CashFlowRE
Sign in Sign up
8300 NE Quatama St #159
C+ Composite 60.13
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
  • DSCR +10.0/10.0
  • 1% rule +7.5/10.0
  • Livability +4.4/5.0
  • Schools +3.7/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$189,449

8300 NE Quatama St #159 · Hillsboro, OR 97006
3 bd · 2.0 ba · 1,620 sqft · Manufactured public records · 56 Days on market
Built 1991 $117/sqft · 33% above area Est $146k · 29% over ↓ 5% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

Motivated Seller - Remodeled, double-wide - 1991 manufactured home offers an impressive 3 bedrooms, 2 bathrooms, and a thoughtfully updated living space. Located in a cul-de-sac. Truly turn-key, this home has been refreshed so the next owner can move in with confidence. Recent upgrades include brand-new windows (lifetime factory warranty), new countertops, new appliances (covered by a warranty), new flooring throughout, updated fixtures, and fresh interior and exterior paint, creating a bright, modern feel. Equally important, the water heater and heater are also covered by the warranty. The spacious primary suite features a new walk-in shower, offering both style and functionality. Every up

Key facts

  • New flooring
  • New appliances
  • New countertops

Tags

CUL-DE-SACNEW WINDOWSNEW COUNTERTOPSNEW APPLIANCESNEW FLOORINGUPDATED FIXTURES

Property features AI

Finance

  • Financial info: Lot rent $925 monthly (leased space in park)
  • HOA & community: Park offers water as an association amenity; Located in Creekside of Hillsboro; buyer must complete park application and verify space rent, rules, and park requirements

Exterior

  • Parking: Carport
  • Security: No security features
  • Utilities: Electricity for fuel; Public water; Public sewer
  • Home design: Manufactured home in a park (not attached); Single-level layout; Built in 1991; No notable view
  • Construction: Manufacturer: REDMAN
  • Exterior features: Wood siding; Concrete road access; Leased land

Interior

  • Kitchen: Built-in oven; Built-in range; Built-in refrigerator; Cooktop; Dishwasher; Kitchen on main level
  • Bedrooms: Primary bedroom (main level); Second bedroom (main level); Third bedroom (main level)
  • Bathrooms: Two full bathrooms (both on main level)
  • Heating & cooling: Forced air heating; Other heating type; No central cooling (other cooling type listed)
  • Interior features: Accessible one-level living with parking access; Vinyl-framed windows; Updated/remodeled condition; Dining room, family room, living room, and great room (all on main level)

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 $189k.

Deal economics

  • At list price, monthly cash flow is $717 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $189k).
  • Recommended offer: $184k (3.0% below list) — sets the bar for market timing.
  • Cap rate 10.8% 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.
  • Zoned schools: Orenco Elementary School (math 42% / reading 52%, grade D-, #132 of 412 statewide, top 34%, 476 students, 37% FRL); J W Poynter Middle School (math 42% / reading 62%, grade C+, #25 of 128 statewide, top 19%, 654 students, 62% FRL); Liberty High School (math 50% / reading 70%, grade C+, #23 of 143 statewide, top 19%, 1,454 students, 46% FRL).
  • Zoned-school proficiency averages 53% at this address vs 40% district-wide (+12 pts) — the actual schools serving this property are materially stronger than the Hillsboro SD 1J average implies; a family-tenant draw the district grade alone would hide.
  • 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); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; 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 $6k 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.

Negotiation context

  • It's been on market 56 days — a 3% lower offer ($184k) is reasonable based on typical stale-listing flexibility.
Recommended offer $183,765 (3.0% below list)

Questions for the listing agent

  1. It's been on market 56 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
1.25%
Cap rate
10.83%
Cash-on-cash
16.22%
DSCR
1.72
GRM
6.7

CMA / ARV

ARV (median comp)
$146,370
List price
$189,449
Delta
29.43%
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
8300 NE Quatama St #90 0.14mi 3/2.0 1,620 (0%) 12mo $60,000 $37 84
8300 NE Quatama St #210 0.24mi 3/2.0 1,512 (-7%) 6mo $180,000 $119 72
100 SW 195th Ave #36 0.41mi 3/2.0 1,782 (+10%) 0mo $150,000 $84 64
100 SW 195th #122 0.41mi 3/2.0 1,782 (+10%) 1mo $145,000 $81 63
100 SW 195th Ave #157 0.41mi 2/2.0 (-1) 1,536 (-5%) 6mo $102,000 $66 62
100 SW 195th Ave #90 0.53mi 3/2.0 1,488 (-8%) 1mo $46,000 $31 61
100 SW 195th Ave #31 0.53mi 2/2.0 (-1) 1,536 (-5%) 2mo $79,900 $52 60
100 SW 195th Ave #4 0.41mi 2/2.0 (-1) 1,440 (-11%) 0mo $139,000 $97 57
100 SW 195th Ave #63 0.53mi 3/2.0 1,512 (-7%) 10mo $120,000 $79 56
100 SW 195th Ave #9 0.41mi 3/2.0 1,440 (-11%) 10mo $145,000 $101 54
100 SW 195th Ave #184 0.53mi 2/2.0 (-1) 1,776 (+10%) 8mo $79,900 $45 47
100 SW 195th Ave #49 0.53mi 3/2.0 1,848 (+14%) 10mo $93,000 $50 44

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
4.0%
Equity multiple
1.15×
Total profit
$7,956
Equity at exit
$28,247
10-year hold
IRR
10.7%
Equity multiple
1.73×
Total profit
$38,636
Equity at exit
$16,380

Cash invested: $53,046 (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
6.7×

Monthly cashflow live

Estimated rent
$2,371 high interval (Pro) →
Mortgage (P&I)
$993
Tax from tax record
$84 /mo · $1,004/yr
Insurance
$79
HOA
$0
Vacancy / Maint / Mgmt
$498
Net cashflow
$717

Break-even live

Break-even rent $1,463
Max offer price $189,449
Occupancy floor 65%

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
$47,362
Closing costs
$5,683
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
177 NW 208th Ave Beaverton, OR 4.0 2.5 1824 $2,700 $1.48 24d 1 0.11mi
283 NW 208th Ave Beaverton, OR 3.0 2.5 1776 $2,300 $1.30 43d 1 0.12mi
20789 NW Painted Mountain Dr Beaverton, OR 3.0 2.5 1753 $2,375 $1.35 43d 1 0.19mi
472 NE Patricia Ann Pl Beaverton, OR 2.0 2.5 1422 $2,350 $1.65 20d 1 0.23mi
331 NE 79th Ave Unit 337/204 Hillsboro, OR 2.0 2.0 1056 $1,799 $1.70 3d 1 0.26mi
20642 SW Bingo Ln Beaverton, OR 3.0 2.5 1364 $2,325 $1.70 43d 1 0.27mi
43 SW 206th Ave Beaverton, OR 3.0 2.5 1240 $2,350 $1.90 4d 1 0.27mi
57 SW 206th Ave Beaverton, OR 3.0 3.0 1200 $2,450 $2.04 14d 1 0.28mi
8712 NE Delamere Way Beaverton, OR 3.0 2.5 1556 $2,400 $1.54 10d 1 0.28mi
248 NW Prescott Pl Beaverton, OR 3.0 3.0 1238 $2,149 $1.74 24d 1 0.28mi
610 NE Garswood Ln Beaverton, OR 3.0 2.5 1528 $2,349 $1.54 43d 1 0.33mi
630 NE Garswood Ln Beaverton, OR 2.0 2.5 1249 $1,999 $1.60 22d 1 0.33mi
131 NE 79th Ave Beaverton, OR 2.0 3.0 1488 $2,300 $1.55 43d 1 0.34mi
380 NW Gina Way Beaverton, OR 1.0–3.0 1.0–2.0 927 $2,195 $2.37 3d 17 0.34mi
8650 NE Trailwalk Dr Hillsboro, OR 1.0–3.0 1.0–2.0 963 $2,090 $2.17 1d 29 0.35mi
303 NE Natalie St Hillsboro, OR 3.0 2.5 1632 $2,400 $1.47 43d 1 0.40mi
20674 SW Nantucket Ln Beaverton, OR 3.0 2.5 1184 $2,299 $1.94 16d 1 0.40mi
965 NE Wheelock Pl Beaverton, OR 2.0 2.5 1227 $2,395 $1.95 43d 1 0.40mi
279 NE Natalie St Hillsboro, OR 3.0 3.0 1632 $2,490 $1.53 24d 1 0.40mi
577 SW 207th Ave Beaverton, OR 3.0 2.5 1196 $2,389 $2.00 3d 1 0.41mi
8041 NE Miriam Way Beaverton, OR 2.0 2.5 1715 $2,300 $1.34 24d 1 0.41mi
7894 NE Miriam Way Beaverton, OR 2.0 2.5 1715 $2,495 $1.45 24d 1 0.42mi
8113 NE Rockne Way Beaverton, OR 3.0 2.5 1719 $2,550 $1.48 43d 1 0.42mi
123 NE 75th Ave Hillsboro, OR 3.0 3.0 1781 $2,295 $1.29 24d 1 0.43mi
7414 NE Shaleen St Hillsboro, OR 3.0 2.5 1419 $2,400 $1.69 10d 1 0.45mi
1107 NE Station Ct Beaverton, OR 3.0 2.5 1400 $2,200 $1.57 43d 1 0.49mi
20959 SW Edgemont St Beaverton, OR 3.0 2.5 2020 $2,825 $1.40 24d 1 0.50mi
456 SW 203rd Ter Beaverton, OR 4.0 2.5 1727 $2,925 $1.69 43d 1 0.51mi
8646 NE Trafalgar Ln Beaverton, OR 3.0 2.0 1200 $2,145 $1.79 43d 1 0.53mi
8641 NE Trafalgar Ln Beaverton, OR 3.0 2.0 1156 $1,945 $1.68 43d 1 0.55mi
1101 NE 89th Ave Hillsboro, OR 1.0–3.0 1.0–2.0 1020 $2,581 $2.53 2d 19 0.56mi
410 SW Basilone Ter Beaverton, OR 4.0 2.5 1642 $2,675 $1.63 16d 1 0.57mi
410 SW Basilone Ter Beaverton, OR 4.0 2.5 1642 $2,675 $1.63 20d 1 0.57mi
719 SW Backcourt Pl Aloha, OR 3.0 2.0 1384 $2,325 $1.68 43d 1 0.61mi
545 SW 201st Ave Beaverton, OR 1.0–3.0 1.0–2.0 898 $2,300 $2.56 1d 19 0.64mi
20849 SW Longacre St Beaverton, OR 3.0 2.0 1160 $2,399 $2.07 43d 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
7261 NE Stoneybrook St Hillsboro, OR 2.0 2.5 1213 $2,200 $1.81 24d 1 0.75mi
20018 SW Monson St Beaverton, OR 3.0 2.5 1484 $2,395 $1.61 43d 1 0.79mi
19584 SW Jessica Ct Beaverton, OR 4.0 2.5 2238 $3,245 $1.45 43d 1 0.79mi

Listing history 15 events

  1. 2026-06-19
    status $189,449 Pending 56 DOM
  2. 2026-06-18
    days on market $189,449 Active 56 DOM
  3. 2026-06-17
    days on market $189,449 Active 55 DOM
  4. 2026-06-16
    days on market $189,449 Active 54 DOM
  5. 2026-06-15
    days on market $189,449 Active 53 DOM
  6. 2026-06-13
    days on market $189,449 Active 51 DOM
  7. 2026-06-09
    days on market $189,449 Active 47 DOM
  8. 2026-06-08
    days on market $189,449 Active 46 DOM
  9. 2026-06-07
    days on market $189,449 Active 45 DOM
  10. 2026-06-05
    pricedays on market $189,449 Active 42 DOM
  11. 2026-06-03
    days on market $194,900 Active 41 DOM
  12. 2026-06-02
    days on market $194,900 Active 40 DOM
  13. 2026-06-01
    days on market $194,900 Active 39 DOM
  14. 2026-05-31
    days on market $194,900 Active 38 DOM
  15. 2026-04-23
    listed $199,900 Active 1349-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
$1,004 · $84/mo
Projected year-2 tax
$1,838 · $153/mo
Expected delta
+$834/yr (+$69/mo · 83.1%)

ⓘ 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
$28,451
− Mortgage interest
−$10,612
− Property taxes
−$1,004
− Insurance
−$947
− Repairs & maintenance
−$2,276
− Management
−$2,276
− Depreciation
−$5,511
Taxable income
$5,824
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,398
After-tax cash flow
$7,205/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

-5.2% since first listed
4 events — show timeline
  • 2026-06-18 Pending RMLS
  • 2026-06-05 Price Changed $189,449 RMLS
  • 2026-05-22 Price Changed $194,900 RMLS
  • 2026-04-23 Listed $199,900 RMLS

Property tax history

+4.7%/yr

Latest (2025): $1,004 · +1.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…