CashFlowRE
Sign in Sign up
715 S 141st St
D Composite 42.05
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

715 S 141st St · Parkland, WA 98444
4 bd · 2.0 ba · 1,488 sqft · SingleFamily public records · 77 Days on market
Built 1942 0.26 ac lot $286/sqft · 8% below area Est $473k · 10% under

🖨 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

EXTRA-LARGE LOTMATURE LANDSCAPINGCOVERED PATIO

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 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.
Recommended offer $243,757 (42.6% below list)

Questions for the listing agent

  1. 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?
  2. 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?
  3. Built in 1942 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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 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?
  8. 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?
  9. 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.
  10. 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.
  11. 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

5-year hold
IRR
18.1%
Equity multiple
2.48×
Total profit
$175,658
Equity at exit
$382,874
10-year hold
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
Just-cause statewide (2021); Seattle layers rent control restrictions + relocation assistance; very tenant-friendly.

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

Break-even rent $3,542
Max offer price $270,819
Occupancy floor

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

AddressBedsBaths SqftRent$/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

  1. 2026-06-21
    days on market $425,000 Active 77 DOM
  2. 2026-06-18
    days on market $425,000 Active 74 DOM
  3. 2026-06-17
    days on market $425,000 Active 73 DOM
  4. 2026-06-16
    days on market $425,000 Active 72 DOM
  5. 2026-06-15
    days on market $425,000 Active 71 DOM
  6. 2026-06-13
    days on market $425,000 Active 69 DOM
  7. 2026-06-13
    days on market $425,000 Active 68 DOM
  8. 2026-06-09
    days on market $425,000 Active 65 DOM
  9. 2026-06-08
    days on market $425,000 Active 64 DOM
  10. 2026-06-07
    days on market $425,000 Active 63 DOM
  11. 2026-06-04
    days on market $425,000 Active 60 DOM
  12. 2026-06-03
    days on market $425,000 Active 59 DOM
  13. 2026-06-02
    days on market $425,000 Active 58 DOM
  14. 2026-06-01
    days on market $425,000 Active 57 DOM
  15. 2026-05-31
    days on market $425,000 Active 56 DOM
  16. 2026-05-14
    price $425,000
  17. 2026-04-05
    listed $450,000 Active
  18. 2006-11-03
    soldstatus $210,000
  19. 2006-11-03
    soldstatus $210,000
  20. 2006-07-18
    listed $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
combined federal + state — saved on this device
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

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

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
56.0% rent · 44.0% 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

Price history

+102.4% since first listed
5 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%/yr

Latest (2026): $4,712 · +5.9% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…