CashFlowRE
Sign in Sign up
5606 NE 68th St
C- Composite 52.74
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 +24.5/30.0
  • DSCR +7.9/10.0
  • 1% rule +5.0/10.0
  • Schools +4.3/10.0
  • Livability +4.2/5.0
  • Rent growth +3.0/5.0
  • Condition / age +2.5/5.0
  • ARV discount +1.3/15.0
  • Appreciation +0.0/10.0

$215,000

5606 NE 68th St · Minnehaha, WA 98661
3 bd · 2.0 ba · 1,294 sqft · Manufactured public records · 21 Days on market
Built 1997 Est $189k · 14% over

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

Listing remarks

Welcome to 5606 NE 68th St — a beautifully cared-for 3-bedroom, 2-bath manufactured home tucked into a community that feels more like a traditional neighborhood than a typical park. (Lot rent is $800 a month) This home has 1,294 square feet of comfortable living space, features vaulted ceilings, updated kitchen and bath finishes, and a spacious primary suite with a relaxing soaking tub. The open-concept layout creates a bright, inviting atmosphere ideal for everyday living and entertaining alike. Outside, enjoy a thoughtfully renovated backyard complete with pavers and low-maintenance turf — perfect for pets, gardening, or hosting gatherings. Built in 1997 and enhanced with tast

Key facts

  • Soaking tub
  • Low-maintenance turf
  • Updated kitchen

Tags

UPDATED KITCHENSOAKING TUBRENOVATED BACKYARDLOW-MAINTENANCE TURFEASY ACCESS TO SCHOOLSEASY ACCESS TO SHOPPING

Property features AI

Finance

  • Other: Leased land parcel; lot is level, private and terraced
  • Financial info: Resale property
  • HOA & community: Home located in a park with land lease (buyers subject to park approval); Land lease monthly ($800) with long-term expiration

Exterior

  • Parking: Carport; Driveway
  • Utilities: Electricity; Public water; Public sewer; Paved road access
  • Home design: Manufactured home in park (residential); Single-story (main living area on one level); No notable view
  • Construction: Built in 1997; Skirting foundation
  • Exterior features: Deck; Xeriscape landscaping; Yard; T-111 siding

Interior

  • Kitchen: Built-in range; Dishwasher; Microwave; Free-standing refrigerator; Disposal; Plumbed for ice maker
  • Bedrooms: Primary bedroom on main level with ensuite and ceiling fan; Second bedroom on main level; Third bedroom on main level
  • Flooring: Laminate flooring; Vinyl flooring in living area; Wall-to-wall carpet in bedrooms
  • Bathrooms: Two full bathrooms (both on main level); Soaking tub in primary bath; Bathtub with shower
  • Heating & cooling: Forced air heating; Air conditioning ready; Window air conditioning units
  • Interior features: Ceiling fans; High-speed internet; Laminate flooring; Wall-to-wall carpet; Vaulted ceiling in living area; Laundry area; Washer and dryer included; Soaking tub; Bathtub with shower; Ensuite bathroom; Vinyl window frames; Crawl space foundation access
  • Laundry & utility: Laundry area with washer and dryer included

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 $215k.

Deal economics

  • At list price, monthly cash flow is $442 ($5k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $215k (0.1% below list).
  • Recommended offer: $212k (1.5% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 2.8% in Minnehaha — 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 (#47 in WA, #847 nationally) — a professional / high-income tenant draw. Strengths: commute A+, employment A+, housing A+; Watch: amenities F, cost of living D-.
  • Vancouver School District (suburban): math 43% / reading 53% proficiency, ranked #156 of 291 in WA (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Minnehaha Elementary School (517 students, 59% FRL); Jason Lee Middle School (532 students, 59% FRL); Hudson'S Bay High School (1,143 students, 64% FRL) — zoned schools average 61% FRL vs 44% district-wide (16 pts higher); higher-poverty schools than district average — tighter screening recommended.
  • Market conditions: Rents rising (+2.0%/yr); 266 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals leasing fast (median 9d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 3,547 units permitted in Clark County in 2024 (1,361 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($77k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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.

Negotiation context

  • It's been on market 21 days — a 2% lower offer ($212k) is reasonable based on typical stale-listing flexibility.
Recommended offer $211,775 (1.5% below list)

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. 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.
  3. 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.
  4. 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
1.00%
Cap rate
8.76%
Cash-on-cash
8.81%
DSCR
1.39
GRM
8.3

CMA / ARV

ARV (on-the-fly)
$188,924
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6800 NE 56th Ave 0.04mi 2/2.0 (-1) 1,296 (+0%) 15mo $168,000 $130 80
5715 NE 69th St #22 0.05mi 3/2.0 1,404 (+8%) 14mo $205,000 $146 72

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 · 2.05% rent growth · sell at horizon

5-year hold
IRR
-4.0%
Equity multiple
0.85×
Total profit
$-8,824
Equity at exit
$32,057
10-year hold
IRR
4.7%
Equity multiple
1.33×
Total profit
$19,943
Equity at exit
$18,589

Cash invested: $60,200 (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 98661

Rents YoY
2.0%
Active inventory
266
Price-to-rent
8.3×

Monthly cashflow live

Estimated rent
$2,147 high interval (Pro) →
Mortgage (P&I)
$1,127
Tax from tax record
$37 /mo · $443/yr
Insurance
$90
HOA
$0
Vacancy / Maint / Mgmt
$451
Net cashflow
$442

Break-even live

Break-even rent $1,587
Max offer price $215,000
Occupancy floor 74%

Sensitivity live

Price -10% $564 -5% $503 +0% $442 +5% $136 +10% $62
Rent -10% $272 -5% $357 +0% $442 +5% $527 +10% $612
Rate -1.0pp $550 -0.5pp $497 base $442 +0.5pp $386 +1.0pp $330

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
$53,750
Closing costs
$6,450
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
5313 NE 68th St Vancouver, WA 2.0–3.0 2.0 1108 $1,825 $1.65 17d 2 0.21mi
6008 NE 64th St Vancouver, WA 3.0 3.0 1288 $2,184 $1.70 8d 3 0.29mi
6313 NE 61st Ave Vancouver, WA 3.0 2.5 1346 $2,595 $1.93 3d 1 0.34mi
5917 NE 58th Ave Vancouver, WA 3.0 2.5 1498 $2,350 $1.57 24d 1 0.44mi
5811 NE 56th Pl Vancouver, WA 3.0 2.5 1608 $2,495 $1.55 24d 1 0.49mi
5917 NE 58th St Vancouver, WA 1.0–3.0 1.0–2.0 1162 $2,075 $1.78 8d 3 0.62mi
6909 NE 63rd St Vancouver, WA 1.0–2.0 1.0–2.5 1035 $2,300 $2.22 4d 2 0.68mi
7105 NE 76th Way Vancouver, WA 3.0 2.5 1713 $2,550 $1.49 22d 9 0.76mi
8225 NE St Johns Rd Vancouver, WA 3.0 2.0 1584 $2,048 $1.29 3d 1 0.78mi
5313 NE 68th Ave Unit G59 Vancouver, WA 3.0 2.0 1212 $1,825 $1.51 24d 1 0.91mi
5313 NE 68th Ave Unit D34 Vancouver, WA 2.0 2.0 1004 $1,625 $1.62 22d 1 0.91mi
7603 NE 64th Cir Vancouver, WA 3.0 2.5 1506 $2,550 $1.69 24d 1 0.95mi
7714 NE 39th Ct Vancouver, WA 1.0–2.0 1.0–2.0 921 $2,035 $2.21 3d 12 0.98mi
7610 NE 61st Way Vancouver, WA 3.0 2.5 1792 $2,450 $1.37 5d 1 0.99mi
7070 NE 54th St Vancouver, WA 1.0–2.0 1.0–2.0 820 $1,715 $2.09 3d 4 0.99mi
5711 NE 74th Ct Unit A Vancouver, WA 3.0 2.5 1464 $2,150 $1.47 18d 1 1.01mi
5302 NE 72nd Ave Vancouver, WA 1.0–2.0 1.0–2.0 808 $1,875 $2.32 2d 8 1.02mi
3544 NE 61st Way Vancouver, WA 4.0 2.5 1661 $2,595 $1.56 24d 1 1.04mi
4501 NE 51st St Vancouver, WA 2.0 1.0 900 $1,399 $1.55 24d 1 1.06mi
8007 NE 38th Ave Vancouver, WA 3.0 2.5 1477 $2,395 $1.62 3d 1 1.06mi
6820 NE Vancouver Mall Dr Unit A-D Vancouver, WA 2.0 1.5 1000 $1,795 $1.79 24d 1 1.12mi
6727 NE Vancouver Mall Dr Vancouver, WA 2.0–3.0 1.0–2.0 952 $1,999 $2.10 2d 6 1.13mi
4721 NE 66th Ave Vancouver, WA 1.0–2.0 1.0 824 $1,525 $1.85 3d 2 1.15mi
5000 NE 72nd Ave Vancouver, WA 1.0–2.0 1.0–2.0 895 $1,955 $2.18 2d 9 1.15mi
8111 NE 36th Ct Vancouver, WA 3.0 2.5 1512 $2,295 $1.52 8d 1 1.16mi
5824 NE 80th Ct Vancouver, WA 3.0 2.5 1423 $2,395 $1.68 24d 1 1.19mi
5404 NE 45th St Vancouver, WA 3.0 2.0 1276 $2,795 $2.19 8d 1 1.21mi
4555 NE 66th Ave Vancouver, WA 2.0 1.0–2.0 962 $6,375 $6.63 2d 15 1.22mi
7300 NE Vancouver Mall Dr Vancouver, WA 1.0–2.0 1.0–2.0 997 $1,795 $1.80 5d 7 1.23mi
4714 NE 72nd Ave Vancouver, WA 1.0–3.0 1.0–2.0 1020 $2,195 $2.15 3d 10 1.23mi
7608 NE 52nd St Vancouver, WA 3.0 2.5 1337 $2,350 $1.76 3d 1 1.23mi
4013 NE 89th Way Vancouver, WA 3.0 2.5 1532 $2,550 $1.66 12d 1 1.26mi
3008 NE 74th St Vancouver, WA 3.0 2.5 1834 $2,450 $1.34 17d 1 1.29mi
3005 NE 75th St Vancouver, WA 3.0 2.5 1849 $2,615 $1.41 22d 1 1.31mi
7600 NE Vancouver Mall Dr Vancouver, WA 2.0 1.5 1180 $2,195 $1.86 22d 1 1.32mi
3512 NE 51st St Vancouver, WA 2.0 1.0 950 $1,489 $1.57 3d 1 1.34mi
4317 NE 66th Ave Vancouver, WA 1.0–4.0 1.0–2.0 943 $1,818 $1.93 4d 22 1.36mi
4701 NE 72nd Ave Vancouver, WA 1.0–3.0 1.0–2.0 1000 $2,225 $2.23 2d 23 1.37mi
5515 NE 82nd Ave Vancouver, WA 2.0 2.0 997 $1,425 $1.43 24d 1 1.38mi
3805 NE 49th St Unit B204 Vancouver, WA 3.0 2.0 1325 $1,899 $1.43 24d 1 1.39mi

Listing history 13 events

  1. 2026-06-18
    days on market $215,000 Active 21 DOM
  2. 2026-06-17
    days on market $215,000 Active 20 DOM
  3. 2026-06-16
    days on market $215,000 Active 19 DOM
  4. 2026-06-15
    days on market $215,000 Active 18 DOM
  5. 2026-06-13
    days on market $215,000 Active 16 DOM
  6. 2026-06-09
    days on market $215,000 Active 12 DOM
  7. 2026-06-08
    days on market $215,000 Active 11 DOM
  8. 2026-06-07
    days on market $215,000 Active 10 DOM
  9. 2026-06-03
    days on market $215,000 Active 6 DOM
  10. 2026-06-02
    days on market $215,000 Active 5 DOM
  11. 2026-06-01
    days on market $215,000 Active 4 DOM
  12. 2026-05-31
    days on market $215,000 Active 3 DOM
  13. 2026-05-27
    listed $215,000 Active

ⓘ 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
$443 · $37/mo
Projected year-2 tax
$2,107 · $176/mo
Expected delta
+$1,664/yr (+$139/mo · 375.2%)

ⓘ 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
$25,764
− Mortgage interest
−$12,043
− Property taxes
−$443
− Insurance
−$1,075
− Repairs & maintenance
−$2,061
− Management
−$2,061
− Depreciation
−$6,255
Taxable income
$1,825
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$438
After-tax cash flow
$4,867/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
Vancouver School District
NCES district ID
5309270
Math proficiency
43% ▬ 0.00%
Reading proficiency
53% ▬ 0.00%
Median HH income
$52,562
Composite
43.45/100
National rank
#6479
State rank
#156 of 291 in WA

Livability — Minnehaha

Score
83/100
State rank
#47
US rank
#847

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Clark County · 513,189 people
Metro
Portland-Vancouver-Hillsboro, OR-WA
Population (ZIP)
50,743
Household income
$76,913
Rent vs Own
57.3% rent · 42.7% own
Severe rent burden
2384.0

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
Majority White (64%)
Race & ethnicity
White 64% Hispanic / Latino 21% Two or more races 14% Black 4% Asian 3% Pacific Islander 2%
Hispanic origin (detail)
Mexican 18%
Common ancestry
Lithuanian 3% Portuguese 3% Subsaharan African 3%
Foreign-born
15% · Canada, Vietnam
Languages at home
76% English-only · Spanish 14% Russian/Polish/Slavic 4% Other Indo-European 2%

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
▼ -567.83%
Current HPI
308.3632
Rent YoY
▲ 2.05%
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

1 event — show timeline
  • 2026-05-27 Listed $215,000 RMLS

Property tax history

+0.2%/yr

Latest (2026): $443 · +52.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…