9007 53rd Avenue Ct E · Summit, WA
Flood risk 1/10 · Minimal
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.0%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 1/10 · Minimal
- Est. fire insurance / yr
- $604 – $1,122
Heat risk 3/10 · Minor
- Hot days now (above 87°F)
- 7 days/yr
- Hot days in 30 yrs
- 16 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 7/10 · Major
- Unhealthy air days now
- 10 days/yr
- Unhealthy air days in 30 yrs
- 12 days/yr
Risk factors via First Street. Map © Google.
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
- ARV discount +15.0/15.0
- 1% rule +10.0/10.0
- DSCR +10.0/10.0
- Schools +3.9/10.0
- Rent growth +3.8/5.0
- Condition / age +3.8/5.0
- Livability +3.3/5.0
- Appreciation +0.0/10.0
$135,000
🖨 Deal sheet 📄 Offer letter ✓ Due diligence
Listing remarks
Welcome Home to this beautifully maintained doublewide manufactured home tucked away on a quiet dead end street in the Summit area! Situated on one of the largest lots in the park, this property offers a large fully fenced backyard with plenty of space for outdoor living, entertaining or pets. Inside you'll find a bright and functional layout featuring 3 spacious bedrooms, including a primary suite with a private 5 piece bath. The kitchen opens to the dining area and includes a breakfast bar perfect for everyday or casual gatherings. Enjoy the convenience of a carport, a large storage building and parking for up to 4 vehicles. This home offers a great combination of space, comfort and locat
Key facts
- Private 5 piece bath
- Breakfast bar
- 4 parking spots
Tags
Property features AI
Finance
- Other: Listing terms: Cash or Conventional
- Financial info: Land lease amount applies
- HOA & community: Located in a park with 77 homes; Park approved for sale; Senior exemption available; High-speed internet available in park; Land lease
Exterior
- Parking: Carport
- Utilities: Electric energy source; Public water
- Home design: Manufactured double-wide home; One level; Good condition; Tie-down foundation
- Construction: Metal/vinyl construction materials; Metal roof; Metal skirt
- Exterior features: Metal/vinyl exterior; Patio/porch/deck; Dead-end street; Paved access; Mobile home remains on site
Interior
- Kitchen: Dishwasher; Refrigerator; Stove/Range
- Bedrooms: 3 bedrooms
- Flooring: Vinyl plank; Carpet
- Bathrooms: 2 full bathrooms; 2 bathtubs; 2 showers
- Heating & cooling: Forced air heating; No central cooling
- Interior features: Water heater; Double pane windows; Bath off primary; Patio/porch/deck
- Laundry & utility: Washer; Dryer; Laundry room with electric water heater
Neighborhood map
What this means for you Summary
Snapshot
- This is a 3-bed/2.0-bath manufactured listed at $135k. Condition is rated good.
Deal economics
- At list price, monthly cash flow is $895 ($11k/yr) — positive.
- The deal already cash-flows at list — no discount required.
- Meets the 1% rule at list price ($2k rent vs $135k).
- Cap rate 14.2% vs local median 2.5% in Summit — 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 66/100 on livability (#318 in WA) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, employment A; Watch: schools D-, amenities F, commute F.
- Franklin Pierce School District (suburban): math 35% / reading 51% proficiency, ranked #197 of 291 in WA (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
- Market conditions: Rents rising fast (+5.2%/yr); 116 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 3,209 units permitted in Pierce County in 2024 (1,269 in 5+ unit buildings).
Forward outlook
- Local home prices are declining (-3.0%/yr); year-one equity from $933 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
- Pierce County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- At projected returns (-3.0% appreciation + 5.2% rent growth), your $38k cash investment doubles in ~4 years — after that, you're playing with house money.
Negotiation context
- Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
- 2 sale attempts with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
Questions for the listing agent
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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.
- 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.
- 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
- 1.71% ✓
- Cap rate
- 14.25%
- Cash-on-cash
- 28.42%
- DSCR
- 2.26
- GRM
- 4.9
CMA / ARV
- ARV (median comp)
- $212,750
- List price
- $135,000
- Delta
- -36.55%
- Verdict
- UNDERPRICED
- Comps
- 16 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
| Address | Dist | Beds/Ba | Sqft | Sold | Price | $/sf | Match |
|---|---|---|---|---|---|---|---|
| 9314 Canyon Rd E #85 | 0.17mi | 3/2.0 | 1,460 (+1%) | 0mo | $119,000 | $82 | 90 |
| 9314 Canyon Rd E #39 | 0.17mi | 3/2.0 | 1,504 (+4%) | 3mo | $168,000 | $112 | 83 |
| 5115 88th Street Ct E #29 | 0.18mi | 2/2.0 (-1) | 1,436 (-1%) | 9mo | $129,950 | $90 | 78 |
| 9314 Canyon Rd E #82 | 0.17mi | 2/2.0 (-1) | 1,526 (+6%) | 5mo | $100,000 | $66 | 74 |
| 5801 89th Street Ct E #5 | 0.32mi | 3/2.0 | 1,496 (+4%) | 10mo | $151,000 | $101 | 71 |
| 9314 Canyon Rd E #23 | 0.17mi | 3/2.0 | 1,539 (+6%) | 15mo | $160,000 | $104 | 69 |
| 6022 89th Street Ct E #20 | 0.48mi | 3/2.0 | 1,528 (+6%) | 2mo | $257,500 | $169 | 67 |
| 9314 Canyon Rd E #74 | 0.17mi | 2/2.0 (-1) | 1,330 (-8%) | 8mo | $135,000 | $102 | 67 |
| 5123 88th Street Ct E | 0.17mi | 3/2.0 | 1,336 (-8%) | 17mo | $114,800 | $86 | 66 |
| 5902 89th Street Ct E #11 | 0.37mi | 2/2.0 (-1) | 1,596 (+10%) | 1mo | $289,000 | $181 | 59 |
| 6012 91st Street Ct E | 0.46mi | 3/2.0 | 1,599 (+11%) | 10mo | $309,000 | $193 | 52 |
| 6021 90th Street Ct E #109 | 0.47mi | 3/2.0 | 1,648 (+14%) | 11mo | $325,000 | $197 | 46 |
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 · 5.17% rent growth · sell at horizon
- IRR
- 25.1%
- Equity multiple
- 2.07×
- Total profit
- $40,329
- Equity at exit
- $20,129
- IRR
- 34.2%
- Equity multiple
- 4.46×
- Total profit
- $130,809
- Equity at exit
- $11,672
Cash invested: $37,800 (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
ZIP-level market 98446
- Rents YoY
- 5.2%
- Active inventory
- 116
- Price-to-rent
- 4.9×
Monthly cashflow live
- Estimated rent
- $2,314 high interval (Pro) →
- Mortgage (P&I)
- −$708
- Tax est. 1.5%
- −$169 /mo · $2,025/yr
- Insurance
- −$56
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$486
- Net cashflow
- $895
Break-even live
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
- $33,750
- Closing costs
- $4,050
- 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 9 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 4016 84th St E Tacoma, WA | 3.0 | 1.0 | 940 | $1,695 | $1.80 | 10d | 1 | 0.80mi |
| 2506 103rd St E Puyallup, WA | 2.0 | 1.0 | 1025 | $1,877 | $1.83 | 4d | 3 | 0.86mi |
| 6406 104th St E Unit 6402 Puyallup, WA | 2.0 | 1.0 | 900 | $1,600 | $1.78 | 44d | 1 | 1.18mi |
| 10823 50th Ave E Tacoma, WA | 1.0–2.0 | 1.0–2.0 | 916 | $2,391 | $2.61 | 2d | 3 | 1.20mi |
| 5923 111th Street Ct E Puyallup, WA | 3.0 | 2.5 | 1364 | $2,600 | $1.91 | 2d | 1 | 1.37mi |
| 6115 111th St E Puyallup, WA | 1.0–3.0 | 1.0–2.0 | 911 | $2,391 | $2.62 | 2d | 16 | 1.40mi |
| 5909 111th Street Ct E Puyallup, WA | 3.0 | 2.5 | 1356 | $2,395 | $1.77 | 15d | 1 | 1.41mi |
| 5617 112th St E Puyallup, WA | 1.0–3.0 | 1.0–2.0 | 947 | $2,195 | $2.32 | 11d | 17 | 1.42mi |
| 9604 S Fruitland Unit 7502 Puyallup, WA | 2.0 | 2.0 | 1492 | $2,500 | $1.68 | 2d | 1 | 1.45mi |
Listing history 3 events
-
2026-06-19statusdays on market $135,000 Active 9 DOM
-
2026-05-11status Pending
-
2026-05-01$135,000 Active
ⓘ 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 1/10 Low
- Heat 3/10 Moderate 7 d/yr ≥87°F today · 16 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 7/10 Severe 10 unhealthy d/yr today · 12 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
- $27,768
- − Mortgage interest
- −$7,562
- − Property taxes
- −$2,025
- − Insurance
- −$675
- − Repairs & maintenance
- −$2,221
- − Management
- −$2,221
- − Depreciation
- −$3,927
- Taxable income
- $9,135
- Est. tax owed @ 24.0%
- −$2,193
- After-tax cash flow
- $8,548/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.
Condition & rehab AI · 12 photos
This well-maintained doublewide manufactured home offers a good condition with minimal repairs needed. It's located on a quiet street with a large, fenced backyard, making it ideal for families or those seeking a peaceful living environment.
Value-add opportunities
- Resale Paint exterior siding — Enhances curb appeal and value
- Both Replace carpet in bedrooms — Improves comfort and appearance
- Both Install modern light fixtures — Modernizes the space and enhances curb appeal
Renovation cost estimate screening
Value-add ROI direction
- Resale Paint exterior siding — Enhances curb appeal and value ↑
- Both Replace carpet in bedrooms — Improves comfort and appearance ↑
- Both Install modern light fixtures — Modernizes the space and enhances curb appeal ↑
ⓘ Cost ranges are severity-bucket heuristics (US national rule-of-thumb). Get contractor quotes + a written scope before underwriting a rehab budget.
Schools (NCES district)
- District
- Franklin Pierce School District
- NCES district ID
- 5302940
- Math proficiency
- 35% ▬ 0.00%
- Reading proficiency
- 51% ▲ 2.00%
- Median HH income
- $49,240
- Composite
- 39.18/100
- National rank
- #8227
- State rank
- #197 of 291 in WA
Livability — Summit
- Score
- 66/100
- State rank
- #318
- US rank
- #11661
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Summit, WA
- County
- Pierce County · 788,257 people
- Metro
- Seattle-Tacoma-Bellevue, WA
- Population (ZIP)
- 14,634
- Household income
- $101,938
- Rent vs Own
- Severe rent burden
- 246.0
Population outlook (Pierce County) Hauer SSP2
- Today (2025)
- 956,648 people
- By 2030
- 1,010,862 · +5.7%
- By 2040
- 1,113,170 · +16.4%
- By 2050
- 1,206,524 · +26.1%
- By 2075
- 1,436,425 · +50.2%
- By 2100
- 1,563,654 · +63.5%
Race, ethnicity, and origin ACS 2023
- Neighborhood character
- Diverse neighborhood (Simpson 0.59)
- Race & ethnicity
- White 61% Two or more races 17% Hispanic / Latino 17% Black 6% Asian 4% Pacific Islander 3% Native American 2%
- Hispanic origin (detail)
- Mexican 11% Puerto Rican 1%
- Common ancestry
- Portuguese 4% Serbian 3% Italian 3%
- Foreign-born
- 7% · Canada, South Korea
- Languages at home
- 80% English-only · Spanish 11% Other Asian/Pacific 3% Russian/Polish/Slavic 2%
Political lean MEDSL · Pierce
- 2024 margin
- D (+10.8) · D 53.9% · R 43.1% · Other 3.0%
- 2008→2024 swing
- -1.4pp toward R · 2008: 12.2pp · 2024: 10.8pp
- All cycles
- 2024: D+10.8 2020: D+11.2 2016: D+7.5 2012: D+11.0 2008: D+12.2
Not yet ingested
- Civics
- —
Market trends
- HPI YoY
- ▼ -562.34%
- Current HPI
- 322.6286
- Rent YoY
- ▲ 5.17%
- Metro
- Seattle-Tacoma-Bellevue, WA
- State GDP YoY
- ▲ 4.65%
- F500 in state
- 22
Industry mix (Fortune 500 HQ in WA)
| Industry | F500 HQs | Revenue |
|---|---|---|
| Retail | 2 | $269B |
|
||
| Technology / Retail | 1 | $638B |
|
||
| Technology | 1 | $245B |
|
||
| Telecommunications | 1 | $38B |
|
||
| Food / Beverage | 1 | $36B |
|
||
| Automotive / Trucks | 1 | $34B |
|
||
Price history
3 events — show timeline
- 2026-06-18 Relisted — NWMLS as Distributed by MLS Grid
- 2026-05-11 Pending — NWMLS as Distributed by MLS Grid
- 2026-05-01 Listed $135,000 NWMLS as Distributed by MLS Grid
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…