CashFlowRE
Sign in Sign up
690 Village Pines Dr Multi-family
C+ Composite 64.86
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 +30.0/30.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Rent growth +4.7/5.0
  • Livability +3.1/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • ARV discount +2.1/15.0
  • Appreciation +0.0/10.0

$147,500

690 Village Pines Dr · Coos Bay, OR 97420
2 bd · 2.0 ba · 1,344 sqft · MultiFamily public records · 18 Days on market
Built 1974 Est $132k · 12% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Great Shape for this years model in 55+ park. Next to pond with wildlife. Transaction Subject to Park Approval.

Key facts

  • Covered deck
  • Recent updates
  • New carpet

Tags

RECENT UPDATESNEW CARPETNEW COUNTERTOPSCOVERED DECKHEAT PUMPSHARED CARPORT

Property features AI

Finance

  • Other: Home ID / VIN information available; Land lease not reported
  • Financial info: Tax year 2025
  • HOA & community: Manufactured home park with monthly lot rent ($635); Not a senior community

Exterior

  • Parking: Detached carport; Driveway parking; 1 parking space/carport
  • Security: No security features listed
  • Utilities: Electric water heater; Public water; Public sewer; Electric power
  • Home design: Manufactured home in a park (residential); Not attached; Resale condition; Main living area approximately 1,344; Manufacturer: Sierra; Built in 1974; Skirting foundation; No land included (lot in park; monthly lot rent $635)
  • Construction: Metal roof; Aluminum exterior; Skirting foundation; Year built 1974
  • Exterior features: Metal roof; Covered deck; Porch; Tool shed; Aluminum exterior; Level site; Paved road access; Views of a pond, territorial views, and trees/woods

Interior

  • Kitchen: Built-in oven; Cooktop; Free-standing refrigerator; Kitchen island; Pantry
  • Bedrooms: Primary bedroom (Main level); Second bedroom (Main level)
  • Flooring: Vinyl; Carpet
  • Bathrooms: 2 full bathrooms (both on the main level)
  • Heating & cooling: Heat pump for heating and cooling
  • Interior features: Vinyl flooring; Wall-to-wall carpet; Pellet stove fireplace; Aluminum window frames with double-pane windows; Crawl space
  • 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/2.0-bath multifamily listed at $148k.

Deal economics

  • At list price, monthly cash flow is $2k ($19k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $148k).
  • Recommended offer: $145k (1.5% below list) — sets the bar for market timing.
  • Cap rate 18.9% vs local median 4.2% in Coos Bay — 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 61/100 on livability (#257 in OR) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, cost of living A; Watch: crime F, amenities F, commute F.
  • Coos Bay SD 9 (town): math 22% / reading 39% proficiency, ranked #45 of 58 in OR (top 78%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Madison Elementary School (295 students, 69% FRL); Marshfield Senior High School (math 17% / reading 54%, grade F, #89 of 143 statewide, top 62%, 835 students, 31% FRL) — zoned schools at 50% FRL track the district average.
  • Market conditions: Rents rising fast (+8.7%/yr); 342 active listings in the ZIP; 6 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; 122 units permitted in Coos County in 2024 (16 in 5+ unit buildings).
  • At $3,076/mo this rent would consume 60% of the median local household income ($62k/yr) (locally 799% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

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.
  • Coos County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $41k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 18 days — a 2% lower offer ($145k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 17y ago; this cycle's ask has dropped $11k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $25k; list at $148k implies a 490% gain — meaningful room to come down on a strong offer.
Recommended offer $145,287 (1.5% below list)

Questions for the listing agent

  1. Built in 1974 — 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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
2.09%
Cap rate
18.90%
Cash-on-cash
45.01%
DSCR
3.00
GRM
4.0

CMA / ARV

ARV (on-the-fly)
$131,712
Comps found
1
Show comp detail 1 sale within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1626 Lund Ave 0.32mi 3/2.0 (+1) 1,176 (-12%) 21mo $115,000 $98 41

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 · 8.0% rent growth · sell at horizon

5-year hold
IRR
47.4%
Equity multiple
3.20×
Total profit
$90,988
Equity at exit
$21,993
10-year hold
IRR
55.1%
Equity multiple
7.78×
Total profit
$280,118
Equity at exit
$12,753

Cash invested: $41,300 (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 97420

Rents YoY
8.7%
Active inventory
342
Price-to-rent
8.0×

Monthly cashflow live

Estimated rent
$3,076 medium interval (Pro) →
Mortgage (P&I)
$774
Tax from tax record
$46 /mo · $550/yr
Insurance
$61
HOA
$0
Vacancy / Maint / Mgmt
$646
Net cashflow
$1,549

Break-even live

Break-even rent $1,115
Max offer price $147,500
Occupancy floor 45%

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $3,076

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
$36,875
Closing costs
$4,425
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
151 Norman Ave Unit 02 Coos Bay, OR 2.0 1.0 1000 $1,300 $1.30 43d 1 0.40mi
971 Inlet Loop Coos Bay, OR 3.0 3.0 1792 $3,150 $1.76 43d 1 0.46mi
949 Blanco Ave Coos Bay, OR 3.0 2.0 1100 $2,500 $2.27 43d 1 0.52mi
267 Ackerman Ave Unit 277 Coos Bay, OR 2.0 1.0 904 $1,550 $1.71 43d 1 0.60mi
239 N Wasson St Unit 7 Coos Bay, OR 2.0 1.0 900 $1,400 $1.56 43d 1 0.84mi
455 N Cammann St Coos Bay, OR 3.0 1.0 1060 $2,000 $1.89 43d 1 0.89mi

Listing history 16 events

  1. 2026-06-19
    days on market $147,500 Active 18 DOM
  2. 2026-06-18
    days on market $147,500 Active 17 DOM
  3. 2026-06-17
    days on market $147,500 Active 16 DOM
  4. 2026-06-16
    days on market $147,500 Active 15 DOM
  5. 2026-06-15
    days on market $147,500 Active 14 DOM
  6. 2026-06-14
    days on market $147,500 Active 12 DOM
  7. 2026-06-12
    days on market $147,500 Active 11 DOM
  8. 2026-06-09
    days on market $147,500 Active 8 DOM
  9. 2026-06-09
    price $147,500 Active 7 DOM
  10. 2026-06-08
    days on market $158,500 Active 7 DOM
  11. 2026-06-07
    days on market $158,500 Active 6 DOM
  12. 2026-06-07
    remarks 577-char remark
  13. 2026-06-07
    days on market $158,500 Active 5 DOM
  14. 2026-06-03
    days on market $158,500 Active 2 DOM
  15. 2026-06-02
    remarks 556-char remark
  16. 2026-06-02
    listed $158,500 Active 1 DOM

ⓘ 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
$550 · $46/mo
Projected year-2 tax
$1,431 · $119/mo
Expected delta
+$881/yr (+$73/mo · 160.2%)

ⓘ 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 1/10 Low 7 d/yr ≥76°F today · 20 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 9 unhealthy d/yr today · 9 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
$36,912
− Mortgage interest
−$8,262
− Property taxes
−$550
− Insurance
−$738
− Repairs & maintenance
−$2,953
− Management
−$2,953
− Depreciation
−$4,291
Taxable income
$17,165
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,120
After-tax cash flow
$14,471/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
Coos Bay SD 9
NCES district ID
4103660
Math proficiency
22% ▼ -6.00%
Reading proficiency
39% ▼ -4.00%
Median HH income
$38,630
Composite
25.46/100
National rank
#7450
State rank
#45 of 58 in OR

Livability — Coos Bay

Score
61/100
State rank
#257
US rank
#17474

Category grades

Amenities F Commute F Cost of living A 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
Coos Bay, OR
County
Coos County · 27,621 people
City population
27,621
Metro
Coos Bay, OR
Population (ZIP)
27,621
Household income
$61,574
Rent vs Own
32.7% rent · 67.3% own
Severe rent burden
799.0

Population outlook (Coos County) Hauer SSP2

Today (2025)
62,222 people
By 2030
61,120 · -1.8%
By 2040
58,478 · -6.0%
By 2050
56,819 · -8.7%
By 2075
54,915 · -11.7%
By 2100
51,403 · -17.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 10% Two or more races 8% Native American 2% Asian 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 5% Slovak 3% Lithuanian 3%
Foreign-born
5% · Canada, Vietnam
Languages at home
92% English-only · Spanish 6%

Political lean MEDSL · Coos

2024 margin
R (+19.9) · D 38.7% · R 58.5% · Other 2.8%
2008→2024 swing
-16.8pp toward R · 2008: -3.1pp · 2024: -19.9pp
All cycles
2024: R+19.9 2020: R+20.5 2016: R+24.3 2012: R+6.3 2008: R+3.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -315.58%
Current HPI
198.3249
Rent YoY
▲ 8.65%
Metro
Coos Bay, OR
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

+399.3% since first listed
15 events — show timeline
  • 2026-06-01 Listed $158,500 RMLS
  • 2009-09-16 Sold (MLS) $25,000 RMLS
  • 2009-09-09 Delisted RMLS
  • 2009-07-14 Listed $25,000 RMLS
  • 2000-01-17 Sold (Public Records) $9,733 Public Records
  • 1999-08-21 Sold (Public Records) $39,000 Public Records
  • 1999-06-04 Sold (Public Records) $16,000 Public Records
  • 1999-06-01 Sold (Public Records) $28,000 Public Records
  • 1998-10-15 Sold (Public Records) $17,500 Public Records
  • 1998-09-22 Sold (Public Records) $39,000 Public Records
  • 1998-06-17 Sold (Public Records) $33,000 Public Records
  • 1998-04-27 Sold (Public Records) $40,000 Public Records
  • 1998-03-12 Sold (Public Records) $8,000 Public Records
  • 1998-03-01 Sold (Public Records) $36,900 Public Records
  • 1997-12-03 Sold (Public Records) $31,742 Public Records

Property tax history

+3.9%/yr

Latest (2025): $550 · +1.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…