CashFlowRE
Sign in Sign up
1944 Mctavish Ct
C+ Composite 61.11
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 +27.7/30.0
  • DSCR +9.7/10.0
  • 1% rule +6.7/10.0
  • ARV discount +4.3/15.0
  • Livability +4.2/5.0
  • Rent growth +3.7/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$154,900

1944 Mctavish Ct · Springfield, OR 97477
3 bd · 2.0 ba · 1,352 sqft · Manufactured public records · 19 Days on market
Built 1991 Est $145k · 7% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Best Buy! Don't miss this 3bd/2ba charmer in a great family-friendly park, close to schools, shopping, and the new hospital. Located on a large, culdesac, totally fenced lot, this home features new windows, laminated flooring, master suite, vaulted ceilings, heat pump for economy, and all appliances. You'll appreciate the private setting. 2-car carport, and 8x20 shop, too!

Key facts

  • New carpet
  • Newer windows
  • Fresh interior paint

Tags

NEW ROOFNEWER WINDOWSFRESH INTERIOR PAINTFRESH EXTERIOR PAINTLUXURY VINYL PLANK FLOORINGNEW CARPET

Property features AI

Finance

  • Other: Unit dimensions: approximately 56 ft long by 26 ft wide; Unit main level area approximately 1,352 (title area); Land lease extends through 01/01/2099
  • Financial info: Monthly lot rent applies
  • HOA & community: Located in Lochaven park; Park has pet rules (see park rules and regulations); Land lease community (land not included)

Exterior

  • Parking: Carport; Driveway parking for 2 vehicles
  • Utilities: Public water; Public sewer; Electric hot water; Electric service
  • Home design: Manufactured home in a park; Updated/remodeled condition; Single-story (one level); No significant view
  • Construction: Built in 1991; T-111 siding exterior; Composition roof; Skirting foundation
  • Exterior features: Covered patio; Fenced yard; Tool shed; Yard; Located on a cul-de-sac; Level lot; Paved road access

Interior

  • Kitchen: Quartz countertops; Free-standing range; Microwave; Dishwasher; Garbage disposal
  • Bedrooms: Primary bedroom on main level with attached bathroom and wainscoting; Second bedroom on main level with wainscoting; Third bedroom on main level
  • Flooring: Vinyl flooring in living areas; Wall-to-wall carpet in bedrooms
  • Bathrooms: Two full bathrooms (both on the main level)
  • Heating & cooling: Forced-air heating; Heat pump heating and cooling
  • Interior features: High ceilings; Vaulted ceilings; Accessibility features: one-level living; Laundry area; Crawl space basement; Vinyl-framed windows
  • Laundry & utility: Utility room on main level

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 3-bed/2.0-bath manufactured listed at $155k.

Deal economics

  • At list price, monthly cash flow is $465 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $155k).
  • Recommended offer: $153k (1.5% below list) — sets the bar for market timing.
  • Cap rate 9.9% vs local median 3.0% in Springfield — 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 83/100 on livability (#40 in OR, #934 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: crime D+, employment D+.
  • Springfield SD 19 (suburban): math 19% / reading 38% proficiency, ranked #48 of 58 in OR (top 83%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Guy Lee Elementary School (math 15% / reading 15%, grade F, #392 of 412 statewide, top 96%, 347 students, 62% FRL); Hamlin Middle School (math 15% / reading 35%, grade F, #104 of 128 statewide, top 83%, 571 students, 64% FRL); Springfield High School (math 30% / reading 54%, grade F, #64 of 143 statewide, top 46%, 1,317 students, 65% FRL).
  • Market conditions: Rents rising fast (+4.8%/yr); 163 active listings in the ZIP; 22 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 41% of comp listings sitting > 30 days — soft ceiling on asking rent; 1,808 units permitted in Lane County in 2024 (972 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($66k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $5k 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 + 4.8% rent growth), your $43k cash investment doubles in ~8 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 19 days — a 2% lower offer ($153k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 24y 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 $34k; list at $155k implies a 356% gain — meaningful room to come down on a strong offer.
Recommended offer $152,576 (1.5% below list)

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 D-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  3. 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?
  4. 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.
  5. 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.
  6. 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
1.17%
Cap rate
9.90%
Cash-on-cash
12.87%
DSCR
1.57
GRM
7.2

CMA / ARV

ARV (on-the-fly)
$144,664
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
484 Scotts Glen Dr 0.13mi 3/2.0 1,404 (+4%) 4mo $150,000 $107 84
451 Lochaven Ave 0.16mi 3/2.0 1,296 (-4%) 2mo $157,000 $121 84
2150 Laura St #202 0.28mi 3/2.0 1,296 (-4%) 0mo $81,500 $63 80
898 Lochaven Ave 0.26mi 3/2.0 1,296 (-4%) 2mo $150,000 $116 79
328 Scotts Glen Dr 0.26mi 3/2.0 1,323 (-2%) 7mo $345,000 $261 78
475 Lochaven Ave 0.15mi 3/2.0 1,296 (-4%) 14mo $150,000 $116 74
595 Lochaven Ave 0.11mi 3/2.0 1,414 (+5%) 16mo $199,800 $141 74
2150 Laura St #222 0.28mi 3/2.0 1,404 (+4%) 14mo $68,000 $48 69
1120 W Fairview Dr #3 0.29mi 3/2.0 1,232 (-9%) 4mo $99,000 $80 68
708 Lochaven Ave 0.17mi 2/2.0 (-1) 1,188 (-12%) 16mo $105,000 $88 53
2150 Laura St #204 0.28mi 2/2.0 (-1) 1,535 (+14%) 8mo $89,000 $58 52
2150 Laura St #213 0.28mi 2/2.0 (-1) 1,188 (-12%) 12mo $74,000 $62 52

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 · 4.81% rent growth · sell at horizon

5-year hold
IRR
4.6%
Equity multiple
1.18×
Total profit
$7,825
Equity at exit
$23,096
10-year hold
IRR
15.5%
Equity multiple
2.36×
Total profit
$59,037
Equity at exit
$13,393

Cash invested: $43,372 (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.

ZIP-level market 97477

Rents YoY
4.8%
Active inventory
163
Price-to-rent
7.2×

Monthly cashflow live

Estimated rent
$1,805 high interval (Pro) →
Mortgage (P&I)
$812
Tax from tax record
$84 /mo · $1,005/yr
Insurance
$65
HOA
$0
Vacancy / Maint / Mgmt
$379
Net cashflow
$465

Break-even live

Break-even rent $1,216
Max offer price $154,900
Occupancy floor 69%

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
$38,725
Closing costs
$4,647
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 22 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
668 W Quinalt St Springfield, OR 3.0 1.5 1100 $1,695 $1.54 43d 1 0.18mi
636 W Quinalt St Springfield, OR 3.0 1.5 1045 $1,595 $1.53 43d 1 0.19mi
956 W Olympic St Springfield, OR 3.0 2.0 1212 $2,200 $1.82 13d 1 0.35mi
2220 Shadylane Dr Springfield, OR 2.0 1.5 860 $1,730 $2.01 21d 4 0.47mi
506 W Centennial Blvd Springfield, OR 1.0–3.0 1.0–2.0 1182 $1,699 $1.44 21d 3 0.49mi
506 W Centennial Blvd Springfield, OR 2.0 1.0 885 $1,684 $1.90 13d 4 0.49mi
859 W M St Springfield, OR 4.0 1.0 1504 $1,700 $1.13 43d 1 0.50mi
2609 S Cloverleaf Loop Unit 2609 Springfield, OR 3.0 1.5 1500 $1,975 $1.32 13d 1 0.52mi
2555 Gateway St Springfield, OR 2.0 1.0 682 $1,649 $2.42 21d 14 0.53mi
243 R St Springfield, OR 1.0–3.0 1.0–2.5 867 $1,649 $1.90 43d 6 0.68mi
175 G St Unit C Springfield, OR 3.0 1.0 975 $1,450 $1.49 43d 1 1.04mi
562 Kelly Blvd Springfield, OR 4.0 1.0 1500 $1,995 $1.33 43d 1 1.07mi
700 1st St Unit 18 Springfield, OR 2.0 1.0 900 $1,350 $1.50 13d 1 1.08mi
3440 Westward Ho Ave Unit 3440 Eugene, OR 2.0 1.0 950 $1,995 $2.10 43d 1 1.11mi
3450 McKenna Dr Eugene, OR 1.0–2.0 1.0–2.0 1125 $1,720 $1.53 13d 5 1.19mi
375 Marche Chase Dr Eugene, OR 1.0–2.0 1.0–2.0 896 $1,960 $2.19 13d 8 1.19mi
754 Leigh St Eugene, OR 2.0 1.0 950 $1,395 $1.47 13d 1 1.29mi
430 Pioneer Pkwy W Unit 432 Springfield, OR 2.0 1.5 1100 $1,795 $1.63 43d 1 1.29mi
3225 Kinsrow Ave Eugene, OR 1.0–4.0 1.0–2.5 1009 $2,467 $2.44 21d 10 1.30mi
1217 R St #5 Springfield, OR 2.0 1.0 900 $1,395 $1.55 21d 1 1.39mi
1253 R St Unit 4 Springfield, OR 2.0 1.5 1000 $1,295 $1.29 43d 1 1.41mi
3120 Van Ave Eugene, OR 2.0 1.5 1104 $1,695 $1.54 13d 4 1.43mi

Listing history 14 events

  1. 2026-06-18
    days on market $154,900 Active 19 DOM
  2. 2026-06-17
    days on market $154,900 Active 18 DOM
  3. 2026-06-16
    days on market $154,900 Active 17 DOM
  4. 2026-06-15
    days on market $154,900 Active 16 DOM
  5. 2026-06-14
    days on market $154,900 Active 14 DOM
  6. 2026-06-10
    days on market $154,900 Active 11 DOM
  7. 2026-06-09
    days on market $154,900 Active 10 DOM
  8. 2026-06-08
    days on market $154,900 Active 9 DOM
  9. 2026-06-07
    days on market $154,900 Active 8 DOM
  10. 2026-06-03
    days on market $154,900 Active 4 DOM
  11. 2026-06-02
    days on market $154,900 Active 3 DOM
  12. 2026-06-01
    days on market $154,900 Active 2 DOM
  13. 2026-05-31
    remarks 614-char remark
  14. 2026-05-31
    listed $154,900 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 OR · Resets to sale price

Current annual tax
$1,005 · $84/mo
Projected year-2 tax
$1,503 · $125/mo
Expected delta
+$498/yr (+$41/mo · 49.6%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone X (unshaded) · 18% chance over 30 yrs
  • 🔥 Wildfire 2/10 Low
  • 🌡 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 15 unhealthy d/yr today · 16 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
$21,655
− Mortgage interest
−$8,677
− Property taxes
−$1,005
− Insurance
−$774
− Repairs & maintenance
−$1,732
− Management
−$1,732
− Depreciation
−$4,506
Taxable income
$3,228
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$775
After-tax cash flow
$4,806/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
Springfield SD 19
NCES district ID
4111670
Math proficiency
19% ▼ -13.00%
Reading proficiency
38% ▼ -10.00%
Median HH income
$42,236
Composite
24.14/100
National rank
#7746
State rank
#48 of 58 in OR

Livability — Springfield

Score
83/100
State rank
#40
US rank
#934

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Springfield, OR
County
Lane County · 310,476 people
City population
76,907
Metro
Eugene-Springfield, OR
Population (ZIP)
37,534
Household income
$65,662
Rent vs Own
47.2% rent · 52.8% own
Severe rent burden
1817.0

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 (77%)
Race & ethnicity
White 77% Hispanic / Latino 13% Two or more races 10% Asian 1% Native American 1%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Lithuanian 4% Portuguese 4% Italian 3%
Foreign-born
6% · Canada
Languages at home
89% English-only · Spanish 9% Other Asian/Pacific 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
▼ -489.08%
Current HPI
299.6863
Rent YoY
▲ 4.81%
Metro
Eugene-Springfield, OR
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

+308.7% since first listed
6 events — show timeline
  • 2026-05-30 Listed $154,900 RMLS
  • 2008-12-10 Sold (MLS) $34,000 RMLS
  • 2008-11-19 Delisted RMLS
  • 2008-11-04 Listed $39,900 RMLS
  • 2003-03-31 Sold (MLS) $36,000 RMLS
  • 2002-11-14 Listed $37,900 RMLS

Property tax history

+2.2%/yr

Latest (2025): $1,005 · +1.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…