CashFlowRE
Sign in Sign up
9007 53rd Avenue Ct E
B+ Composite 79.76
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

9007 53rd Avenue Ct E · Summit, WA 98446
3 bd · 2.0 ba · 1,446 sqft · Manufactured · 9 Days on market
Built 1980 Good condition $93/sqft · 37% below area Est $213k · 37% under

🖨 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

DOUBLEWIDE MANUFACTURED HOMEQUIET DEAD END STREETLARGEST LOTS IN THE PARKFULLY FENCED BACKYARDPRIVATE 5 PIECE BATHBREAKFAST BAR

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

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 $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.
Recommended offer $135,000

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. 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?
  3. 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.
  4. 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.
  5. 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

5-year hold
IRR
25.1%
Equity multiple
2.07×
Total profit
$40,329
Equity at exit
$20,129
10-year hold
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
Just-cause statewide (2021); Seattle layers rent control restrictions + relocation assistance; very tenant-friendly.

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

Break-even rent $1,181
Max offer price $135,000
Occupancy floor 56%

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-19
    statusdays on market $135,000 Active 9 DOM
  2. 2026-05-11
    status Pending
  3. 2026-05-01
    listed $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
combined federal + state — saved on this device
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

Good 75/100 Cosmetic rehab

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

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

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
33.2% rent · 66.8% 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

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

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…