🏷️ Likely Rental
1199 N Terry St #309 · Eugene, OR
Flood risk 7/10 · Major
- FEMA flood zone
- X (unshaded)
- Chance of flooding over 30 yrs
- 0.99%
- Est. flood insurance / yr
- $507 – $1,088
Fire risk 5/10 · Moderate
- Est. fire insurance / yr
- $498 – $926
Heat risk 4/10 · Minor
- Hot days now (above 92°F)
- 7 days/yr
- Hot days in 30 yrs
- 15 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 10/10 · Severe
- Unhealthy air days now
- 13 days/yr
- Unhealthy air days in 30 yrs
- 14 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
- 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
🖨 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
Neighborhood map
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.
Questions for the listing agent
- 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?
- Built in 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
- Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
- Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
- 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?
- 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?
- 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
- 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
- IRR
- 45.6%
- Equity multiple
- 2.93×
- Total profit
- $54,148
- Equity at exit
- $14,910
- 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
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
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
| Address | Beds | Baths | Sqft | Rent | $/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
-
2026-06-18days on market $100,000 Active 155 DOM
-
2026-06-17days on market $100,000 Active 154 DOM
-
2026-06-16days on market $100,000 Active 153 DOM
-
2026-06-15days on market $100,000 Active 152 DOM
-
2026-06-14days on market $100,000 Active 150 DOM
-
2026-06-10days on market $100,000 Active 147 DOM
-
2026-06-09days on market $100,000 Active 146 DOM
-
2026-06-08days on market $100,000 Active 145 DOM
-
2026-06-07days on market $100,000 Active 144 DOM
-
2026-06-03days on market $100,000 Active 140 DOM
-
2026-06-02days on market $100,000 Active 139 DOM
-
2026-06-01days on market $100,000 Active 138 DOM
-
2026-05-31days on market $100,000 Active 137 DOM
-
2026-05-30days on market $100,000 Active 136 DOM
-
2026-05-01price $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!
-
2026-04-30price $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!
-
2026-03-25price $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!
-
2026-03-25price $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!
-
2026-03-11price $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!
-
2026-03-10price $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!
-
2026-03-03price $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!
-
2026-03-02price $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!
-
2026-01-14$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!
-
2026-01-13$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
- 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
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
- 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 |
|---|---|---|
| Consumer Goods | 1 | $51B |
|
||
Price history
-15.4% since first listed10 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%/yrLatest (2025): $866 · +2.6% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…