715 S 141st St · Parkland, 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
- 15 days/yr
Wind risk 1/10 · Minimal
- Chance of severe wind over 30 yrs
- —
Air-quality risk 7/10 · Major
- Unhealthy air days now
- 9 days/yr
- Unhealthy air days in 30 yrs
- 10 days/yr
Risk factors via First Street. Map © Google.
Why this score? — see what drove the D 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).
- ARV discount +12.0/15.0
- Appreciation +10.0/10.0
- Cash flow +5.7/30.0
- Schools +3.9/10.0
- Livability +3.9/5.0
- Rent growth +3.2/5.0
- Condition / age +2.5/5.0
- 1% rule +0.7/10.0
- DSCR +0.1/10.0
$425,000
🖨 Deal sheet (PDF) 📄 Offer letter ✓ Due diligence
Listing remarks
Great opportunity for a first-time buyer or investor! This home sits on an extra-large lot, offering ample space for expansion, outdoor living, or future development. Step outside to enjoy mature landscaping and a covered patio—perfect for relaxing or entertaining year-round. With its generous lot size and solid improvements already in place, this property presents a rare combination of comfort today and upside for tomorrow. Buyer to verify schools.
Key facts
- Extra-large lot
- Covered patio
- Mature landscaping
Tags
Neighborhood map
What this means for you Summary
Snapshot
- This is a 4-bed/2.0-bath single-family listed at $425k.
Deal economics
- At list price, monthly cash flow is $-873 ($-10k/yr) — negative.
- To cash-flow at today's rent, offer at most $271k (36.3% below list).
- To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $244k (42.6% below list).
- Recommended offer: $244k (42.6% below list) — sets the bar for 1% rule.
- Cap rate 3.8% vs local median 2.3% in Parkland — 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 77/100 on livability (#148 in WA, #3,068 nationally) — a middle-class / working-renter tenant base. Strengths: commute A+, housing A+, health & safety A+; Watch: amenities D+, crime 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 (+2.9%/yr); 159 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 0d on market — plan ~1-2 weeks tenant-placement turnaround); 3,209 units permitted in Pierce County in 2024 (1,269 in 5+ unit buildings).
- This rent runs 45% of the median local income ($65k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.
Forward outlook
- In year one you build about $45k of equity ($3k loan paydown + $42k appreciation (10.0% local appreciation)).
- Pierce County population projected at +26% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
- By year 2, paydown + projected appreciation supports a ~$73k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.
Negotiation context
- It's been on market 77 days — a 6% lower offer ($400k) is reasonable based on typical stale-listing flexibility.
- 2 sale attempts since 20y ago; this cycle's ask has dropped $25k (6%) from the opening price — seller is motivated, your offer sets the floor, not the list.
- Current owner paid $210k; list at $425k implies a 102% gain — meaningful room to come down on a strong offer.
Risks & watch-outs
- Watch-outs: built in 1942 — expect roof / HVAC / electrical / plumbing capex.
Questions for the listing agent
- What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
- It's been on market 77 days. Have you received any prior offers? Is the seller open to a 43% concession, seller financing, or rate buy-down credit?
- Built in 1942 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
- 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 F 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?
- The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
- 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
- 0.57% ✗
- Cap rate
- 3.83%
- Cash-on-cash
- -8.80%
- DSCR
- 0.61
- GRM
- 14.5
CMA / ARV
- ARV (median comp)
- $472,768
- List price
- $425,000
- Delta
- -10.10%
- 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 |
|---|---|---|---|---|---|---|---|
| 710 138th St S | 0.10mi | 3/1.5 (-1) | 1,456 (-2%) | 3mo | $460,000 | $316 | 82 |
| 602 142nd St S | 0.14mi | 3/2.0 (-1) | 1,646 (+11%) | 2mo | $485,000 | $295 | 69 |
| 13517 11th Ave S | 0.48mi | 3/1.5 (-1) | 1,428 (-4%) | 1mo | $475,000 | $333 | 63 |
| 14308 10 Ave S | 0.34mi | 3/1.5 (-1) | 1,363 (-8%) | 4mo | $380,000 | $279 | 60 |
| 910 138th St S | 0.26mi | 3/2.0 (-1) | 1,305 (-12%) | 5mo | $433,000 | $332 | 58 |
| 13713 2nd Avenue Ct E | 0.64mi | 3/2.0 (-1) | 1,536 (+3%) | 5mo | $516,000 | $336 | 56 |
| 1310 133rd St S | 0.71mi | 3/2.0 (-1) | 1,504 (+1%) | 6mo | $475,000 | $316 | 55 |
| 721 134th St S | 0.41mi | 3/1.0 (-1) | 1,340 (-10%) | 1mo | $350,000 | $261 | 54 |
| 14023 14 Ave S | 0.52mi | 3/1.0 (-1) | 1,400 (-6%) | 5mo | $419,950 | $300 | 53 |
| 819 134th St S | 0.43mi | 3/2.5 (-1) | 1,298 (-13%) | 2mo | $480,000 | $370 | 50 |
| 14516 2nd Ave E | 0.66mi | 3/2.0 (-1) | 1,344 (-10%) | 2mo | $420,000 | $313 | 46 |
| 164 134th Street Ct E | 0.66mi | 3/2.0 (-1) | 1,301 (-13%) | 7mo | $495,000 | $380 | 38 |
Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.
Projected returns pro-forma
10.0% appreciation · 2.93% rent growth · sell at horizon
- IRR
- 18.1%
- Equity multiple
- 2.48×
- Total profit
- $175,658
- Equity at exit
- $382,874
- IRR
- 16.9%
- Equity multiple
- 5.71×
- Total profit
- $560,555
- Equity at exit
- $825,682
Cash invested: $119,000 (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 98444
- Home prices YoY
- 3.6%
- Rents YoY
- 2.9%
- Active inventory
- 159
- Price-to-rent
- 14.5×
Monthly cashflow live
- Estimated rent
- $2,438 medium interval (Pro) →
- Mortgage (P&I)
- −$2,229
- Tax from tax record
- −$393 /mo · $4,712/yr
- Insurance
- −$177
- HOA
- −$0
- Vacancy / Maint / Mgmt
- −$512
- Net cashflow
- $-873
Break-even live
Sensitivity live
| Price | -10% $-632 | -5% $-752 | +0% $-873 | +5% $-993 | +10% $-1,113 |
|---|---|---|---|---|---|
| Rent | -10% $-1,065 | -5% $-969 | +0% $-873 | +5% $-776 | +10% $-680 |
| Rate | -1.0pp $-659 | -0.5pp $-765 | base $-873 | +0.5pp $-983 | +1.0pp $-1,095 |
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
- $106,250
- Closing costs
- $12,750
- 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 4 comps
| Address | Beds | Baths | Sqft | Rent | $/sqft | DOM | Units | Dist |
|---|---|---|---|---|---|---|---|---|
| 14007 A St S Parkland, WA | 1.0–3.0 | 1.0–2.0 | 1006 | $2,295 | $2.28 | 0d | 4 | 0.56mi |
| 14601 1st Ave S Parkland, WA | 3.0 | 2.5 | 1493 | $2,595 | $1.74 | 0d | 2 | 0.61mi |
| 15326 4th Avenue Ct E Tacoma, WA | 3.0 | 2.5 | 1840 | $2,750 | $1.49 | 0d | 1 | 1.16mi |
| 1223 121st St S Tacoma, WA | 5.0 | 1.0 | 1469 | $2,225 | $1.51 | 44d | 1 | 1.32mi |
Listing history 20 events
-
2026-06-21days on market $425,000 Active 77 DOM
-
2026-06-18days on market $425,000 Active 74 DOM
-
2026-06-17days on market $425,000 Active 73 DOM
-
2026-06-16days on market $425,000 Active 72 DOM
-
2026-06-15days on market $425,000 Active 71 DOM
-
2026-06-13days on market $425,000 Active 69 DOM
-
2026-06-13days on market $425,000 Active 68 DOM
-
2026-06-09days on market $425,000 Active 65 DOM
-
2026-06-08days on market $425,000 Active 64 DOM
-
2026-06-07days on market $425,000 Active 63 DOM
-
2026-06-04days on market $425,000 Active 60 DOM
-
2026-06-03days on market $425,000 Active 59 DOM
-
2026-06-02days on market $425,000 Active 58 DOM
-
2026-06-01days on market $425,000 Active 57 DOM
-
2026-05-31days on market $425,000 Active 56 DOM
-
2026-05-14price $425,000
-
2026-04-05$450,000 Active
-
2006-11-03soldstatus $210,000
-
2006-11-03soldstatus $210,000
-
2006-07-18$210,000
ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot
backfill from property_details.listing_events for pre-trigger history.
Tax reassessment forecast WA · Resets to sale price
- Current annual tax
- $4,712 · $393/mo
- Projected year-2 tax
- $4,712 · $393/mo
- Expected delta
- $0/yr ($0/mo · 0.0%)
ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.
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 · 15 d/yr by 30 yrs out
- Wind 1/10 Low
- Air quality 7/10 Severe 9 unhealthy d/yr today · 10 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
- $29,251
- − Mortgage interest
- −$23,807
- − Property taxes
- −$4,712
- − Insurance
- −$2,125
- − Repairs & maintenance
- −$2,340
- − Management
- −$2,340
- − Depreciation
- −$12,364
- Taxable loss
- −$18,436
- Est. tax savings @ 24.0%
- +$4,425
- After-tax cash flow
- $-6,049/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
- 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 — Parkland
- Score
- 77/100
- State rank
- #148
- US rank
- #3068
Category grades
Schools grade is shown separately in the Schools card above.
Census & demographics
- Census place
- Parkland, WA
- County
- Pierce County · 788,257 people
- City population
- 36,624
- Metro
- Seattle-Tacoma-Bellevue, WA
- Population (ZIP)
- 35,754
- Household income
- $65,342
- Rent vs Own
- Severe rent burden
- 2169.0
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
- Highly diverse neighborhood (Simpson 0.77)
- Race & ethnicity
- White 40% Hispanic / Latino 19% Two or more races 17% Black 16% Asian 11% Pacific Islander 4% Native American 1%
- Hispanic origin (detail)
- Mexican 13% Puerto Rican 1%
- Common ancestry
- Portuguese 3% Scotch-Irish 2% Swedish 1%
- Foreign-born
- 21% · Canada, South Korea, Vietnam
- Languages at home
- 68% English-only · Spanish 13% Other Asian/Pacific 6% Korean 3%
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
- ▲ 45.01%
- Current HPI
- 1297.51
- Rent YoY
- ▲ 2.93%
- 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
+102.4% since first listed5 events — show timeline
- 2026-05-14 Price Changed $425,000 NWMLS as Distributed by MLS Grid
- 2026-04-05 Listed $450,000 NWMLS as Distributed by MLS Grid
- 2006-11-03 Sold (Public Records) $210,000 Public Records
- 2006-11-03 Sold (MLS) $210,000 NWMLS as Distributed by MLS Grid
- 2006-07-18 Listed $210,000 NWMLS as Distributed by MLS Grid
Property tax history
+4.6%/yrLatest (2026): $4,712 · +5.9% YoY. Source: county tax records.
Cash-flow waterfall
monthlySold comps — $/sqft
last 12 mo · ≤1 miLoading sold comps…