Pass, OR 2.0 1.0 888 $1,450 $1.63 44d 1 0.39mi
1400 SW Kokanee Ln Unit 1402 Grants Pass, OR 2.0 1.0 962 $1,495 $1.55 44d 1 0.44mi

Listing history 7 events

  1. 2026-05-08
    status Pending 1521-char remark
    Show marketing remark (1028 chars)

    Investor Opportunity - Triple-Unit Property on Spacious . 18-Acre Lot for only $150,000! Don't miss rare chance to own versatile, income-producing property w/ three separate residences on generous . 18-acre lot. Opportunities like this are increasingly hard to find, offering strong rental potential, house-hack flexibility, or long-term value-add upside. 1st home w/ 2 beds & 1 bath w/ natural light & covered front patio. Detached 11x12 shed adds valuable storage or workspace. 2nd home w/ 3 beds, 1 bath, plus bonus room for office, or creative use. 3rd unit is 1-bed, 1-bath , perfect for supplemental rental income. Homes present excellent value-add potential & would benefit from cosmetic updates, making ideal project for investors looking to build equity & maximize returns. Each unit w/ separate entrances for enhanced privacy. Minutes from dining, golf courses, scenic parks with hiking trails, and Rogue Community College. Immediate income possibility & long-term appreciation potential.

  2. 2026-05-08
    status Pending 1028-char remark
    Show marketing remark (1028 chars)

    Investor Opportunity - Triple-Unit Property on Spacious . 18-Acre Lot for only $150,000! Don't miss rare chance to own versatile, income-producing property w/ three separate residences on generous . 18-acre lot. Opportunities like this are increasingly hard to find, offering strong rental potential, house-hack flexibility, or long-term value-add upside. 1st home w/ 2 beds & 1 bath w/ natural light & covered front patio. Detached 11x12 shed adds valuable storage or workspace. 2nd home w/ 3 beds, 1 bath, plus bonus room for office, or creative use. 3rd unit is 1-bed, 1-bath , perfect for supplemental rental income. Homes present excellent value-add potential & would benefit from cosmetic updates, making ideal project for investors looking to build equity & maximize returns. Each unit w/ separate entrances for enhanced privacy. Minutes from dining, golf courses, scenic parks with hiking trails, and Rogue Community College. Immediate income possibility & long-term appreciation potential.

  3. 2026-05-01
    listed $150,000 Active 1521-char remark
  4. 2026-04-30
    listed $150,000 Active 1028-char remark
    Show marketing remark (1028 chars)

    Investor Opportunity - Triple-Unit Property on Spacious . 18-Acre Lot for only $150,000! Don't miss rare chance to own versatile, income-producing property w/ three separate residences on generous . 18-acre lot. Opportunities like this are increasingly hard to find, offering strong rental potential, house-hack flexibility, or long-term value-add upside. 1st home w/ 2 beds & 1 bath w/ natural light & covered front patio. Detached 11x12 shed adds valuable storage or workspace. 2nd home w/ 3 beds, 1 bath, plus bonus room for office, or creative use. 3rd unit is 1-bed, 1-bath , perfect for supplemental rental income. Homes present excellent value-add potential & would benefit from cosmetic updates, making ideal project for investors looking to build equity & maximize returns. Each unit w/ separate entrances for enhanced privacy. Minutes from dining, golf courses, scenic parks with hiking trails, and Rogue Community College. Immediate income possibility & long-term appreciation potential.

  5. 2020-12-13
    historical
  6. 2018-11-09
    soldstatus $295,000
  7. 2005-05-20
    listed $299,000

ⓘ 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
$2,441 · $203/mo
Projected year-2 tax
$2,441 · $203/mo
Expected delta
$0/yr ($0/mo · -0.0%)

ⓘ 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 8/10 Severe
  • 🌡 Heat 6/10 Major 7 d/yr ≥99°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 29 unhealthy d/yr today · 32 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
$17,175
− Mortgage interest
−$8,402
− Property taxes
−$2,441
− Insurance
−$750
− Repairs & maintenance
−$1,374
− Management
−$1,374
− Depreciation
−$4,364
Taxable loss
−$1,529
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$367
After-tax cash flow
$1,306/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
Grants Pass SD 7
NCES district ID
4105910
Math proficiency
39% ▲ 1.00%
Reading proficiency
56% ▬ 0.00%
Median HH income
$36,433
Composite
41.5/100
National rank
#7281
State rank
#66 of 183 in OR

Livability — Grants Pass

Score
70/100
State rank
#137
US rank
#7900

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Grants Pass, OR
County
Josephine County · 73,366 people
City population
73,366
Metro
Grants Pass, OR
Population (ZIP)
37,330
Household income
$66,975
Rent vs Own
28.0% rent · 72.0% own
Severe rent burden
1018.0

Population outlook (Josephine County) Hauer SSP2

Today (2025)
87,883 people
By 2030
89,055 · +1.3%
By 2040
90,396 · +2.9%
By 2050
90,801 · +3.3%
By 2075
89,880 · +2.3%
By 2100
81,252 · -7.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Hispanic / Latino 11% Two or more races 9%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Italian 4% Portuguese 3% Lithuanian 3%
Foreign-born
4% · Canada, Vietnam
Languages at home
94% English-only · Spanish 4% German/W. Germanic 1% Other Indo-European 1%

Political lean MEDSL · Josephine

2024 margin
Strong R (+29.1) · D 34.2% · R 63.3% · Other 2.5%
2008→2024 swing
-15.8pp toward R · 2008: -13.2pp · 2024: -29.1pp
All cycles
2024: R+29.1 2020: R+25.8 2016: R+31.4 2012: R+21.9 2008: R+13.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -203.09%
Current HPI
318.0477
Rent YoY
▲ 3.05%
Metro
Grants Pass, OR
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

-16.4% since first listed
10 events — show timeline
  • 2026-05-28 Sold (Public Records) $250,000 Public Records
  • 2026-05-28 Sold (MLS) $250,000 MLSCO
  • 2026-05-28 Sold (MLS) $250,000 RMLS
  • 2026-05-08 Pending RMLS
  • 2026-05-08 Pending MLSCO
  • 2026-05-01 Listed $150,000 RMLS
  • 2026-04-30 Listed $150,000 MLSCO
  • 2020-12-13 Listing Removed MLSCO
  • 2018-11-09 Sold (Public Records) $295,000 Public Records
  • 2005-05-20 Listed $299,000 MLSCO

Property tax history

+3.6%/yr

Latest (2025): $2,441 · +6.2% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…