107 5th St · Amity, OR 97101

$150,000

1 bd · 1.0 ba · 560 sqft · SingleFamily · 35 Days on market

Built 1950 Poor condition 871 sqft lot

---

Why this score? — see what drove the C- 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 +20.8/30.0
• ARV discount +7.5/15.0
• DSCR +6.6/10.0
• 1% rule +5.5/10.0
• Schools +3.8/10.0
• Livability +3.5/5.0
• Rent growth +2.5/5.0
• Condition / age +1.0/5.0
• Appreciation +0.0/10.0

Listing remarks

Current use is a rental property, tenant occupied. Total of 4 rooms: Living area, Kitchen, Bedroom and Bathroom. Front Display windows to high traffic street. Surrounding businesses include a winery, hair salon, hotel and a variety of dining. Amity is known as a welcoming, small-town retreat in the heart of the Willamette Valley wine country, it offers a relaxed lifestyle surrounded by farmland, wineries, and the scenic Eola-Amity Hills AVA.

Key facts

• Wineries
• High traffic street
• Farmland

Tags

• HIGH TRAFFIC STREET
• SURROUNDING BUSINESSES
• FARMLAND
• WINERIES
• SCENIC EOLA-AMITY HILLS AVA

What this means for you Summary

Snapshot

• This is a 1-bed/1.0-bath single-family listed at $150k. Condition is rated poor.

Deal economics

• At list price, monthly cash flow is $206 ($2k/yr) — positive.
• The deal already cash-flows at list — no discount required.
• Meets the 1% rule at list price ($2k rent vs $150k).
• Recommended offer: $146k (3.0% below list) — sets the bar for market timing.
• Cap rate 7.9% vs local median 2.2% in Amity — 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 70/100 on livability (#130 in OR) — a middle-class / working-renter tenant base. Strengths: crime A+, housing A+, employment B+; Watch: health & safety D+, amenities F, commute F.
• Amity SD 4J (rural): math 33% / reading 48% proficiency, ranked #94 of 183 in OR (top 51%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
• Zoned schools: Amity Elementary School (313 students, 42% FRL); Amity Middle School (169 students, 37% FRL); Amity High School (272 students, 30% FRL).
• Market conditions: 47 active listings in the ZIP; 282 units permitted in Yamhill County in 2024 (0 in 5+ unit buildings).

Forward outlook

• Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
• Yamhill County population projected at +8% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

• It's been on market 35 days — a 3% lower offer ($146k) is reasonable based on typical stale-listing flexibility.

Risks & watch-outs

• Watch-outs: built in 1950 — expect roof / HVAC / electrical / plumbing capex.

Recommended offer $145,500 (3.0% below list)

Questions for the listing agent

1. It's been on market 35 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
2. Have any recent inspections been done? Can we get a copy of the seller's disclosures and any deferred-maintenance estimates?
3. Built in 1950 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
5. 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.
6. 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.
7. 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: 1.05% ✓
• Cap rate: 7.94%
• Cash-on-cash: 5.89%
• DSCR: 1.26
• GRM: 7.9

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold

• IRR: -7.2%
• Equity multiple: 0.73×
• Total profit: $-11,156
• Equity at exit: $22,365

10-year hold

• IRR: 2.4%
• Equity multiple: 1.17×
• Total profit: $7,286
• Equity at exit: $12,969

Cash invested: $42,000 (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.

Methodology + full state rankings →

ZIP-level market 97101

• Home prices YoY: -16.1%
• Active inventory: 47
• Price-to-rent: 7.9×

Monthly cashflow live

• Estimated rent: $1,573 medium
• Mortgage (P&I): −$787
• Tax est. 1.5%: −$188 /mo · $2,250/yr
• Insurance: −$62
• HOA: −$0
• Vacancy / Maint / Mgmt: −$330
• Net cashflow: $206

Break-even live

Break-even rent $1,312

Max offer price $150,000

Occupancy floor 82%

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: $37,500
• Closing costs: $4,500
• Reserves months: —
• Total cash needed: —

Listing history 8 events

1. 2026-06-18
   days on market $150,000 Active 35 DOM
2. 2026-06-17
   days on market $150,000 Active 34 DOM
3. 2026-06-16
   days on market $150,000 Active 33 DOM
4. 2026-06-15
   days on market $150,000 Active 32 DOM
5. 2026-06-13
   days on market $150,000 Active 30 DOM
6. 2026-06-09
   statusdays on market $150,000 Active 26 DOM
7. 2026-04-21
   status Pending
8. 2026-03-27
   listed $150,000 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

• 🌡 Heat 3/10 Moderate
• 🫁 Air quality 9/10 Extreme 11 unhealthy d/yr today · 11 by 30 yrs out

Taxation est. · year 1

• Rental income: $18,877
• − Mortgage interest: −$8,402
• − Property taxes: −$2,250
• − Insurance: −$750
• − Repairs & maintenance: −$1,510
• − Management: −$1,510
• − Depreciation: −$4,364
• Taxable income: $91
• Est. tax owed @ 24.0%: −$22
• After-tax cash flow: $2,452/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 · 10 photos

Poor 20/100 Extensive rehab

This property requires extensive renovations, including painting, kitchen and bathroom updates, appliance replacement, and window replacement. The current condition is poor, and the property is not move-in ready.

Repairs flagged

• Major Paint — Peeling paint on exterior and interior
• Major Kitchen cabinets — Outdated and cluttered
• Major Bathroom fixtures — Outdated and cluttered
• Major Appliances — Outdated and cluttered
• Major Windows — Boarded-up windows

Value-add opportunities

• Both Paint job — Fresh paint can improve curb appeal and interior aesthetics
• Both Kitchen renovation — New cabinets and countertops can increase both resale and rental value
• Both Bathroom renovation — New fixtures and layout can increase both resale and rental value
• Both Appliance replacement — Modern appliances can increase both resale and rental value
• Both Window replacement — New windows can improve energy efficiency and curb appeal

Renovation cost estimate screening

Repair item	Severity	Est. cost
Paint · Peeling paint on exterior and interior	Major	$15,000–50,000
Kitchen cabinets · Outdated and cluttered	Major	$15,000–50,000
Bathroom fixtures · Outdated and cluttered	Major	$15,000–50,000
Appliances · Outdated and cluttered	Major	$15,000–50,000
Windows · Boarded-up windows	Major	$15,000–50,000
Total estimated repair cost · 5 items		$75,000–250,000

Value-add ROI direction

• Both Paint job — Fresh paint can improve curb appeal and interior aesthetics ↑
• Both Kitchen renovation — New cabinets and countertops can increase both resale and rental value ↑
• Both Bathroom renovation — New fixtures and layout can increase both resale and rental value ↑
• Both Appliance replacement — Modern appliances can increase both resale and rental value ↑
• Both Window replacement — New windows can improve energy efficiency and 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: Amity SD 4J
• NCES district ID: 4101230
• Math proficiency: 33% ▲ 3.00%
• Reading proficiency: 48% ▲ 7.00%
• Median HH income: $57,974
• Composite: 38.05/100
• National rank: #8636
• State rank: #94 of 183 in OR

Livability — Amity

• Score: 70/100
• State rank: #130
• US rank: #7521

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Amity, OR
• Population (ZIP): 3,945

Population outlook (Yamhill County) Hauer SSP2

• Today (2025): 109,295 people
• By 2030: 112,060 · +2.5%
• By 2040: 115,975 · +6.1%
• By 2050: 118,155 · +8.1%
• By 2075: 120,968 · +10.7%
• By 2100: 116,163 · +6.3%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly White (78%)
• Race & ethnicity: White 78% Two or more races 13% Hispanic / Latino 13% Pacific Islander 1%
• Hispanic origin (detail): Mexican 10% Puerto Rican 3%
• Common ancestry: Portuguese 4% Slovak 3% Iranian 3%
• Foreign-born: 5% · Canada, Dominican Republic
• Languages at home: 93% English-only · Spanish 7%

Political lean MEDSL · Yamhill

• 2024 margin: Lean R (+6.1) · D 45.3% · R 51.4% · Other 3.3%
• 2008→2024 swing: -4.8pp toward R · 2008: -1.4pp · 2024: -6.1pp
• All cycles: 2024: R+6.1 2020: R+4.0 2016: R+8.8 2012: R+6.7 2008: R+1.4

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -69.97%
• Current HPI: 364.6834
• Rent YoY: —
• Metro: —
• 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

2 events — show timeline

• 2026-04-21 Pending — RMLS
• 2026-03-27 Listed $150,000 RMLS