205 S 54th St #20 · Springfield, OR 97478

$59,000

2 bd · 1.0 ba · 960 sqft · Manufactured public records · 35 Days on market

Built 1970 $61/sqft · 56% above area Est $40k · 49% over

---

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
• Livability +4.2/5.0
• Rent growth +3.3/5.0
• Condition / age +2.5/5.0
• Schools +2.4/10.0
• ARV discount +0.0/15.0
• Appreciation +0.0/10.0

Listing remarks

Beautifully remodeled doublewide in Chalet Village 55+ Community! This move-in ready 2 bed, 1 bath home offers 1008 sq ft of updated living space in a peaceful setting with no neighbors behind. Enjoy relaxing views of the grassy field and trees right from your backyard. Recent updates include a brand-new roof, new interior and exterior paint, and LVP flooring throughout. Both bedrooms feature walk-in closets, and all appliances are included. Home also has washer/dryer hookups, a carport with storage shed, and a very large partially fenced yard with plenty of room to garden, entertain, or simply enjoy the quiet surroundings. Chalet Village is a welcoming 55+ community offering great ameniti

Key facts

• New exterior paint
• Remodeled doublewide
• Brand-new roof

Tags

• REMODELED DOUBLEWIDE
• UPDATED LIVING SPACE
• BRAND-NEW ROOF
• NEW INTERIOR PAINT
• NEW EXTERIOR PAINT
• LVP FLOORING

Property features AI

Finance

• Other: Unit dimensions approximately 40 ft by 24 ft; Lot described as level
• Financial info: Monthly lot rent
• HOA & community: 55+ senior community (Chalet Village); Community amenities include pool, sauna, clubhouse with kitchen and dining hall, TV lounge, pool tables, meeting/party rooms, laundry, management, and recreation facilities

Exterior

• Parking: Carport (1 space); Driveway parking
• Security: No security features listed
• Utilities: Electric water heater (tank); Electric fuel; Public water; Public sewer
• Home design: Manufactured home in a park; Residential property; Updated/remodeled condition; One story; Park/greenbelt, territorial and trees/woods views; Entry level: main
• Construction: Built in 1970; Tar/gravel roof; Pillar/post/pier foundation; Manufacturer: HILLCREST
• Exterior features: Covered patio; Fenced yard; In-ground pool; Sauna; Tool shed; Yard; Aluminum exterior

Interior

• Kitchen: Dishwasher; Free-standing range; Range hood; Free-standing refrigerator
• Bedrooms: Primary bedroom on main level; Second bedroom on main level
• Flooring: Luxury vinyl plank
• Bathrooms: One full bathroom (main level)
• Heating & cooling: Forced-air heating; No central air
• Interior features: Luxury vinyl plank flooring; Double-pane windows with vinyl frames; One-level accessibility

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath manufactured listed at $59k.

Deal economics

• At list price, monthly cash flow is $793 ($10k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $59k).
• Recommended offer: $57k (3.0% below list) — sets the bar for market timing.
• Cap rate 22.4% vs local median 3.0% in Springfield — 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 83/100 on livability (#40 in OR, #934 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: crime D+, employment D+.
• Springfield SD 19 (suburban): math 19% / reading 38% proficiency, ranked #48 of 58 in OR (top 83%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
• Zoned schools: Mt Vernon Elementary School (math 5% / reading 34%, grade F, #366 of 412 statewide, top 91%, 412 students, 63% FRL); Agnes Stewart Middle School (math 16% / reading 36%, grade F, #101 of 128 statewide, top 80%, 513 students, 63% FRL); Thurston High School (math 22% / reading 52%, grade F, #85 of 143 statewide, top 61%, 1,277 students, 65% FRL).
• Market conditions: Rents rising (+3.4%/yr); 263 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 47% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 1,808 units permitted in Lane County in 2024 (972 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $408 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
• Lane County population projected at +15% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (-3.0% appreciation + 3.4% rent growth), your $17k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

• It's been on market 35 days — a 3% lower offer ($57k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.

Recommended offer $57,230 (3.0% below list)

Questions for the listing agent

1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
2. Built in 1970 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. 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?
5. 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?
6. 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.
7. 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.
8. 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: 2.58% ✓
• Cap rate: 22.41%
• Cash-on-cash: 57.57%
• DSCR: 3.56
• GRM: 3.2

CMA / ARV

• ARV (median comp): $39,670
• List price: $59,000
• Delta: 48.73%
• Verdict: OVERPRICED
• Comps: 20 within 1.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
205 S 54th St #64	0.00mi	2/2.0	924 (-4%)	8mo	$30,000	$32	83
5660 Daisy St #44	0.19mi	2/1.0	960 (0%)	10mo	$258,000	$269	83
205 S 54th St #115	0.00mi	2/2.0	924 (-4%)	9mo	$39,000	$42	82
5335 Daisy St #131	0.28mi	2/1.0	924 (-4%)	3mo	$40,000	$43	78
5335 Main St #233	0.16mi	2/1.0	938 (-2%)	17mo	$19,900	$21	75
5335 Main St #229	0.16mi	2/1.0	896 (-7%)	8mo	$27,650	$31	75
205 S 54th St #35	0.00mi	2/2.0	880 (-8%)	14mo	$35,500	$40	70
524 S 53rd St	0.29mi	2/2.0	960 (0%)	16mo	$190,000	$198	69
621 S 57th Pl	0.32mi	3/2.0 (+1)	936 (-2%)	7mo	$250,000	$267	66
5179 Daisy St	0.35mi	2/2.0	924 (-4%)	9mo	$250,000	$271	66
658 S 57 Th st Space 67	0.19mi	2/1.0	830 (-14%)	18mo	$44,000	$53	54
5335 Daisy St #55	0.28mi	3/2.0 (+1)	1,100 (+15%)	10mo	$114,000	$104	45

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 · 3.38% rent growth · sell at horizon

5-year hold

• IRR: 56.5%
• Equity multiple: 3.51×
• Total profit: $41,522
• Equity at exit: $8,797

10-year hold

• IRR: 61.6%
• Equity multiple: 7.27×
• Total profit: $103,659
• Equity at exit: $5,101

Cash invested: $16,520 (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.

Methodology + full state rankings →

ZIP-level market 97478

• Rents YoY: 3.4%
• Active inventory: 263
• Price-to-rent: 3.2×

Monthly cashflow live

• Estimated rent: $1,519 high
• Mortgage (P&I): −$309
• Tax est. 1.5%: −$74 /mo · $885/yr
• Insurance: −$25
• HOA: −$0
• Vacancy / Maint / Mgmt: −$319
• Net cashflow: $793

Break-even live

Break-even rent $516

Max offer price $59,000

Occupancy floor 43%

Sensitivity live

Price	-10% $833	-5% $813	+0% $793	+5% $772	+10% $752
Rent	-10% $673	-5% $733	+0% $793	+5% $853	+10% $913
Rate	-1.0pp $822	-0.5pp $808	base $793	+0.5pp $777	+1.0pp $762

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: $14,750
• Closing costs: $1,770
• Reserves months: —
• Total cash needed: —

Rent comps 15 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
176 S 53rd St Unit 04 Springfield, OR	2.0	1.5	971	$1,250	$1.29	44d	1	0.22mi
5312 Main St Unit 14 Springfield, OR	2.0	1.0	780	$1,199	$1.54	44d	1	0.26mi
5312 Main St Unit 13 Springfield, OR	2.0	1.0	780	$1,299	$1.67	44d	1	0.26mi
421 S 58th St Unit 00136 Springfield, OR	2.0	1.0	1100	$1,600	$1.45	14d	1	0.38mi
5817 Aster St Apt 3 Springfield, OR	2.0	1.5	1000	$1,295	$1.29	14d	1	0.42mi
4830 Elderberry Loop Springfield, OR	2.0	1.0	950	$1,595	$1.68	44d	1	0.66mi
4885 Aster St Springfield, OR	2.0	1.5	1000	$1,734	$1.73	14d	18	0.75mi
4800 B St Springfield, OR	2.0	2.0	968	$1,662	$1.72	14d	1	0.80mi
5040 E St #12 Springfield, OR	3.0	1.0	912	$1,895	$2.08	44d	1	0.81mi
5040 E St #1 Springfield, OR	3.0	1.0	1000	$1,895	$1.90	14d	1	0.81mi
5040 E St #21 Springfield, OR	3.0	1.0	1000	$1,795	$1.79	14d	1	0.81mi
1075 56th Pl Springfield, OR	3.0	1.0	904	$1,795	$1.99	44d	1	0.86mi
274 S 47th St Unit B Springfield, OR	2.0	1.0	940	$1,150	$1.22	21d	1	0.94mi
5580 High Banks Rd Springfield, OR	2.0	1.0	800	$1,590	$1.99	44d	1	0.96mi
4625 Main St Unit 8 Springfield, OR	2.0	1.0	650	$1,250	$1.92	14d	1	1.03mi

Listing history 15 events

1. 2026-06-18
   days on market $59,000 Active 35 DOM
2. 2026-06-17
   days on market $59,000 Active 34 DOM
3. 2026-06-16
   days on market $59,000 Active 33 DOM
4. 2026-06-15
   days on market $59,000 Active 32 DOM
5. 2026-06-14
   days on market $59,000 Active 30 DOM
6. 2026-06-10
   days on market $59,000 Active 27 DOM
7. 2026-06-09
   days on market $59,000 Active 26 DOM
8. 2026-06-08
   days on market $59,000 Active 25 DOM
9. 2026-06-07
   days on market $59,000 Active 24 DOM
10. 2026-06-03
    days on market $59,000 Active 20 DOM
11. 2026-06-02
    days on market $59,000 Active 19 DOM
12. 2026-06-01
    days on market $59,000 Active 18 DOM
13. 2026-05-31
    days on market $59,000 Active 17 DOM
14. 2026-05-30
    days on market $59,000 Active 16 DOM
15. 2026-05-14
    listed $59,000 Active 1029-char remark

ⓘ 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 5/10 Major
• 🌡 Heat 4/10 Moderate 7 d/yr ≥91°F today · 15 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 10/10 Extreme 13 unhealthy d/yr today · 15 by 30 yrs out

Taxation est. · year 1

• Rental income: $18,232
• − Mortgage interest: −$3,305
• − Property taxes: −$885
• − Insurance: −$295
• − Repairs & maintenance: −$1,459
• − Management: −$1,459
• − Depreciation: −$1,716
• Taxable income: $9,114
• Est. tax owed @ 24.0%: −$2,187
• After-tax cash flow: $7,323/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: Springfield SD 19
• NCES district ID: 4111670
• Math proficiency: 19% ▼ -13.00%
• Reading proficiency: 38% ▼ -10.00%
• Median HH income: $42,236
• Composite: 24.14/100
• National rank: #7746
• State rank: #48 of 58 in OR

Livability — Springfield

• Score: 83/100
• State rank: #40
• US rank: #934

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Springfield, OR
• County: Lane County · 310,476 people
• City population: 76,907
• Metro: Eugene-Springfield, OR
• Population (ZIP): 39,373
• Household income: $80,086
• Rent vs Own: 31.0% rent · 69.0% own
• Severe rent burden: 904.0

Population outlook (Lane County) Hauer SSP2

• Today (2025): 391,933 people
• By 2030: 405,860 · +3.6%
• By 2040: 429,386 · +9.6%
• By 2050: 452,016 · +15.3%
• By 2075: 508,825 · +29.8%
• By 2100: 531,208 · +35.5%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (79%)
• Race & ethnicity: White 79% Hispanic / Latino 12% Two or more races 9% Native American 1% Asian 1%
• Hispanic origin (detail): Mexican 9%
• Common ancestry: Slovak 4% Lithuanian 3% Portuguese 3%
• Foreign-born: 4% · Canada
• Languages at home: 94% English-only · Spanish 5% Tagalog/Filipino 1%

Political lean MEDSL · Lane

• 2024 margin: Strong D (+23.1) · D 60.0% · R 36.9% · Other 3.1%
• 2008→2024 swing: -4.3pp toward R · 2008: 27.4pp · 2024: 23.1pp
• All cycles: 2024: D+23.1 2020: D+24.3 2016: D+18.9 2012: D+23.4 2008: D+27.4

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -395.83%
• Current HPI: 302.9203
• Rent YoY: ▲ 3.38%
• Metro: Eugene-Springfield, OR
• State GDP YoY: ▲ 2.05%
• F500 in state: 2

Industry mix (Fortune 500 HQ in OR)

Industry	F500 HQs	Revenue
▸Consumer Goods	1	$51B

Price history

1 event — show timeline

• 2026-05-14 Listed $59,000 RMLS

Property tax history

-44.8%/yr

Latest (2015): $6 · -96.0% YoY. Source: county tax records.