277 NE Conifer Blvd #132 · Corvallis, OR 97330

$84,900

2 bd · 1.0 ba · 924 sqft · Manufactured public records · 42 Days on market

Built 1981 $92/sqft · at area comps Est $82k · at est.

---

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
• Schools +4.9/10.0
• Livability +4.1/5.0
• Rent growth +3.9/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks

Warm, welcoming, & full of possibility, this well maintained home is perfect for those who love to putter, tinker, garden, or always have a project in the works. Natural light pours through vinyl windows into the inviting living spaces, while the built-in entertainment center under the kitchen bar adds charm & function. Stay comfortable year-round with central A/C. Covered deck, accessibility ramp, hobby/shop space, & plenty of parking for multiple vehicles make this home as practical as it is comfortable. There’s something special about a home that invites you to slow down a little, step outside with a cup of coffee, and spend the afternoon working on a favorite hobby

Key facts

• Covered deck
• Hobby shop space
• Accessibility ramp

Tags

• BUILT-IN ENTERTAINMENT CENTER
• COVERED DECK
• ACCESSIBILITY RAMP
• HOBBY SHOP SPACE
• GENEROUS PARKING AREA
• LOW MAINTENANCE LANDSCAPING

Property features AI

Finance

• Other: Assessments/Liens noted (details withheld)
• Financial info: Financial details such as taxes and assessments are available but excluded
• HOA & community: Park rent includes water, sewer, garbage, and cable; Adult park

Exterior

• Parking: Carport; Parking for multiple vehicles
• Security: No specific security features listed
• Utilities: City water (connected); City sewer; Electric water heater; Park rent includes water, sewer, garbage, and cable
• Home design: Double-wide mobile home; Adult park community; Exterior color: brown; Entry features a covered front deck
• Construction: Built in 1981; T111 siding; Aluminum siding; Pier foundation; Roof: other (refer to remarks)
• Exterior features: Covered deck at the front; Accessibility ramp; Low-maintenance landscaping; Shed and separate shop/outbuilding; RV/Camper pad/area available; Floodplain: property is in a floodplain

Interior

• Kitchen: Electric range (convection); Range included; Dishwasher; Refrigerator included
• Bedrooms: Primary bedroom on the main level (11.8 x 13.2); Second bedroom on the main level (9.11 x 8.11)
• Flooring: Vinyl flooring
• Bathrooms: Bathroom information not provided
• Heating & cooling: Heat pump; Forced air; Central air conditioning
• Interior features: High-speed communication available; Built-in entertainment center beneath the kitchen bar
• Laundry & utility: Washer and dryer included; Utility room on the main level (5.0 x 5.6)

What this means for you Summary

Snapshot

• This is a 2-bed/1.0-bath manufactured listed at $85k.

Deal economics

• At list price, monthly cash flow is $415 ($5k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $85k).
• Recommended offer: $82k (3.0% below list) — sets the bar for market timing.
• Cap rate 18.2% vs local median 2.6% in Corvallis — 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 82/100 on livability (#45 in OR, #1,113 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, health & safety A+; Watch: cost of living F.
• Corvallis SD 509J (urban): math 49% / reading 62% proficiency, ranked #15 of 183 in OR (top 8%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
• Zoned schools: Crescent Valley High School (931 students, 19% FRL).
• Market conditions: Rents rising fast (+5.7%/yr); 229 active listings in the ZIP; 13 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; 116 units permitted in Benton County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $587 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
• Benton County population projected at +23% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
• At projected returns (-3.0% appreciation + 5.7% rent growth), your $24k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

• It's been on market 42 days — a 3% lower offer ($82k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: flood insurance adds $427/mo.
• Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $82,353 (3.0% below list)

Questions for the listing agent

1. It's been on market 42 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. Schools are A-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?
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 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: 2.02% ✓
• Cap rate: 18.18%
• Cash-on-cash: 42.47%
• DSCR: 2.89
• GRM: 4.1

CMA / ARV

• ARV (median comp): $82,409
• List price: $84,900
• Delta: 3.02%
• Verdict: FAIR
• Comps: 9 within 1.0 mi

Show comp detail 4 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
277 NE Conifer Blvd #79	0.00mi	2/2.0	924 (0%)	3mo	$79,000	$85	94
277 NE Conifer Blvd #139	0.00mi	2/1.0	960 (+4%)	3mo	$39,999	$42	91
277 NE Conifer Blvd Unit 21	0.00mi	2/1.0	960 (+4%)	10mo	$60,000	$63	85
277 NE Conifer Blvd #125	0.00mi	2/1.0	800 (-13%)	23mo	$58,500	$73	58

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 · 5.74% rent growth · sell at horizon

5-year hold

• IRR: 17.6%
• Equity multiple: 1.75×
• Total profit: $17,760
• Equity at exit: $12,659

10-year hold

• IRR: 28.6%
• Equity multiple: 4.01×
• Total profit: $71,545
• Equity at exit: $7,341

Cash invested: $23,772 (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 97330

• Rents YoY: 5.7%
• Active inventory: 229
• Price-to-rent: 4.1×

Monthly cashflow live

• Estimated rent: $1,714 high
• Mortgage (P&I): −$445
• Tax from tax record: −$32 /mo · $386/yr
• Insurance: −$35
• Flood insurance flood zone: −$427 /mo · $5,118/yr
• HOA: −$0
• Vacancy / Maint / Mgmt: −$360
• Net cashflow: $415

Break-even live

Break-even rent $1,189

Max offer price $84,900

Occupancy floor 71%

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: $21,225
• Closing costs: $2,547
• Reserves months: —
• Total cash needed: —

Rent comps 13 comps

Address	Beds	Baths	Sqft	Rent	$/sqft	DOM	Units	Dist
3312 NE Lancaster St Unit 1 Corvallis, OR	2.0	1.0	750	$1,450	$1.93	44d	1	0.09mi
213 NE Conifer Blvd Corvallis, OR	1.0–3.0	1.0–2.5	1020	$1,899	$1.86	44d	7	0.27mi
1126 NE Conser Pl Corvallis, OR	2.0	2.0	1026	$2,200	$2.14	44d	1	0.56mi
2675 NE Lancaster St Corvallis, OR	2.0	1.0	846	$1,730	$2.04	44d	17	0.59mi
2418 NW 9th St Unit 2420 Corvallis, OR	3.0	1.5	1050	$1,895	$1.80	44d	1	0.76mi
958 NW Sycamore Ave Corvallis, OR	1.0	1.0	750	$1,425	$1.90	44d	1	1.09mi
2145 NW Highland Dr Apt 2 Corvallis, OR	2.0	1.5	918	$1,795	$1.96	44d	1	1.20mi
991 NW Circle Blvd Corvallis, OR	2.0	1.0	1020	$1,395	$1.37	44d	1	1.22mi
935 NW Hobart Ave Apt 37 Corvallis, OR	2.0	1.5	750	$1,395	$1.86	44d	1	1.31mi
960 NW Cleveland Ave #6 Corvallis, OR	1.0	1.0	650	$1,150	$1.77	44d	1	1.35mi
2380 NW Green Cir Corvallis, OR	3.0	1.0	1062	$2,195	$2.07	44d	1	1.44mi
2380 NW Rolling Green Dr Corvallis, OR	2.0	1.0–1.5	746	$1,845	$2.47	44d	8	1.47mi
1635 NW Division St Apt 1 Corvallis, OR	2.0	1.0	773	$1,195	$1.55	44d	1	1.49mi

Listing history 17 events

1. 2026-06-19
   days on market $84,900 Active 42 DOM
2. 2026-06-18
   days on market $84,900 Active 41 DOM
3. 2026-06-17
   days on market $84,900 Active 40 DOM
4. 2026-06-16
   days on market $84,900 Active 39 DOM
5. 2026-06-15
   days on market $84,900 Active 38 DOM
6. 2026-06-14
   days on market $84,900 Active 36 DOM
7. 2026-06-10
   days on market $84,900 Active 33 DOM
8. 2026-06-09
   days on market $84,900 Active 32 DOM
9. 2026-06-08
   days on market $84,900 Active 31 DOM
10. 2026-06-07
    days on market $84,900 Active 30 DOM
11. 2026-06-05
    days on market $84,900 Active 27 DOM
12. 2026-06-03
    days on market $84,900 Active 26 DOM
13. 2026-06-02
    days on market $84,900 Active 25 DOM
14. 2026-06-01
    days on market $84,900 Active 24 DOM
15. 2026-05-31
    days on market $84,900 Active 23 DOM
16. 2026-05-30
    days on market $84,900 Active 22 DOM
17. 2026-05-08
    listed $84,900 Active 2093-char remark

ⓘ 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: $386 · $32/mo
• Projected year-2 tax: $824 · $69/mo
• Expected delta: +$437/yr (+$36/mo · 113.2%)

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

Climate risk First Street

• 🌊 Flood 3/10 Moderate FEMA zone AE · 10% chance over 30 yrs
• 🔥 Wildfire 4/10 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 · 12 by 30 yrs out

Taxation est. · year 1

• Rental income: $20,569
• − Mortgage interest: −$4,756
• − Property taxes: −$386
• − Insurance: −$5,543
• − Repairs & maintenance: −$1,646
• − Management: −$1,646
• − Depreciation: −$2,470
• Taxable income: $4,123
• Est. tax owed @ 24.0%: −$990
• After-tax cash flow: $3,988/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: Corvallis SD 509J
• NCES district ID: 4103480
• Math proficiency: 49% ▼ -3.00%
• Reading proficiency: 62% ▼ -1.00%
• Median HH income: $44,820
• Composite: 48.62/100
• National rank: #4584
• State rank: #15 of 183 in OR

Livability — Corvallis

• Score: 82/100
• State rank: #45
• US rank: #1113

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Corvallis, OR
• County: Benton County · 98,484 people
• City population: 67,812
• Metro: Corvallis, OR
• Population (ZIP): 43,878
• Household income: $70,742
• Rent vs Own: 48.4% rent · 51.6% own
• Severe rent burden: 3416.0

Population outlook (Benton County) Hauer SSP2

• Today (2025): 96,963 people
• By 2030: 101,658 · +4.8%
• By 2040: 110,157 · +13.6%
• By 2050: 119,275 · +23.0%
• By 2075: 145,172 · +49.7%
• By 2100: 165,349 · +70.5%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (75%)
• Race & ethnicity: White 75% Hispanic / Latino 9% Asian 9% Two or more races 7% Black 2%
• Hispanic origin (detail): Mexican 6%
• Common ancestry: Italian 4% Portuguese 4% Slovak 3%
• Foreign-born: 13% · Canada, China, South Korea
• Languages at home: 84% English-only · Spanish 6% Chinese 3% Korean 2%

Political lean MEDSL · Benton

• 2024 margin: Solid D (+39.6) · D 68.1% · R 28.5% · Other 3.5%
• 2008→2024 swing: +8.1pp toward D · 2008: 31.5pp · 2024: 39.6pp
• All cycles: 2024: D+39.6 2020: D+39.7 2016: D+33.8 2012: D+28.8 2008: D+31.5

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -420.12%
• Current HPI: 298.7746
• Rent YoY: ▲ 5.74%
• Metro: Corvallis, 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

• 2026-05-08 Listed $84,900 WVMLS

Property tax history

+3.8%/yr

Latest (2025): $386 · +3.0% YoY. Source: county tax records.