CashFlowRE
Sign in Sign up
555 Freeman Rd Unit 127 🏷️ Likely Rental
C+ Composite 63.88
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 +23.4/30.0
  • ARV discount +15.0/15.0
  • DSCR +7.5/10.0
  • 1% rule +4.8/10.0
  • Livability +4.5/5.0
  • Rent growth +3.6/5.0
  • Schools +2.6/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$199,000

555 Freeman Rd Unit 127 · Central Point, OR 97502
3 bd · 1.0 ba · 1,440 sqft · Manufactured public records · 32 Days on market
Built 1980 Est $295k · 33% under

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

Listing remarks

With a full price offer, seller is willing to paint the exterior (buyer can select the paint color) of the property! If you're searching for a move-in ready remodeled home in the Meadows 55+ Community, this is the one for you! This charmer features 3 bedrooms, 2 bathrooms, 1440 sq ft, open floor plan, spacious living room, large yard, covered patio, vaulted ceilings, attached 2 car garage, new carpet/laminate flooring throughout, new interior paint, new plumbing, new light fixtures, new vanities, new dishwasher, new range, and much more! Space rent is $630 per month and that covers clubhouse, trash, sewer, pool, & fitness room. Very rare opportunity to find a property at this price poi

Key facts

  • Open floor plan
  • New carpet
  • Large yard

Tags

REMODELED HOMEOPEN FLOOR PLANLARGE YARDCOVERED PATIOVAULTED CEILINGSNEW CARPET

Property features AI

Finance

  • Financial info: Monthly land lease: $630
  • HOA & community: CC&Rs in place; On leased land (land lease applies)

Exterior

  • Parking: Attached garage (concrete), 1 garage space
  • Security: Smoke detectors; Carbon monoxide detectors
  • Utilities: Public water; Public sewer; Electricity connected
  • Home design: Mobile home (double wide) located in a park; One level; May remain in park; Skirted with wood; Flood zone status noted
  • Construction: Built in 1980; Composition roof; Pillar/post/pier foundation
  • Exterior features: Fenced lot; Level lot; Paved road access; Aluminum window frames; Carbon monoxide and smoke detectors

Interior

  • Kitchen: Dishwasher; Oven; Range; Refrigerator; Water heater
  • Bedrooms: 3 bedrooms (primary on main level)
  • Flooring: Carpet; Laminate
  • Bathrooms: 2 full bathrooms
  • Heating & cooling: Forced air heating; Heat pump; Central air conditioning
  • Interior features: Open floor plan; Primary bedroom on main level; Shower/tub combo; Vaulted ceilings
  • Laundry & utility: Laundry room

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $199,000 price doesn't fit this home's estimated sale value (~$295,200) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 3-bed/1.0-bath manufactured listed at $199k.

Deal economics

  • At list price, monthly cash flow is $300 ($4k/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 $196k (1.7% below list).
  • Recommended offer: $193k (3.0% below list) — sets the bar for market timing.
  • Cap rate 8.5% vs local median 3.0% in Central Point — 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 90/100 on livability (#3 in OR, #92 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+.
  • Central Point SD 6 (suburban): math 19% / reading 41% proficiency, ranked #42 of 58 in OR (top 72%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Central Point Elementary School (math 22% / reading 27%, grade F, #320 of 412 statewide, top 82%, 454 students, 66% FRL); Scenic Middle School (math 19% / reading 41%, grade F, #84 of 128 statewide, top 66%, 844 students, 58% FRL).
  • Market conditions: Rents rising fast (+4.3%/yr); 211 active listings in the ZIP; 18 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 44% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 904 units permitted in Jackson County in 2024 (212 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.
  • Jackson County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 32 days — a 3% lower offer ($193k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: severe flood risk; major wildfire risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $193,030 (3.0% below list)

Questions for the listing agent

  1. It's been on market 32 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. 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
0.98%
Cap rate
8.50%
Cash-on-cash
7.88%
DSCR
1.35
GRM
8.5

CMA / ARV

ARV (on-the-fly)
$295,200
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
555 Freeman Rd Unit 146 0.12mi 3/2.0 1,512 (+5%) 6mo $341,000 $226 77
555 Freeman Rd Unit 85 0.12mi 3/2.0 1,512 (+5%) 7mo $319,900 $212 76
555 Freeman Rd #136 0.12mi 3/2.0 1,512 (+5%) 7mo $321,000 $212 76
555 Freeman Rd #254 0.11mi 2/2.0 (-1) 1,512 (+5%) 2mo $310,000 $205 76
555 Freeman Rd #251 0.12mi 3/2.0 1,512 (+5%) 9mo $320,000 $212 74
555 Freeman Rd #204 0.12mi 2/2.0 (-1) 1,512 (+5%) 5mo $315,000 $208 73
555 Freeman Rd Unit 188 0.12mi 3/2.0 1,536 (+7%) 8mo $245,000 $160 72
555 Freeman Rd Unit 115 0.12mi 2/2.0 (-1) 1,512 (+5%) 10mo $305,000 $202 69
555 Freeman Rd #73 0.12mi 3/2.0 1,620 (+12%) 2mo $330,000 $204 68
555 Freeman Rd #209 0.11mi 3/2.0 1,620 (+12%) 2mo $315,000 $194 68
555 Freeman Rd #67 0.12mi 3/2.0 1,593 (+11%) 9mo $202,000 $127 66
301 Freeman Rd Unit 23 0.22mi 2/2.0 (-1) 1,248 (-13%) 5mo $83,000 $67 55

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 · 4.33% rent growth · sell at horizon

5-year hold
IRR
-5.0%
Equity multiple
0.81×
Total profit
$-10,561
Equity at exit
$29,672
10-year hold
IRR
6.0%
Equity multiple
1.47×
Total profit
$26,360
Equity at exit
$17,206

Cash invested: $55,720 (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 97502

Rents YoY
4.3%
Active inventory
211
Price-to-rent
8.5×

Monthly cashflow live

Estimated rent
$1,957 high interval (Pro) →
Mortgage (P&I)
$1,044
Tax from tax record
$53 /mo · $638/yr
Insurance
$83
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$411
Net cashflow
$300

Break-even live

Break-even rent $1,577
Max offer price $199,000
Occupancy floor 80%

Sensitivity live

Price -10% $412 -5% $356 +0% $300 +5% $243 +10% $187
Rent -10% $145 -5% $222 +0% $300 +5% $377 +10% $454
Rate -1.0pp $400 -0.5pp $350 base $300 +0.5pp $248 +1.0pp $196

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
$49,750
Closing costs
$5,970
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 18 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
608 Shadow Way Central Point, OR 3.0 2.5 1750 $2,100 $1.20 22d 1 0.10mi
501 Briarwood Dr Central Point, OR 2.0 2.0 880 $1,325 $1.51 14d 1 0.12mi
501 Briarwood Dr Central Point, OR 2.0 2.0 880 $1,325 $1.51 44d 1 0.13mi
617 Valley Heart Ln Unit 619 Central Point, OR 3.0 2.0 1162 $1,595 $1.37 22d 1 0.14mi
525 Primrose Dr Central Point, OR 2.0 2.0 1100 $2,300 $2.09 44d 1 0.23mi
565 Primrose Dr Central Point, OR 2.0 2.0 1100 $2,300 $2.09 44d 1 0.24mi
563 Primrose Dr Central Point, OR 2.0 2.0 1100 $2,300 $2.09 44d 1 0.24mi
50 S 9th St #4 Central Point, OR 2.0 1.0 1100 $1,335 $1.21 14d 1 0.44mi
935 Fairfield Cir Central Point, OR 3.0 2.0 1537 $2,495 $1.62 22d 1 0.45mi
324 Cheney Loop Central Point, OR 2.0 2.0 1283 $1,500 $1.17 14d 1 0.65mi
283 Tyler Ave Central Point, OR 2.0 2.5 1425 $2,000 $1.40 14d 1 0.70mi
549 Glenn Way Central Point, OR 3.0 2.0 1078 $2,100 $1.95 44d 1 0.72mi
362 Jans Ct Central Point, OR 3.0 2.5 1592 $1,775 $1.11 22d 1 0.95mi
4726 Gebhard Rd Unit 1 Central Point, OR 3.0 2.5 1584 $2,250 $1.42 44d 1 0.96mi
1149 Annalise St Central Point, OR 3.0 2.5 1379 $2,395 $1.74 22d 1 1.00mi
2635 Parkwood Village Ln Central Point, OR 3.0 2.5 1596 $2,250 $1.41 22d 1 1.02mi
2643 Parkwood Village Ln Central Point, OR 3.0 2.5 1685 $2,150 $1.28 44d 1 1.02mi
1240 Vista Dr Central Point, OR 3.0 1.0 1188 $1,675 $1.41 44d 1 1.19mi

Listing history 18 events

  1. 2026-06-19
    days on market $199,000 Active 32 DOM
  2. 2026-06-18
    days on market $199,000 Active 31 DOM
  3. 2026-06-17
    days on market $199,000 Active 30 DOM
  4. 2026-06-16
    days on market $199,000 Active 29 DOM
  5. 2026-06-15
    price $199,000 Active 28 DOM
  6. 2026-06-15
    days on market $210,000 Active 28 DOM
  7. 2026-06-14
    days on market $210,000 Active 26 DOM
  8. 2026-06-13
    days on market $210,000 Active 25 DOM
  9. 2026-06-10
    days on market $210,000 Active 23 DOM
  10. 2026-06-09
    days on market $210,000 Active 22 DOM
  11. 2026-06-08
    days on market $210,000 Active 21 DOM
  12. 2026-06-07
    days on market $210,000 Active 20 DOM
  13. 2026-06-02
    days on market $210,000 Active 15 DOM
  14. 2026-06-01
    days on market $210,000 Active 14 DOM
  15. 2026-05-31
    days on market $210,000 Active 13 DOM
  16. 2026-05-30
    days on market $210,000 Active 12 DOM
  17. 2026-05-19
    price $210,000
  18. 2026-05-18
    listed $205,000 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 OR · Resets to sale price

Current annual tax
$638 · $53/mo
Projected year-2 tax
$1,930 · $161/mo
Expected delta
+$1,293/yr (+$108/mo · 202.7%)

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

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (shaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 7/10 Severe 7 d/yr ≥99°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 31 unhealthy d/yr today · 32 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
$23,479
− Mortgage interest
−$11,147
− Property taxes
−$638
− Insurance
−$1,792
− Repairs & maintenance
−$1,878
− Management
−$1,878
− Depreciation
−$5,789
Taxable income
$356
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$85
After-tax cash flow
$3,510/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
Central Point SD 6
NCES district ID
4102940
Math proficiency
19% ▼ -13.00%
Reading proficiency
41% ▼ -6.00%
Median HH income
$49,736
Composite
26.09/100
National rank
#7290
State rank
#42 of 58 in OR

Livability — Central Point

Score
90/100
State rank
#3
US rank
#92

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Central Point, OR
County
Jackson County · 159,661 people
City population
29,067
Metro
Medford, OR
Population (ZIP)
29,067
Household income
$83,488
Rent vs Own
26.7% rent · 73.3% own
Severe rent burden
650.0

Population outlook (Jackson County) Hauer SSP2

Today (2025)
234,433 people
By 2030
243,834 · +4.0%
By 2040
259,717 · +10.8%
By 2050
273,269 · +16.6%
By 2075
300,624 · +28.2%
By 2100
305,256 · +30.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (77%)
Race & ethnicity
White 77% Hispanic / Latino 14% Two or more races 9%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Portuguese 3% Iranian 2% Lithuanian 2%
Foreign-born
5% · Canada, South Korea
Languages at home
90% English-only · Spanish 8% Other Asian/Pacific 1%

Political lean MEDSL · Jackson

2024 margin
Lean R (+6.4) · D 45.5% · R 51.9% · Other 2.6%
2008→2024 swing
-6.5pp toward R · 2008: 0.1pp · 2024: -6.4pp
All cycles
2024: R+6.4 2020: R+3.5 2016: R+9.2 2012: R+5.0 2008: D+0.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -446.66%
Current HPI
252.2725
Rent YoY
▲ 4.33%
Metro
Medford, OR
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

+2.4% since first listed
2 events — show timeline
  • 2026-05-19 Price Changed $210,000 MLSCO
  • 2026-05-18 Listed $205,000 MLSCO

Property tax history

+13.2%/yr

Latest (2022): $638 · +322.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…