CashFlowRE
Sign in Sign up
1199 N Terry St #309 🏷️ Likely Rental
B+ Composite 76.71
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
  • Livability +4.0/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$100,000

1199 N Terry St #309 · Eugene, OR 97402
4 bd · 2.0 ba · 1,876 sqft · Manufactured public records · 155 Days on market
Built 1978 $53/sqft · 28% below area Est $140k · 28% under ↓ 15% since listing

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

Listing remarks MLS

Discover comfortable, low-maintenance living in this move-in-ready 4-bedroom home in the highly sought-after Daneland 55+ Community — the only 4-bedroom currently available in the park. Spanning 1,876 sq. ft., this well-maintained home offers generous space with a vaulted living room and a separate vaulted family room — perfect for everyday living, entertaining, hobbies, or a home office. The open-concept layout flows beautifully, while the spacious bedrooms provide room for guests or flexible use. Additional features include an oversized 18x10 shed/workshop with electricity, a long covered carport, easy-access stairs and ramp, and a low-maintenance yard.Daneland is a friendly, well-managed 55+ park with outstanding amenities: indoor pool, hot tub, fitness room, billiards, library, social room with kitchenette, and open green spaces. Space rent is $975/month and includes basic Xfinity cable, garbage, curbside yard waste pickup, and full park maintenance. Pets up to 20 lbs. are welcome, and on-site RV parking is available for an additional fee.If you’re looking for comfort, convenience, and a true sense of community in a 55+ setting, this is the one you’ve been waiting for!

Key facts

  • Hot tub
  • Vaulted living room
  • Long covered carport

Tags

VAULTED LIVING ROOMVAULTED FAMILY ROOMOVERSIZED SHED WORKSHOPLONG COVERED CARPORTINDOOR POOLHOT TUB

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 $100,000 price doesn't fit this home's estimated sale value (~$139,500) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 4-bed/2.0-bath manufactured listed at $100k.

Deal economics

  • At list price, monthly cash flow is $1k ($14k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $100k).
  • Recommended offer: $88k (12.0% below list) — sets the bar for market timing.
  • Cap rate 21.0% vs local median 2.8% in Eugene — 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 81/100 on livability (#52 in OR, #1,587 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, health & safety A+; Watch: employment C-, cost of living C-, crime D-.
  • Bethel SD 52 (urban): math 18% / reading 34% proficiency, ranked #52 of 58 in OR (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising (+1.6%/yr); 297 active listings in the ZIP; 8 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 1,808 units permitted in Lane County in 2024 (972 in 5+ unit buildings).
  • At $2,355/mo this rent would consume 49% of the median local household income ($58k/yr) (locally 3142% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $691 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Lane County population projected at +15% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 1.6% rent growth), your $28k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 155 days — a 12% lower offer ($88k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $30k (23%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo.
  • Climate carrying-cost: major flood risk; moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $88,000 (12.0% below list)

Questions for the listing agent

  1. It's been on market 155 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  7. 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?
  8. 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.
  9. 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.
  10. 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
2.36%
Cap rate
20.96%
Cash-on-cash
52.39%
DSCR
3.33
GRM
3.5

CMA / ARV

ARV (median comp)
$139,500
List price
$100,000
Delta
-28.32%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1199 N Terry St #198 0.00mi 4/2.0 1,876 (0%) 12mo $167,000 $89 90
1400 Candlelight Dr #177 0.39mi 3/2.0 (-1) 1,876 (0%) 12mo $172,000 $92 67
5365 Cobblestone Ln 0.38mi 3/2.0 (-1) 1,987 (+6%) 4mo $425,000 $214 64
1699 N Terry St #89 0.46mi 3/2.0 (-1) 1,782 (-5%) 2mo $143,500 $81 64
1699 N Terry St #156 0.46mi 3/2.0 (-1) 1,794 (-4%) 4mo $125,000 $70 63
5370 Cobblestone Ln 0.36mi 3/2.0 (-1) 1,755 (-6%) 14mo $398,000 $227 56
5318 Bridgewater Dr 0.36mi 3/2.0 (-1) 1,690 (-10%) 9mo $350,000 $207 54
5385 Bridgewater Dr 0.41mi 3/2.0 (-1) 1,668 (-11%) 10mo $363,125 $218 49
5253 Glenn Ellen Dr 0.72mi 3/2.0 (-1) 1,782 (-5%) 6mo $310,000 $174 48
5050 W Port St 0.64mi 3/2.0 (-1) 1,958 (+4%) 13mo $375,000 $192 47
5322 Burke St 0.67mi 3/2.0 (-1) 1,782 (-5%) 11mo $338,000 $190 46
5264 Glenn Ellen Dr 0.70mi 3/2.0 (-1) 2,019 (+8%) 7mo $390,000 $193 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 · 1.58% rent growth · sell at horizon

5-year hold
IRR
45.6%
Equity multiple
2.93×
Total profit
$54,148
Equity at exit
$14,910
10-year hold
IRR
50.8%
Equity multiple
5.60×
Total profit
$128,903
Equity at exit
$8,646

Cash invested: $28,000 (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 97402

Rents YoY
1.6%
Active inventory
297
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$2,355 high interval (Pro) →
Mortgage (P&I)
$524
Tax from tax record
$72 /mo · $866/yr
Insurance
$42
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$495
Net cashflow
$1,156

Break-even live

Break-even rent $892
Max offer price $100,000
Occupancy floor 46%

Sensitivity live

Price -10% $1,213 -5% $1,184 +0% $1,156 +5% $1,128 +10% $1,099
Rent -10% $970 -5% $1,063 +0% $1,156 +5% $1,249 +10% $1,342
Rate -1.0pp $1,206 -0.5pp $1,181 base $1,156 +0.5pp $1,130 +1.0pp $1,104

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
$25,000
Closing costs
$3,000
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 8 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1625 Hamlet Ln Eugene, OR 3.0 2.5 1548 $2,395 $1.55 22d 1 0.45mi
1635 Hamlet Ln Eugene, OR 3.0 2.5 1548 $2,100 $1.36 14d 1 0.46mi
653 Oakwood Dr Eugene, OR 3.0 2.0 1584 $2,400 $1.52 14d 1 0.48mi
2083 Amirante St Eugene, OR 3.0 2.0 1250 $2,295 $1.84 22d 1 0.93mi
2077 Lemuria St Eugene, OR 4.0 2.0 1400 $1,995 $1.43 44d 1 0.94mi
2106 Golden Gardens St Eugene, OR 3.0 1.0 1410 $1,995 $1.41 44d 1 0.95mi
2204 Assumption St Eugene, OR 4.0 2.0 1488 $2,300 $1.55 22d 1 1.02mi
4057 Concord St Eugene, OR 4.0 1.0 1800 $2,000 $1.11 44d 1 1.10mi

Listing history 24 events

  1. 2026-06-18
    days on market $100,000 Active 155 DOM
  2. 2026-06-17
    days on market $100,000 Active 154 DOM
  3. 2026-06-16
    days on market $100,000 Active 153 DOM
  4. 2026-06-15
    days on market $100,000 Active 152 DOM
  5. 2026-06-14
    days on market $100,000 Active 150 DOM
  6. 2026-06-10
    days on market $100,000 Active 147 DOM
  7. 2026-06-09
    days on market $100,000 Active 146 DOM
  8. 2026-06-08
    days on market $100,000 Active 145 DOM
  9. 2026-06-07
    days on market $100,000 Active 144 DOM
  10. 2026-06-03
    days on market $100,000 Active 140 DOM
  11. 2026-06-02
    days on market $100,000 Active 139 DOM
  12. 2026-06-01
    days on market $100,000 Active 138 DOM
  13. 2026-05-31
    days on market $100,000 Active 137 DOM
  14. 2026-05-30
    days on market $100,000 Active 136 DOM
  15. 2026-05-01
    price $110,000 1215-char remark
    Show marketing remark (1215 chars)

    Discover comfortable, low-maintenance living in this move-in-ready 4-bedroom home in the highly sought-after Daneland 55+ Community — the only 4-bedroom currently available in the park. Spanning 1,876 sq. ft., this well-maintained home offers generous space with a vaulted living room and a separate vaulted family room — perfect for everyday living, entertaining, hobbies, or a home office. The open-concept layout flows beautifully, while the spacious bedrooms provide room for guests or flexible use. Additional features include an oversized 18x10 shed/workshop with electricity, a long covered carport, easy-access stairs and ramp, and a low-maintenance yard.Daneland is a friendly, well-managed 55+ park with outstanding amenities: indoor pool, hot tub, fitness room, billiards, library, social room with kitchenette, and open green spaces. Space rent is $975/month and includes basic Xfinity cable, garbage, curbside yard waste pickup, and full park maintenance. Pets up to 20 lbs. are welcome, and on-site RV parking is available for an additional fee.If you’re looking for comfort, convenience, and a true sense of community in a 55+ setting, this is the one you’ve been waiting for!

  16. 2026-04-30
    price $110,000 1233-char remark
    Show marketing remark (1233 chars)

    Discover comfortable, low-maintenance living in this move-in-ready 4-bedroom home in the highly sought-after Daneland 55+ Community — the only 4-bedroom currently available in the entire park!Spanning 1,876 sq. ft., this well-maintained manufactured home offers generous space with a vaulted living room and a separate vaulted family room — perfect for everyday living, entertaining, hobbies, or a home office. The open-concept layout flows beautifully, while the spacious bedrooms provide room for guests or flexible use.Additional features include an oversized 18x10 shed/workshop with electricity, a long covered carport, easy-access stairs and ramp, and a low-maintenance yard.Daneland is a friendly, well-managed 55+ park with outstanding amenities: indoor pool, hot tub, fitness room, billiards, library, social room with kitchenette, and open green spaces. Space rent is $975/month and includes basic Xfinity cable, garbage, curbside yard waste pickup, and full park maintenance. Pets up to 20 lbs. are welcome, and on-site RV parking is available for an additional fee.If you’re looking for comfort, convenience, and a true sense of community in a 55+ setting, this is the one you’ve been waiting for!

  17. 2026-03-25
    price $120,000 1215-char remark
    Show marketing remark (1233 chars)

    Discover comfortable, low-maintenance living in this move-in-ready 4-bedroom home in the highly sought-after Daneland 55+ Community — the only 4-bedroom currently available in the entire park!Spanning 1,876 sq. ft., this well-maintained manufactured home offers generous space with a vaulted living room and a separate vaulted family room — perfect for everyday living, entertaining, hobbies, or a home office. The open-concept layout flows beautifully, while the spacious bedrooms provide room for guests or flexible use.Additional features include an oversized 18x10 shed/workshop with electricity, a long covered carport, easy-access stairs and ramp, and a low-maintenance yard.Daneland is a friendly, well-managed 55+ park with outstanding amenities: indoor pool, hot tub, fitness room, billiards, library, social room with kitchenette, and open green spaces. Space rent is $975/month and includes basic Xfinity cable, garbage, curbside yard waste pickup, and full park maintenance. Pets up to 20 lbs. are welcome, and on-site RV parking is available for an additional fee.If you’re looking for comfort, convenience, and a true sense of community in a 55+ setting, this is the one you’ve been waiting for!

  18. 2026-03-25
    price $120,000 1233-char remark
    Show marketing remark (1233 chars)

    Discover comfortable, low-maintenance living in this move-in-ready 4-bedroom home in the highly sought-after Daneland 55+ Community — the only 4-bedroom currently available in the entire park!Spanning 1,876 sq. ft., this well-maintained manufactured home offers generous space with a vaulted living room and a separate vaulted family room — perfect for everyday living, entertaining, hobbies, or a home office. The open-concept layout flows beautifully, while the spacious bedrooms provide room for guests or flexible use.Additional features include an oversized 18x10 shed/workshop with electricity, a long covered carport, easy-access stairs and ramp, and a low-maintenance yard.Daneland is a friendly, well-managed 55+ park with outstanding amenities: indoor pool, hot tub, fitness room, billiards, library, social room with kitchenette, and open green spaces. Space rent is $975/month and includes basic Xfinity cable, garbage, curbside yard waste pickup, and full park maintenance. Pets up to 20 lbs. are welcome, and on-site RV parking is available for an additional fee.If you’re looking for comfort, convenience, and a true sense of community in a 55+ setting, this is the one you’ve been waiting for!

  19. 2026-03-11
    price $126,900 1215-char remark
    Show marketing remark (1215 chars)

    Discover comfortable, low-maintenance living in this move-in-ready 4-bedroom home in the highly sought-after Daneland 55+ Community — the only 4-bedroom currently available in the park. Spanning 1,876 sq. ft., this well-maintained home offers generous space with a vaulted living room and a separate vaulted family room — perfect for everyday living, entertaining, hobbies, or a home office. The open-concept layout flows beautifully, while the spacious bedrooms provide room for guests or flexible use. Additional features include an oversized 18x10 shed/workshop with electricity, a long covered carport, easy-access stairs and ramp, and a low-maintenance yard.Daneland is a friendly, well-managed 55+ park with outstanding amenities: indoor pool, hot tub, fitness room, billiards, library, social room with kitchenette, and open green spaces. Space rent is $975/month and includes basic Xfinity cable, garbage, curbside yard waste pickup, and full park maintenance. Pets up to 20 lbs. are welcome, and on-site RV parking is available for an additional fee.If you’re looking for comfort, convenience, and a true sense of community in a 55+ setting, this is the one you’ve been waiting for!

  20. 2026-03-10
    price $126,900 1233-char remark
    Show marketing remark (1233 chars)

    Discover comfortable, low-maintenance living in this move-in-ready 4-bedroom home in the highly sought-after Daneland 55+ Community — the only 4-bedroom currently available in the entire park!Spanning 1,876 sq. ft., this well-maintained manufactured home offers generous space with a vaulted living room and a separate vaulted family room — perfect for everyday living, entertaining, hobbies, or a home office. The open-concept layout flows beautifully, while the spacious bedrooms provide room for guests or flexible use.Additional features include an oversized 18x10 shed/workshop with electricity, a long covered carport, easy-access stairs and ramp, and a low-maintenance yard.Daneland is a friendly, well-managed 55+ park with outstanding amenities: indoor pool, hot tub, fitness room, billiards, library, social room with kitchenette, and open green spaces. Space rent is $975/month and includes basic Xfinity cable, garbage, curbside yard waste pickup, and full park maintenance. Pets up to 20 lbs. are welcome, and on-site RV parking is available for an additional fee.If you’re looking for comfort, convenience, and a true sense of community in a 55+ setting, this is the one you’ve been waiting for!

  21. 2026-03-03
    price $129,900 1215-char remark
    Show marketing remark (1215 chars)

    Discover comfortable, low-maintenance living in this move-in-ready 4-bedroom home in the highly sought-after Daneland 55+ Community — the only 4-bedroom currently available in the park. Spanning 1,876 sq. ft., this well-maintained home offers generous space with a vaulted living room and a separate vaulted family room — perfect for everyday living, entertaining, hobbies, or a home office. The open-concept layout flows beautifully, while the spacious bedrooms provide room for guests or flexible use. Additional features include an oversized 18x10 shed/workshop with electricity, a long covered carport, easy-access stairs and ramp, and a low-maintenance yard.Daneland is a friendly, well-managed 55+ park with outstanding amenities: indoor pool, hot tub, fitness room, billiards, library, social room with kitchenette, and open green spaces. Space rent is $975/month and includes basic Xfinity cable, garbage, curbside yard waste pickup, and full park maintenance. Pets up to 20 lbs. are welcome, and on-site RV parking is available for an additional fee.If you’re looking for comfort, convenience, and a true sense of community in a 55+ setting, this is the one you’ve been waiting for!

  22. 2026-03-02
    price $129,900 1233-char remark
    Show marketing remark (1233 chars)

    Discover comfortable, low-maintenance living in this move-in-ready 4-bedroom home in the highly sought-after Daneland 55+ Community — the only 4-bedroom currently available in the entire park!Spanning 1,876 sq. ft., this well-maintained manufactured home offers generous space with a vaulted living room and a separate vaulted family room — perfect for everyday living, entertaining, hobbies, or a home office. The open-concept layout flows beautifully, while the spacious bedrooms provide room for guests or flexible use.Additional features include an oversized 18x10 shed/workshop with electricity, a long covered carport, easy-access stairs and ramp, and a low-maintenance yard.Daneland is a friendly, well-managed 55+ park with outstanding amenities: indoor pool, hot tub, fitness room, billiards, library, social room with kitchenette, and open green spaces. Space rent is $975/month and includes basic Xfinity cable, garbage, curbside yard waste pickup, and full park maintenance. Pets up to 20 lbs. are welcome, and on-site RV parking is available for an additional fee.If you’re looking for comfort, convenience, and a true sense of community in a 55+ setting, this is the one you’ve been waiting for!

  23. 2026-01-14
    listed $130,000 Active 1233-char remark
    Show marketing remark (1233 chars)

    Discover comfortable, low-maintenance living in this move-in-ready 4-bedroom home in the highly sought-after Daneland 55+ Community — the only 4-bedroom currently available in the entire park!Spanning 1,876 sq. ft., this well-maintained manufactured home offers generous space with a vaulted living room and a separate vaulted family room — perfect for everyday living, entertaining, hobbies, or a home office. The open-concept layout flows beautifully, while the spacious bedrooms provide room for guests or flexible use.Additional features include an oversized 18x10 shed/workshop with electricity, a long covered carport, easy-access stairs and ramp, and a low-maintenance yard.Daneland is a friendly, well-managed 55+ park with outstanding amenities: indoor pool, hot tub, fitness room, billiards, library, social room with kitchenette, and open green spaces. Space rent is $975/month and includes basic Xfinity cable, garbage, curbside yard waste pickup, and full park maintenance. Pets up to 20 lbs. are welcome, and on-site RV parking is available for an additional fee.If you’re looking for comfort, convenience, and a true sense of community in a 55+ setting, this is the one you’ve been waiting for!

  24. 2026-01-13
    listed $130,000 Active 1215-char remark
    Show marketing remark (1215 chars)

    Discover comfortable, low-maintenance living in this move-in-ready 4-bedroom home in the highly sought-after Daneland 55+ Community — the only 4-bedroom currently available in the park. Spanning 1,876 sq. ft., this well-maintained home offers generous space with a vaulted living room and a separate vaulted family room — perfect for everyday living, entertaining, hobbies, or a home office. The open-concept layout flows beautifully, while the spacious bedrooms provide room for guests or flexible use. Additional features include an oversized 18x10 shed/workshop with electricity, a long covered carport, easy-access stairs and ramp, and a low-maintenance yard.Daneland is a friendly, well-managed 55+ park with outstanding amenities: indoor pool, hot tub, fitness room, billiards, library, social room with kitchenette, and open green spaces. Space rent is $975/month and includes basic Xfinity cable, garbage, curbside yard waste pickup, and full park maintenance. Pets up to 20 lbs. are welcome, and on-site RV parking is available for an additional fee.If you’re looking for comfort, convenience, and a true sense of community in a 55+ setting, this is the one you’ve been waiting for!

ⓘ 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
$866 · $72/mo
Projected year-2 tax
$970 · $81/mo
Expected delta
+$104/yr (+$9/mo · 12.0%)

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥92°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 13 unhealthy d/yr today · 14 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
$28,265
− Mortgage interest
−$5,602
− Property taxes
−$866
− Insurance
−$1,298
− Repairs & maintenance
−$2,261
− Management
−$2,261
− Depreciation
−$2,909
Taxable income
$13,068
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,136
After-tax cash flow
$10,736/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
Bethel SD 52
NCES district ID
4102040
Math proficiency
18% ▼ -14.00%
Reading proficiency
34% ▼ -14.00%
Median HH income
$47,860
Composite
22.62/100
National rank
#8066
State rank
#52 of 58 in OR

Livability — Eugene

Score
81/100
State rank
#52
US rank
#1587

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Eugene, OR
County
Lane County · 310,476 people
City population
215,212
Metro
Eugene-Springfield, OR
Population (ZIP)
53,823
Household income
$57,658
Rent vs Own
49.3% rent · 50.7% own
Severe rent burden
3142.0

Population outlook (Lane County) Hauer SSP2

Today (2025)
391,933 people
By 2030
405,860 · +3.6%
By 2040
429,386 · +9.6%
By 2050
452,016 · +15.3%
By 2075
508,825 · +29.8%
By 2100
531,208 · +35.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Hispanic / Latino 17% Two or more races 11% Asian 2% Black 2%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Italian 4% Lithuanian 3% Portuguese 3%
Foreign-born
7% · Canada, China, Vietnam
Languages at home
88% English-only · Spanish 9% Other Indo-European 1%

Political lean MEDSL · Lane

2024 margin
Strong D (+23.1) · D 60.0% · R 36.9% · Other 3.1%
2008→2024 swing
-4.3pp toward R · 2008: 27.4pp · 2024: 23.1pp
All cycles
2024: D+23.1 2020: D+24.3 2016: D+18.9 2012: D+23.4 2008: D+27.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -437.20%
Current HPI
298.1167
Rent YoY
▲ 1.58%
Metro
Eugene-Springfield, OR
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

-15.4% since first listed
10 events — show timeline
  • 2026-05-01 Price Changed $110,000 WVMLS
  • 2026-04-30 Price Changed $110,000 RMLS
  • 2026-03-25 Price Changed $120,000 WVMLS
  • 2026-03-25 Price Changed $120,000 RMLS
  • 2026-03-11 Price Changed $126,900 WVMLS
  • 2026-03-10 Price Changed $126,900 RMLS
  • 2026-03-03 Price Changed $129,900 WVMLS
  • 2026-03-02 Price Changed $129,900 RMLS
  • 2026-01-14 Listed $130,000 RMLS
  • 2026-01-13 Listed $130,000 WVMLS

Property tax history

+3.5%/yr

Latest (2025): $866 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…