CashFlowRE
Sign in Sign up
300 SW 7th Ave #131
A- Composite 80.48
Why this score? — see what drove the A- 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
  • Schools +5.0/10.0
  • Livability +4.5/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$67,500

300 SW 7th Ave #131 · Battle Ground, WA 98604
2 bd · 1.5 ba · 924 sqft · Manufactured public records · 9 Days on market
Built 1989 Est $84k · 20% under

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

Listing remarks MLS

Seller Motivated. Newer interior paint/ Newer exterior paint/ 2 bedroom, 2 bathroom/ Newer living room carpet, sub floor repaired. Great use of space. Bedrooms are at opposite ends, so privacy is great. Located at the back of the park. Storage shed included, fenced rear yard. Space rent for this unit will be $900 a month, the rest of the park expected to be $1,000

Key facts

  • Heat pump cooling
  • Walk-in showers
  • Extra windows

Tags

UPDATED MANUFACTURED HOMECOMPLETELY REMODELED KITCHENWALK-IN SHOWERSCUSTOM BUILT-IN BOOKCASESEXTRA WINDOWSHEAT PUMP COOLING

Property features AI

Finance

  • Other: Home warranty included
  • Financial info: Land lease in effect (expires January 31, 2027); monthly lot rent; Lot rent amount specified
  • HOA & community: Park amenities: commons, management, meeting room, party room, recreation facilities, road maintenance; Senior community; Pet restrictions apply

Exterior

  • Parking: Carport; Driveway
  • Utilities: Public water; Public sewer; Electric power; Cable internet available
  • Home design: Manufactured home in park (not attached); One-level layout; Territorial view
  • Construction: Metal roof; Aluminum exterior; Skirting foundation; Built in 1989
  • Exterior features: Covered patio; Porch; Fenced yard; Garden with raised beds; Tool shed; Yard

Interior

  • Kitchen: Dishwasher; Disposal; Microwave; Free-standing range; Free-standing refrigerator; Pantry; Quartz countertops; Laminate flooring in kitchen
  • Bedrooms: Primary bedroom on main level with walk-in closet and attached bathroom; Second bedroom on main level
  • Flooring: Laminate flooring; Wall-to-wall carpet
  • Bathrooms: Two full bathrooms (both on the main level) with walk-in showers
  • Heating & cooling: Forced air heating (95%+ efficiency); Heat pump cooling; Electric fuel source
  • Interior features: Main floor living (one level) with vaulted ceilings; Accessible main floor bedroom with attached bath; Walk-in showers; Laundry area with washer/dryer included; Laundry on main level; Double pane windows with vinyl frames; Laminate and wall-to-wall carpet flooring; Pantry; Quartz surfaces
  • Laundry & utility: Washer and dryer included; Laundry area on main level; Electric hot water

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 2-bed/1.5-bath manufactured listed at $68k.

Deal economics

  • At list price, monthly cash flow is $865 ($10k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $68k).
  • Cap rate 21.7% vs local median 2.8% in Battle Ground — 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 90/100 on livability (#3 in WA, #93 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, employment A+; Watch: cost of living D-.
  • Battle Ground School District (suburban): math 48% / reading 60% proficiency, ranked #92 of 291 in WA (top 32%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Captain Strong (628 students, 38% FRL); Chief Umtuch Middle (553 students, 35% FRL); Open Doors Battle Ground (15 students, 33% FRL).
  • Market conditions: Rents rising fast (+4.0%/yr); 467 active listings in the ZIP; 15 comparable units currently listed for rent nearby; rentals leasing fast (median 1d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 3,547 units permitted in Clark County in 2024 (1,361 in 5+ unit buildings).
  • This rent is only 17% of the median local income ($112k/yr) — well below the 30% rent-burden line; pricing power to push rent on renewal without tenant pushback.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $467 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Clark County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 4.0% rent growth), your $19k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 3y ago with the ask held roughly flat each time — persistent listings suggest the price (not the market) is what's stuck; bring a comps-based counter.
  • Current owner paid $48k; 42% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $67,500

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. 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?
  3. 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.
  4. 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.
  5. 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
21.67%
Cash-on-cash
54.91%
DSCR
3.44
GRM
3.5

CMA / ARV

ARV (on-the-fly)
$84,084
Comps found
8
Show comp detail 8 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
300 SW 7th Ave #810 0.00mi 2/2.0 960 (+4%) 1mo $138,900 $145 90
300 SW 7th Ave #112 0.00mi 2/2.0 932 (+1%) 9mo $138,000 $148 89
300 SW 7th Ave #1011 0.00mi 2/2.0 924 (0%) 13mo $80,000 $87 87
300 SW 7th Ave #801 0.00mi 2/2.0 933 (+1%) 12mo $45,000 $48 87
300 SW 7th Ave #301 0.00mi 2/2.0 945 (+2%) 13mo $169,900 $180 83
300 SW 7th Ave #1010 0.00mi 3/1.0 (+1) 924 (0%) 14mo $45,000 $49 81
300 SW 7th Ave #302 0.00mi 2/2.0 1,057 (+14%) 5mo $66,000 $62 70
300 SW 7th Ave #707 0.00mi 2/2.0 1,056 (+14%) 10mo $95,700 $91 65

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 · 4.0% rent growth · sell at horizon

5-year hold
IRR
54.2%
Equity multiple
3.42×
Total profit
$45,746
Equity at exit
$10,064
10-year hold
IRR
59.7%
Equity multiple
7.22×
Total profit
$117,467
Equity at exit
$5,836

Cash invested: $18,900 (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 98604

Rents YoY
4.0%
Active inventory
467
Price-to-rent
3.5×

Monthly cashflow live

Estimated rent
$1,594 high interval (Pro) →
Mortgage (P&I)
$354
Tax from tax record
$12 /mo · $149/yr
Insurance
$28
HOA
$0
Vacancy / Maint / Mgmt
$335
Net cashflow
$865

Break-even live

Break-even rent $499
Max offer price $67,500
Occupancy floor 41%

Sensitivity live

Price -10% $903 -5% $884 +0% $865 +5% $846 +10% $827
Rent -10% $739 -5% $802 +0% $865 +5% $928 +10% $991
Rate -1.0pp $899 -0.5pp $882 base $865 +0.5pp $847 +1.0pp $830

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
$16,875
Closing costs
$2,025
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 15 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
405 SW 1st St Unit M Battle Ground, WA 2.0 1.0 900 $1,195 $1.33 25d 1 0.17mi
218 SW 15th Ave Unit D-114 Battle Ground, WA 1.0 1.0 747 $1,350 $1.81 19d 1 0.46mi
101 NE 1st Ave Battle Ground, WA 1.0 1.0 782 $1,520 $1.94 0d 4 0.51mi
10 SE 13th St Unit 201 Battle Ground, WA 1.0 1.0 700 $1,395 $1.99 45d 1 0.56mi
518 NW 12th Ave Battle Ground, WA 1.0 1.0 738 $1,162 $1.57 0d 1 0.59mi
218 SE Clark Ave Apt 2 Battle Ground, WA 2.0 1.0 725 $1,395 $1.92 45d 1 0.66mi
415 SW 20th Ave Battle Ground, WA 1.0–2.0 1.0 888 $1,650 $1.86 0d 4 0.68mi
1511 SW 13th Ave Battle Ground, WA 1.0–3.0 1.0–2.0 882 $1,772 $2.01 0d 9 0.70mi
419 SE Clark Ave Battle Ground, WA 2.0 1.0 875 $1,575 $1.80 0d 1 0.72mi
117 NE Clark Ave Battle Ground, WA 1.0–2.0 1.0 603 $1,548 $2.57 0d 4 0.74mi
808 SE 4th St Unit 02 Battle Ground, WA 3.0 1.5 1107 $1,750 $1.58 14d 1 0.76mi
808 SE 4th St Unit 02 Battle Ground, WA 3.0 1.5 1107 $1,750 $1.58 16d 1 0.76mi
611 NW 20th Ave Battle Ground, WA 1.0–2.0 1.0 824 $1,607 $1.95 0d 3 0.84mi
318 Southwest Ave Battleground, WA 1.0 1.0 747 $1,350 $1.81 0d 1 1.06mi
917 SW 31st St Battle Ground, WA 1.0–2.0 1.0–2.0 913 $2,336 $2.56 0d 12 1.48mi

Listing history 7 events

  1. 2026-06-21
    days on market $67,500 Active 9 DOM
  2. 2026-06-19
    status $67,500 Active 6 DOM
  3. 2026-06-08
    status $67,500 Pending 6 DOM
  4. 2026-06-07
    days on market $67,500 Active 6 DOM
  5. 2026-06-03
    days on market $67,500 Active 2 DOM
  6. 2026-06-02
    remarks 699-char remark
  7. 2026-06-02
    listed $67,500 Active 1 DOM

ⓘ 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
$149 · $12/mo
Projected year-2 tax
$662 · $55/mo
Expected delta
+$513/yr (+$43/mo · 344.2%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$19,130
− Mortgage interest
−$3,781
− Property taxes
−$149
− Insurance
−$338
− Repairs & maintenance
−$1,530
− Management
−$1,530
− Depreciation
−$1,964
Taxable income
$9,838
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,361
After-tax cash flow
$8,017/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
Battle Ground School District
NCES district ID
5300380
Math proficiency
48% ▼ -1.00%
Reading proficiency
60% ▼ -1.00%
Median HH income
$69,646
Composite
49.81/100
National rank
#4201
State rank
#92 of 291 in WA

Livability — Battle Ground

Score
90/100
State rank
#3
US rank
#93

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Battle Ground, WA
County
Clark County · 513,189 people
City population
38,839
Metro
Portland-Vancouver-Hillsboro, OR-WA
Population (ZIP)
38,839
Household income
$112,448
Rent vs Own
17.6% rent · 82.4% own
Severe rent burden
485.0

Population outlook (Clark County) Hauer SSP2

Today (2025)
529,610 people
By 2030
563,242 · +6.4%
By 2040
625,905 · +18.2%
By 2050
681,558 · +28.7%
By 2075
805,967 · +52.2%
By 2100
877,450 · +65.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 7% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 4% Portuguese 4% Subsaharan African 4%
Foreign-born
7% · Canada
Languages at home
90% English-only · Russian/Polish/Slavic 6% Spanish 3%

Political lean MEDSL · Clark

2024 margin
Lean D (+7.0) · D 52.1% · R 45.1% · Other 2.8%
2008→2024 swing
+0.9pp no change · 2008: 6.1pp · 2024: 7.0pp
All cycles
2024: D+7.0 2020: D+5.1 2016: D+0.1 2012: D+0.1 2008: D+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -296.15%
Current HPI
298.5364
Rent YoY
▲ 4.00%
Metro
Portland-Vancouver-Hillsboro, OR-WA
State GDP YoY
▲ 4.65%
F500 in state
22

Industry mix (Fortune 500 HQ in WA)

Industry F500 HQs Revenue

Price history

+12.7% since first listed
5 events — show timeline
  • 2026-06-01 Listed $67,500 RMLS
  • 2023-02-28 Sold (MLS) $47,500 RMLS
  • 2023-02-13 Pending RMLS
  • 2023-01-18 Price Changed $55,000 RMLS
  • 2023-01-05 Listed $59,900 RMLS

Property tax history

+79.4%/yr

Latest (2026): $149 · -11.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…