CashFlowRE
Sign in Sign up
4541-4551 Chippewa Ct SE 6-Plex
B- Composite 67.88
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • ARV discount +4.6/15.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$485,000

4541-4551 Chippewa Ct SE · Four Corners, OR 97317
36 bd · 12.0 ba · 2,130 sqft · MultiFamily · 107 Days on market
Built 1975 7,841 sqft lot $228/sqft · 6% above area Est $456k · 6% over

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

Multi-family units

County records classify this as Multi-Family (5+ Unit). Listing-text estimate: 6 units. confirmed

5+ unit building — per-unit beds/baths from public records are typically unavailable; the breakdown below (if shown) is an estimate from the listing text.

Listing remarks MLS

Well-kept duplex in SE Salem—ideal for owner-occupants or investors! Each unit features a rare 3 bed, 1 bath, 1,065 SF floor plan, 1 car garage & washer/dryer hookups. Recent updates include a newer roof, exterior paint, and fencing. One unit renovated in 2025 with LVP flooring, carpet, countertops, appliances, plus updated plumbing and electrical fixtures. 2nd unit has stable long-term tenants. Owner currently pays water/sewer/garbage. Sold individually or package with the Duplex next door, see MLS #838192

Key facts

  • Exterior paint
  • Rare floor plan
  • Newer roof

Tags

RARE FLOOR PLANNEWER ROOFEXTERIOR PAINTUPDATED PLUMBINGUPDATED ELECTRICAL FIXTURESFULLY RENOVATED UNIT

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 6 × 3-bed/1.0-bath units multifamily listed at $485k.

Deal economics

  • At list price, monthly cash flow is $4k ($47k/yr) — positive. Per door: $659/mo.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($9k rent vs $485k).
  • Recommended offer: $441k (9.0% below list) — sets the bar for market timing.
  • Cap rate 16.1% vs local median 3.9% in Four Corners — 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 78/100 on livability (#66 in OR, #2,680 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, amenities B+; Watch: schools D-, crime 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.
  • Market conditions: Rents rising (+2.6%/yr); 133 active listings in the ZIP; solid renter incomes; 1,591 units permitted in Marion County in 2024 (716 in 5+ unit buildings).
  • At $9,251/mo this rent would consume 132% of the median local household income ($84k/yr) (locally 395% 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 $3k of loan paydown is wiped out by about $15k 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 + 2.6% rent growth), your $136k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 107 days — a 9% lower offer ($441k) is reasonable based on typical stale-listing flexibility.
Recommended offer $441,350 (9.0% below list)

Questions for the listing agent

  1. It's been on market 107 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1975 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  6. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  7. 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?
  8. Crime grade is D 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?
  9. 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.
  10. 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.
  11. 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
1.91%
Cap rate
16.08%
Cash-on-cash
34.96%
DSCR
2.56
GRM
4.4

CMA / ARV

ARV (median comp)
$455,712
List price
$485,000
Delta
6.43%
Verdict
FAIR
Comps
20 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.62% rent growth · sell at horizon

5-year hold
IRR
30.1%
Equity multiple
2.25×
Total profit
$170,021
Equity at exit
$72,315
10-year hold
IRR
37.1%
Equity multiple
4.38×
Total profit
$458,753
Equity at exit
$41,934

Cash invested: $135,800 (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 97317

Rents YoY
2.6%
Active inventory
133
Price-to-rent
26.2×

Monthly cashflow live

Estimated rent
$9,251 medium interval (Pro) →
Mortgage (P&I)
$2,543
Tax est. 1.5%
$606 /mo · $7,275/yr
Insurance
$202
HOA
$0
Vacancy / Maint / Mgmt
$1,943
Net cashflow
$3,957

Break-even live

Break-even rent $4,243
Max offer price $485,000
Occupancy floor 52%

Sensitivity live

Price -10% $4,292 -5% $4,124 +0% $3,957 +5% $3,789 +10% $3,621
Rent -10% $3,226 -5% $3,591 +0% $3,957 +5% $4,322 +10% $4,687
Rate -1.0pp $4,201 -0.5pp $4,080 base $3,957 +0.5pp $3,831 +1.0pp $3,703

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

UnitsBedsBathsEst. rent
Total (6 units) $9,251

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
$121,250
Closing costs
$14,550
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.

Listing history 15 events

  1. 2026-06-18
    days on market $485,000 Active 107 DOM
  2. 2026-06-17
    days on market $485,000 Active 106 DOM
  3. 2026-06-16
    days on market $485,000 Active 105 DOM
  4. 2026-06-15
    days on market $485,000 Active 104 DOM
  5. 2026-06-14
    days on market $485,000 Active 102 DOM
  6. 2026-06-10
    days on market $485,000 Active 99 DOM
  7. 2026-06-09
    days on market $485,000 Active 98 DOM
  8. 2026-06-08
    days on market $485,000 Active 97 DOM
  9. 2026-06-07
    days on market $485,000 Active 96 DOM
  10. 2026-06-03
    days on market $485,000 Active 92 DOM
  11. 2026-06-02
    days on market $485,000 Active 91 DOM
  12. 2026-06-01
    days on market $485,000 Active 90 DOM
  13. 2026-05-31
    days on market $485,000 Active 89 DOM
  14. 2026-05-30
    days on market $485,000 Active 88 DOM
  15. 2026-03-03
    listed $485,000 Active 522-char remark
    Show marketing remark (522 chars)

    Well-kept duplex in SE Salem—ideal for owner-occupants or investors! Each unit features a rare 3 bed, 1 bath, 1,065 SF floor plan, 1 car garage & washer/dryer hookups. Recent updates include a newer roof, exterior paint, and fencing. One unit renovated in 2025 with LVP flooring, carpet, countertops, appliances, plus updated plumbing and electrical fixtures. 2nd unit has stable long-term tenants. Owner currently pays water/sewer/garbage. Sold individually or package with the Duplex next door, see MLS #838192

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥91°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 12 unhealthy d/yr today · 13 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
$111,012
− Mortgage interest
−$27,168
− Property taxes
−$7,275
− Insurance
−$2,425
− Repairs & maintenance
−$8,881
− Management
−$8,881
− Depreciation
−$14,109
Taxable income
$42,273
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$10,146
After-tax cash flow
$37,333/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 — Four Corners

Score
78/100
State rank
#66
US rank
#2680

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Four Corners, OR
County
Marion County · 258,219 people
Metro
Salem, OR
Population (ZIP)
25,966
Household income
$84,393
Rent vs Own
29.2% rent · 70.8% own
Severe rent burden
395.0

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
Majority White (61%)
Race & ethnicity
White 61% Hispanic / Latino 28% Two or more races 17% Asian 2% Pacific Islander 2%
Hispanic origin (detail)
Mexican 26%
Common ancestry
Portuguese 4% Italian 2% Lithuanian 2%
Foreign-born
11% · Canada, Vietnam
Languages at home
74% English-only · Spanish 22% Russian/Polish/Slavic 2% German/W. Germanic 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
▼ -471.73%
Current HPI
307.3264
Rent YoY
▲ 2.62%
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

1 event — show timeline
  • 2026-03-03 Listed $485,000 WVMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…