CashFlowRE
Sign in Sign up
8300 NE Quatama St #81
B- Composite 68.68
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 +6.1/15.0
  • Livability +4.4/5.0
  • Schools +3.7/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • Appreciation +0.0/10.0

$148,000

8300 NE Quatama St #81 · Hillsboro, OR 97006
3 bd · 2.0 ba · 1,296 sqft · Manufactured public records · 51 Days on market
Built 1994 $114/sqft · 5% below area Est $143k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

All-ages Manufactured Home Park. Lot rent $970/month - Motivated Seller - Come in- Fall in love, and make an offer! Bright, open, and backs up to green space. This inviting doublewide manufactured home is well-maintained. Split floor plan with two bedrooms and a bathroom at one end and the primary bedroom with attached bathroom at the other end of the home. WIFI smart kitchen appliances- refrigerator, free standing range, and washer & dryer are only 5 yrs old. Water heater 2 yrs. old. 2025 heat pump/ cooling system. Large back yard and raised garden area. This home is PRICED TO SELL QUICKLY!

Key facts

  • Raised garden area
  • 2 garage spots
  • Built 1994

Tags

BACKS UP TO GREEN SPACEWIFI SMART KITCHEN APPLIANCESRAISED GARDEN AREA

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 3-bed/2.0-bath manufactured listed at $148k.

Deal economics

  • At list price, monthly cash flow is $882 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $148k).
  • Recommended offer: $144k (3.0% below list) — sets the bar for market timing.
  • Cap rate 13.4% vs local median 2.9% in Hillsboro — 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 87/100 on livability (#13 in OR, #282 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, employment A+; Watch: crime D+, cost of living F.
  • Hillsboro SD 1J (urban): math 35% / reading 46% proficiency, ranked #13 of 58 in OR (top 22%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-1.6%/yr); 245 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,224 units permitted in Washington County in 2024 (242 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.
  • Washington County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $41k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 51 days — a 3% lower offer ($144k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 6y 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.
  • Current owner paid $83k; list at $148k implies a 78% gain — meaningful room to come down on a strong offer.
Recommended offer $143,560 (3.0% below list)

Questions for the listing agent

  1. It's been on market 51 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.53%
Cap rate
13.44%
Cash-on-cash
25.53%
DSCR
2.14
GRM
5.4

CMA / ARV

ARV (median comp)
$143,419
List price
$148,000
Delta
3.19%
Verdict
FAIR
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
8300 NE Quatama St #171 0.14mi 3/2.0 1,296 (0%) 14mo $185,500 $143 82
8300 NE Quatama St #102 0.14mi 3/2.0 1,236 (-5%) 10mo $140,000 $113 78
8300 NE Quatama St #48 0.11mi 3/2.0 1,232 (-5%) 14mo $169,000 $137 75
8300 NE Quatama St #76 0.00mi 2/2.0 (-1) 1,114 (-14%) 1mo $107,000 $96 70
100 SW 195th Ave #104 0.55mi 3/2.0 1,296 (0%) 12mo $130,000 $100 64
100 SW 195th Ave #71 0.67mi 2/2.0 (-1) 1,248 (-4%) 8mo $126,000 $101 51
100 SW 195th Ave #4 0.55mi 2/2.0 (-1) 1,440 (+11%) 0mo $139,000 $97 51
100 SW 195th Ave #199 0.67mi 2/2.0 (-1) 1,248 (-4%) 11mo $107,000 $86 48
100 SW 195th Ave #9 0.55mi 3/2.0 1,440 (+11%) 10mo $145,000 $101 48
100 SW 195th Ave #45 0.67mi 2/2.0 (-1) 1,248 (-4%) 14mo $148,000 $119 46
100 SW 195th Ave #90 0.67mi 3/2.0 1,488 (+15%) 1mo $46,000 $31 44
100 SW 195th Ave #177 0.55mi 3/2.0 1,450 (+12%) 14mo $133,000 $92 43

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
15.9%
Equity multiple
1.62×
Total profit
$25,486
Equity at exit
$22,067
10-year hold
IRR
22.3%
Equity multiple
2.66×
Total profit
$68,643
Equity at exit
$12,796

Cash invested: $41,440 (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 97006

Rents YoY
-1.6%
Active inventory
245
Price-to-rent
5.4×

Monthly cashflow live

Estimated rent
$2,272 high interval (Pro) →
Mortgage (P&I)
$776
Tax from tax record
$75 /mo · $900/yr
Insurance
$62
HOA
$0
Vacancy / Maint / Mgmt
$477
Net cashflow
$882

Break-even live

Break-even rent $1,155
Max offer price $148,000
Occupancy floor 56%

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
$37,000
Closing costs
$4,440
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
331 NE 79th Ave Unit 337/204 Hillsboro, OR 2.0 2.0 1056 $1,799 $1.70 3d 1 0.15mi
399 NE 79th Ave Beaverton, OR 2.0 2.0 1000 $1,799 $1.80 7d 1 0.16mi
421 NE 80th Ave Hillsboro, OR 1.0–2.0 1.0–2.0 842 $1,899 $2.25 1d 19 0.17mi
472 NE Patricia Ann Pl Beaverton, OR 2.0 2.5 1422 $2,350 $1.65 20d 1 0.19mi
283 NW 208th Ave Beaverton, OR 3.0 2.5 1776 $2,300 $1.30 43d 1 0.20mi
177 NW 208th Ave Beaverton, OR 4.0 2.5 1824 $2,700 $1.48 24d 1 0.21mi
20789 NW Painted Mountain Dr Beaverton, OR 3.0 2.5 1753 $2,375 $1.35 43d 1 0.24mi
8712 NE Delamere Way Beaverton, OR 3.0 2.5 1556 $2,400 $1.54 10d 1 0.32mi
7894 NE Miriam Way Beaverton, OR 2.0 2.5 1715 $2,495 $1.45 24d 1 0.32mi
8041 NE Miriam Way Beaverton, OR 2.0 2.5 1715 $2,300 $1.34 24d 1 0.32mi
965 NE Wheelock Pl Beaverton, OR 2.0 2.5 1227 $2,395 $1.95 43d 1 0.32mi
123 NE 75th Ave Hillsboro, OR 3.0 3.0 1781 $2,295 $1.29 24d 1 0.34mi
8113 NE Rockne Way Beaverton, OR 3.0 2.5 1719 $2,550 $1.48 43d 1 0.34mi
131 NE 79th Ave Beaverton, OR 2.0 3.0 1488 $2,300 $1.55 43d 1 0.35mi
8650 NE Trailwalk Dr Hillsboro, OR 1.0–3.0 1.0–2.0 963 $2,090 $2.17 1d 29 0.36mi
303 NE Natalie St Hillsboro, OR 3.0 2.5 1632 $2,400 $1.47 43d 1 0.37mi
248 NW Prescott Pl Beaverton, OR 3.0 3.0 1238 $2,149 $1.74 24d 1 0.37mi
279 NE Natalie St Hillsboro, OR 3.0 3.0 1632 $2,490 $1.53 24d 1 0.37mi
630 NE Garswood Ln Beaverton, OR 2.0 2.5 1249 $1,999 $1.60 21d 1 0.39mi
610 NE Garswood Ln Beaverton, OR 3.0 2.5 1528 $2,349 $1.54 43d 1 0.39mi
43 SW 206th Ave Beaverton, OR 3.0 2.5 1240 $2,350 $1.90 4d 1 0.39mi
20642 SW Bingo Ln Beaverton, OR 3.0 2.5 1364 $2,325 $1.70 43d 1 0.39mi
57 SW 206th Ave Beaverton, OR 3.0 3.0 1200 $2,450 $2.04 14d 1 0.40mi
1107 NE Station Ct Beaverton, OR 3.0 2.5 1400 $2,200 $1.57 43d 1 0.42mi
7414 NE Shaleen St Hillsboro, OR 3.0 2.5 1419 $2,400 $1.69 10d 1 0.42mi
380 NW Gina Way Beaverton, OR 1.0–3.0 1.0–2.0 927 $2,195 $2.37 3d 17 0.44mi
20674 SW Nantucket Ln Beaverton, OR 3.0 2.5 1184 $2,299 $1.94 16d 1 0.51mi
8646 NE Trafalgar Ln Beaverton, OR 3.0 2.0 1200 $2,145 $1.79 43d 1 0.51mi
577 SW 207th Ave Beaverton, OR 3.0 2.5 1196 $2,389 $2.00 3d 1 0.51mi
8641 NE Trafalgar Ln Beaverton, OR 3.0 2.0 1156 $1,945 $1.68 43d 1 0.53mi
1101 NE 89th Ave Hillsboro, OR 1.0–3.0 1.0–2.0 1020 $2,581 $2.53 2d 19 0.56mi
1090 NE 91st Ave Hillsboro, OR 1.0–2.0 1.0–2.0 823 $2,270 $2.76 3d 16 0.62mi
456 SW 203rd Ter Beaverton, OR 4.0 2.5 1727 $2,925 $1.69 43d 1 0.62mi
7261 NE Stoneybrook St Hillsboro, OR 2.0 2.5 1213 $2,200 $1.81 24d 1 0.63mi
762 SW 206th Pl Beaverton, OR 2.0 1.5 1018 $1,690 $1.66 43d 1 0.64mi
770 NE 72nd Ave Hillsboro, OR 3.0 2.5 1647 $2,350 $1.43 20d 1 0.68mi
410 SW Basilone Ter Beaverton, OR 4.0 2.5 1642 $2,675 $1.63 20d 1 0.69mi
410 SW Basilone Ter Beaverton, OR 4.0 2.5 1642 $2,675 $1.63 16d 1 0.69mi
7399 NE Stonewater St Hillsboro, OR 2.0 2.0 1118 $2,245 $2.01 24d 1 0.69mi
720 SE Oak Glen Way Hillsboro, OR 1.0–3.0 1.0–2.0 855 $2,045 $2.39 4d 7 0.71mi

Listing history 16 events

  1. 2026-06-09
    statusdays on market $148,000 Pending 51 DOM
  2. 2026-06-08
    days on market $148,000 Active 50 DOM
  3. 2026-06-07
    days on market $148,000 Active 49 DOM
  4. 2026-06-05
    days on market $148,000 Active 46 DOM
  5. 2026-06-03
    days on market $148,000 Active 45 DOM
  6. 2026-06-02
    days on market $148,000 Active 44 DOM
  7. 2026-06-01
    days on market $148,000 Active 43 DOM
  8. 2026-05-31
    days on market $148,000 Active 42 DOM
  9. 2026-04-19
    listed $148,000 Active 602-char remark
    Show marketing remark (602 chars)

    All-ages Manufactured Home Park. Lot rent $970/month - Motivated Seller - Come in- Fall in love, and make an offer! Bright, open, and backs up to green space. This inviting doublewide manufactured home is well-maintained. Split floor plan with two bedrooms and a bathroom at one end and the primary bedroom with attached bathroom at the other end of the home. WIFI smart kitchen appliances- refrigerator, free standing range, and washer & dryer are only 5 yrs old. Water heater 2 yrs. old. 2025 heat pump/ cooling system. Large back yard and raised garden area. This home is PRICED TO SELL QUICKLY!

  10. 2020-07-23
    soldstatus $83,000 Sold 249-char remark
    Show marketing remark (249 chars)

    Move in ready manufactured home in desired location near shopping and public transit (.3 miles to Quatama/NW 205th Ave station). 3 bedroom 2 full baths, walk-in master closet, storage shed and much more! Financing available. Space rent is $685/month

  11. 2020-06-14
    status Pending 249-char remark
    Show marketing remark (249 chars)

    Move in ready manufactured home in desired location near shopping and public transit (.3 miles to Quatama/NW 205th Ave station). 3 bedroom 2 full baths, walk-in master closet, storage shed and much more! Financing available. Space rent is $685/month

  12. 2020-04-29
    price $87,000 249-char remark
    Show marketing remark (249 chars)

    Move in ready manufactured home in desired location near shopping and public transit (.3 miles to Quatama/NW 205th Ave station). 3 bedroom 2 full baths, walk-in master closet, storage shed and much more! Financing available. Space rent is $685/month

  13. 2020-03-26
    price $90,000 249-char remark
    Show marketing remark (249 chars)

    Move in ready manufactured home in desired location near shopping and public transit (.3 miles to Quatama/NW 205th Ave station). 3 bedroom 2 full baths, walk-in master closet, storage shed and much more! Financing available. Space rent is $685/month

  14. 2020-03-26
    price $91,000 249-char remark
    Show marketing remark (249 chars)

    Move in ready manufactured home in desired location near shopping and public transit (.3 miles to Quatama/NW 205th Ave station). 3 bedroom 2 full baths, walk-in master closet, storage shed and much more! Financing available. Space rent is $685/month

  15. 2020-03-06
    listed $94,000 Active 249-char remark
    Show marketing remark (249 chars)

    Move in ready manufactured home in desired location near shopping and public transit (.3 miles to Quatama/NW 205th Ave station). 3 bedroom 2 full baths, walk-in master closet, storage shed and much more! Financing available. Space rent is $685/month

  16. 1997-10-20
    soldstatus $46,900

ⓘ 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
$900 · $75/mo
Projected year-2 tax
$1,436 · $120/mo
Expected delta
+$536/yr (+$45/mo · 59.5%)

ⓘ 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 · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 11 unhealthy d/yr today · 11 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
$27,259
− Mortgage interest
−$8,290
− Property taxes
−$900
− Insurance
−$740
− Repairs & maintenance
−$2,181
− Management
−$2,181
− Depreciation
−$4,305
Taxable income
$8,662
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,079
After-tax cash flow
$8,502/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
Hillsboro SD 1J
NCES district ID
4100023
Math proficiency
35% ▼ -4.00%
Reading proficiency
46% ▼ -7.00%
Median HH income
$68,587
Composite
36.64/100
National rank
#4617
State rank
#13 of 58 in OR

Livability — Hillsboro

Score
87/100
State rank
#13
US rank
#282

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Washington County · 583,254 people
City population
102,767
Metro
Portland-Vancouver-Hillsboro, OR-WA
Population (ZIP)
46,463
Household income
$104,790
Rent vs Own
56.1% rent · 43.9% own
Severe rent burden
2200.0

Population outlook (Washington County) Hauer SSP2

Today (2025)
674,042 people
By 2030
721,804 · +7.1%
By 2040
812,732 · +20.6%
By 2050
895,143 · +32.8%
By 2075
1,058,806 · +57.1%
By 2100
1,131,692 · +67.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
White 52% Asian 21% Hispanic / Latino 16% Two or more races 12% Black 3%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Italian 4% Portuguese 3% Lithuanian 3%
Foreign-born
22% · Canada, China, Vietnam
Languages at home
71% English-only · Spanish 8% Other Asian/Pacific 6% Other Indo-European 5%

Political lean MEDSL · Washington

2024 margin
Solid D (+34.0) · D 65.3% · R 31.3% · Other 3.4%
2008→2024 swing
+11.8pp toward D · 2008: 22.1pp · 2024: 34.0pp
All cycles
2024: D+34.0 2020: D+34.6 2016: D+26.7 2012: D+17.5 2008: D+22.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -344.27%
Current HPI
304.041
Rent YoY
▼ -1.58%
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

+215.6% since first listed
8 events — show timeline
  • 2026-04-19 Listed $148,000 RMLS
  • 2020-07-23 Sold (MLS) $83,000 RMLS
  • 2020-06-14 Pending RMLS
  • 2020-04-29 Price Changed $87,000 RMLS
  • 2020-03-26 Price Changed $90,000 RMLS
  • 2020-03-26 Price Changed $91,000 RMLS
  • 2020-03-06 Listed $94,000 RMLS
  • 1997-10-20 Sold (Public Records) $46,900 Public Records

Property tax history

+4.5%/yr

Latest (2025): $900 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…