CashFlowRE
Sign in Sign up
300 SW 7th Ave #108
C+ Composite 62.16
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 +29.4/30.0
  • DSCR +10.0/10.0
  • 1% rule +7.3/10.0
  • Schools +5.0/10.0
  • Livability +4.5/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$138,900

300 SW 7th Ave #108 · Battle Ground, WA 98604
2 bd · 2.0 ba · 1,058 sqft · Manufactured public records · 8 Days on market
Built 2021 Est $96k · 44% over

🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Must see hard to find 2021 manufactured home in 55+ community. Move in ready and all the bells and whistles. Vaulted ceilings thoughout and most of the stainless steel appliances are upgraded from origional builder appliances. Includes Washer and Dryer. A/C was added for comfort all seasons. Or just relax on your covered front porch.Home is in excellent condition and still includes the builder warranty. Buyers need park approval.

Key facts

  • Covered front porch
  • Community amenities
  • Real wood cabinets

Tags

MODERN KITCHENSTAINLESS STEEL APPLIANCESREAL WOOD CABINETSCOVERED FRONT PORCHCOMMUNITY AMENITIESWELCOMING CLUBHOUSE

Property features AI

Finance

  • Other: Unit dimensions approximately 48' x 24'
  • Financial info: Land lease in place (monthly lot rent applies); Land lease expiration date provided
  • HOA & community: Park amenities include management and a party room; Park home requires buyer approval; Senior community

Exterior

  • Parking: Carport; Driveway
  • Utilities: Public water; Public sewer; Electric service; Cable internet available
  • Home design: Manufactured home in a park (Fleetwood "Weston" model); Single-story/main level living; Built in 2021; No notable view
  • Construction: Composition roof; Skirting foundation
  • Exterior features: Deck; Porch; Storm door(s); Yard; Level lot; Paved road access; Cement siding

Interior

  • Kitchen: Dishwasher; Free-standing range; Free-standing refrigerator; Microwave; Kitchen island; Plumbed for ice maker; Stainless steel appliances
  • Bedrooms: Primary bedroom on main level with ensuite and vaulted ceiling; Second bedroom on main level with vaulted ceiling and walk-in closet; Third bedroom on main level with vaulted ceiling
  • Flooring: Laminate flooring; Wall-to-wall carpet
  • Bathrooms: Two full bathrooms, both on the main level
  • Heating & cooling: Heat pump for heating; Heat pump for cooling
  • Interior features: High ceilings; Vaulted ceilings; Laminate flooring; Wall-to-wall carpet; Washer and dryer included; Laundry area; Double-pane windows with vinyl frames; One-level layout; Walk-in shower; Accessibility parking; Past accessibility modifications; Crawl space
  • Laundry & utility: Washer and dryer included; Laundry area on main level; Electric hot water (ENERGY STAR qualified equipment)

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 manufactured listed at $139k.

Deal economics

  • At list price, monthly cash flow is $494 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $139k).
  • Cap rate 10.6% vs local median 2.8% in Battle Ground — 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 90/100 on livability (#3 in WA, #93 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, employment A+; Watch: cost of living D-.
  • Battle Ground School District (suburban): math 48% / reading 60% proficiency, ranked #92 of 291 in WA (top 32%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Captain Strong (628 students, 38% FRL); Chief Umtuch Middle (553 students, 35% FRL); Open Doors Battle Ground (15 students, 33% FRL).
  • Market conditions: Rents rising fast (+4.0%/yr); 459 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals leasing fast (median 3d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 3,547 units permitted in Clark County in 2024 (1,361 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $960 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Clark County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 4.0% rent growth), your $39k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 6 sale attempts since 30y 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.
Recommended offer $138,900

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  3. 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.
  4. 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.
  5. 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
1.23%
Cap rate
10.56%
Cash-on-cash
15.23%
DSCR
1.68
GRM
6.8

CMA / ARV

ARV (on-the-fly)
$96,278
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
300 SW 7th Ave #302 0.00mi 2/2.0 1,057 (-0%) 5mo $66,000 $62 96
300 SW 7th Ave #707 0.00mi 2/2.0 1,056 (-0%) 10mo $95,700 $91 91
300 SW 7th Ave #810 0.00mi 2/2.0 960 (-9%) 1mo $138,900 $145 84
300 SW 7th Ave #127 0.00mi 3/2.0 (+1) 1,120 (+6%) 5mo $100,000 $89 81
300 SW 7th Ave #212 0.00mi 3/2.0 (+1) 1,080 (+2%) 20mo $100,000 $93 75
300 SW 7th Ave #112 0.00mi 2/2.0 932 (-12%) 9mo $138,000 $148 73
300 SW 7th Ave #301 0.00mi 2/2.0 945 (-11%) 13mo $169,900 $180 71
300 SW 7th Ave #801 0.00mi 2/2.0 933 (-12%) 12mo $45,000 $48 71
300 SW 7th Ave #108 0.00mi 3/2.0 (+1) 1,100 (+4%) 24mo $155,000 $141 69
300 SW 7th Ave #1011 0.00mi 2/2.0 924 (-13%) 13mo $80,000 $87 68
300 SW 7th Ave #1010 0.00mi 3/1.0 (+1) 924 (-13%) 14mo $45,000 $49 58
300 SW 7th Ave #812 0.12mi 3/2.0 (+1) 1,200 (+13%) 20mo $84,900 $71 51

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 · 4.0% rent growth · sell at horizon

5-year hold
IRR
6.9%
Equity multiple
1.27×
Total profit
$10,625
Equity at exit
$20,710
10-year hold
IRR
17.0%
Equity multiple
2.46×
Total profit
$56,815
Equity at exit
$12,010

Cash invested: $38,892 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
28 Tenant-Leaning
State Washington
28 Tenant-Leaning · D+8
County
— inherits STATE
City
— inherits STATE
Just-cause statewide (2021); Seattle layers rent control restrictions + relocation assistance; very tenant-friendly.

ZIP-level market 98604

Rents YoY
4.0%
Active inventory
459
Price-to-rent
6.8×

Monthly cashflow live

Estimated rent
$1,702 high interval (Pro) →
Mortgage (P&I)
$728
Tax from tax record
$64 /mo · $772/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$357
Net cashflow
$494

Break-even live

Break-even rent $1,077
Max offer price $138,900
Occupancy floor 66%

Sensitivity live

Price -10% $572 -5% $533 +0% $494 +5% $454 +10% $415
Rent -10% $359 -5% $426 +0% $494 +5% $561 +10% $628
Rate -1.0pp $564 -0.5pp $529 base $494 +0.5pp $458 +1.0pp $421

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
$34,725
Closing costs
$4,167
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
405 SW 1st St Unit M Battle Ground, WA 2.0 1.0 900 $1,195 $1.33 24d 1 0.17mi
218 SW 15th Ave Unit D-114 Battle Ground, WA 1.0 1.0 747 $1,350 $1.81 18d 1 0.46mi
101 NE 1st Ave Battle Ground, WA 1.0 1.0 782 $1,520 $1.94 2d 4 0.51mi
10 SE 13th St Unit 201 Battle Ground, WA 1.0 1.0 700 $1,395 $1.99 44d 1 0.56mi
518 NW 12th Ave Battle Ground, WA 1.0 1.0 738 $1,162 $1.57 2d 1 0.59mi
218 SE Clark Ave Apt 2 Battle Ground, WA 2.0 1.0 725 $1,395 $1.92 44d 1 0.66mi
415 SW 20th Ave Battle Ground, WA 1.0–2.0 1.0 888 $1,650 $1.86 2d 4 0.68mi
1511 SW 13th Ave Battle Ground, WA 1.0–3.0 1.0–2.0 882 $1,772 $2.01 2d 9 0.70mi
117 NE Clark Ave Battle Ground, WA 1.0–2.0 1.0 603 $1,548 $2.57 2d 4 0.74mi
808 SE 4th St Unit 02 Battle Ground, WA 3.0 1.5 1107 $1,750 $1.58 15d 1 0.76mi
808 SE 4th St Unit 02 Battle Ground, WA 3.0 1.5 1107 $1,750 $1.58 13d 1 0.76mi
1105 N Parkway Ave Battle Ground, WA 3.0 2.0 1384 $2,500 $1.81 3d 1 0.84mi
611 NW 20th Ave Battle Ground, WA 1.0–2.0 1.0 824 $1,607 $1.95 2d 3 0.84mi
821 SE 11th Pl Battle Ground, WA 2.0 2.5 1479 $2,050 $1.39 2d 1 0.93mi
1215 SE 5th St Battle Ground, WA 3.0 2.5 1496 $2,425 $1.62 44d 1 0.93mi
2301 SW 5th Pl Battle Ground, WA 3.0 2.5 1450 $2,595 $1.79 3d 1 0.97mi
318 Southwest Ave Battleground, WA 1.0 1.0 747 $1,350 $1.81 2d 1 1.06mi
917 SW 31st St Battle Ground, WA 1.0–2.0 1.0–2.0 913 $2,336 $2.56 2d 12 1.48mi

Listing history 6 events

  1. 2026-06-18
    days on market $138,900 Active 8 DOM
  2. 2026-06-17
    days on market $138,900 Active 7 DOM
  3. 2026-06-16
    days on market $138,900 Active 6 DOM
  4. 2026-06-15
    days on market $138,900 Active 5 DOM
  5. 2026-06-13
    remarks 699-char remark
  6. 2026-06-13
    listed $138,900 Active 3 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 WA · Resets to sale price

Current annual tax
$772 · $64/mo
Projected year-2 tax
$1,361 · $113/mo
Expected delta
+$589/yr (+$49/mo · 76.3%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$20,421
− Mortgage interest
−$7,781
− Property taxes
−$772
− Insurance
−$694
− Repairs & maintenance
−$1,634
− Management
−$1,634
− Depreciation
−$4,041
Taxable income
$3,865
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$928
After-tax cash flow
$4,997/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
Battle Ground School District
NCES district ID
5300380
Math proficiency
48% ▼ -1.00%
Reading proficiency
60% ▼ -1.00%
Median HH income
$69,646
Composite
49.81/100
National rank
#4201
State rank
#92 of 291 in WA

Livability — Battle Ground

Score
90/100
State rank
#3
US rank
#93

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Battle Ground, WA
County
Clark County · 513,189 people
City population
38,839
Metro
Portland-Vancouver-Hillsboro, OR-WA
Population (ZIP)
38,839
Household income
$112,448
Rent vs Own
17.6% rent · 82.4% own
Severe rent burden
485.0

Population outlook (Clark County) Hauer SSP2

Today (2025)
529,610 people
By 2030
563,242 · +6.4%
By 2040
625,905 · +18.2%
By 2050
681,558 · +28.7%
By 2075
805,967 · +52.2%
By 2100
877,450 · +65.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 7% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 4% Portuguese 4% Subsaharan African 4%
Foreign-born
7% · Canada
Languages at home
90% English-only · Russian/Polish/Slavic 6% Spanish 3%

Political lean MEDSL · Clark

2024 margin
Lean D (+7.0) · D 52.1% · R 45.1% · Other 2.8%
2008→2024 swing
+0.9pp no change · 2008: 6.1pp · 2024: 7.0pp
All cycles
2024: D+7.0 2020: D+5.1 2016: D+0.1 2012: D+0.1 2008: D+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -296.15%
Current HPI
298.5364
Rent YoY
▲ 4.00%
Metro
Portland-Vancouver-Hillsboro, OR-WA
State GDP YoY
▲ 4.65%
F500 in state
22

Industry mix (Fortune 500 HQ in WA)

Industry F500 HQs Revenue

Price history

+1289.0% since first listed
15 events — show timeline
  • 2026-06-10 Listed $138,900 RMLS
  • 2024-07-01 Sold (MLS) $155,000 RMLS
  • 2024-06-13 Pending RMLS
  • 2024-06-09 Price Changed $155,000 RMLS
  • 2023-09-28 Listed $160,000 RMLS
  • 2006-06-23 Sold (MLS) $12,900 RMLS
  • 2006-06-21 Sold (MLS) $12,900 NWMLS as Distributed by MLS Grid
  • 2006-06-15 Delisted RMLS
  • 2006-05-16 Listed $13,750 NWMLS as Distributed by MLS Grid
  • 2006-05-10 Listed $13,750 RMLS
  • 2004-12-09 Sold (MLS) $11,000 RMLS
  • 2004-11-30 Delisted RMLS
  • 2004-11-02 Listed $12,000 RMLS
  • 1996-09-27 Sold (MLS) $10,000 RMLS
  • 1996-08-19 Listed $10,000 RMLS

Property tax history

+171.6%/yr

Latest (2026): $772 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…