1100 S Euclid St #68 · Grandview, WA 98930

$150,000

3 bd · 2.0 ba · 1,512 sqft · SingleFamily public records · 99 Days on market

Built 1991 $99/sqft · 160% above area

---

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 +26.0/30.0
• DSCR +8.8/10.0
• ARV discount +7.5/15.0
• 1% rule +5.6/10.0
• Schools +3.9/10.0
• Livability +3.4/5.0
• Rent growth +2.5/5.0
• Condition / age +2.5/5.0
• Appreciation +0.0/10.0

Listing remarks MLS

Beautifully updated 3 bed, 2 bath mobile home in the desirable Quail Run 55+ community. Modern updates throughout. Featuring new flooring, new windows, new furnace, and fresh interior and exterior paint, as well as many more updates. Spacious layout with a formal living room plus an additional large living area, perfect for entertaining. Private primary suite with a fully renovated bathroom, walk-in shower and walk-in closet. The primary suite is located on separate ends of the home from the guest bedrooms ensuring extra privacy when guests are staying. Eat-in kitchen bar with plenty of storage, separate dining space, and large laundry room. Covered parking and partially fenced yard. Enjoy peaceful walks to the community pond in this delightful neighboorhood. Call to schedule a private tour of this move-in ready home.

Key facts

• Updated mobile home
• New furnace
• New flooring

Tags

• UPDATED MOBILE HOME
• NEW FLOORING
• NEW WINDOWS
• NEW FURNACE
• FRESH INTERIOR PAINT
• FRESH EXTERIOR PAINT

What this means for you Summary

Snapshot

• This is a 3-bed/2.0-bath single-family listed at $150k.

Deal economics

• At list price, monthly cash flow is $375 ($5k/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: $136k (9.0% below list) — sets the bar for market timing.
• Cap rate 9.3% vs local median 2.2% in Grandview — 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 67/100 on livability (#308 in WA) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: schools D, crime D, amenities F.
• Grandview School District (town): math 47% / reading 40% proficiency, ranked #203 of 291 in WA (top 70%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 73% free/reduced lunch — lower-income household profile, screen leases tightly.
• Market conditions: 193 active listings in the ZIP; 468 units permitted in Yakima County in 2024 (23 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.
• Yakima County population projected at +6% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

• It's been on market 99 days — a 9% lower offer ($136k) is reasonable based on typical stale-listing flexibility.
• 4 sale attempts since 5y 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 $74k; list at $150k implies a 103% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

• Climate carrying-cost: extreme-heat days projected 7→16/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.

Recommended offer $136,500 (9.0% below list)

Questions for the listing agent

1. It's been on market 99 days. Have you received any prior offers? Is the seller open to a 9% concession, seller financing, or rate buy-down credit?
2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
4. 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?
5. 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?
6. 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.
7. 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.
8. 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: 1.06% ✓
• Cap rate: 9.30%
• Cash-on-cash: 10.73%
• DSCR: 1.48
• GRM: 7.9

CMA / ARV

• ARV (median comp): $57,734
• List price: $150,000
• Delta: 159.81%
• Verdict: OVERPRICED
• Comps: 3 within 2.0 mi

Show comp detail 12 sales within ~0.75 mi

Address	Dist	Beds/Ba	Sqft	Sold	Price	$/sf	Match
306 Amberly Ave	0.48mi	3/2.0	1,430 (-5%)	4mo	$358,100	$250	65
108 Ela Loop	0.65mi	3/2.0	1,538 (+2%)	3mo	$336,000	$218	65
1615 Castlewood Ct	0.71mi	3/2.0	1,526 (+1%)	3mo	$401,850	$263	63
1615 Castlewood Ct Unit (Phase 11 Lot 303) Spec	0.69mi	3/1.0	1,526 (+1%)	3mo	$401,850	$263	60
1606 Castlewood Ct	0.63mi	3/2.0	1,586 (+5%)	3mo	$389,850	$246	60
1607 Castlewood Ct	0.65mi	3/2.0	1,598 (+6%)	1mo	$407,850	$255	59
1606 Castlewood Ct Unit (Phase 11 Lot 310) Spec	0.62mi	3/1.0	1,586 (+5%)	3mo	$389,850	$246	56
1607 Castlewood Ct Unit (Phase 11 Lot 299) Spec	0.65mi	3/1.0	1,598 (+6%)	1mo	$407,850	$255	55
503 Amberly Ave	0.48mi	3/2.0	1,314 (-13%)	4mo	$352,900	$269	53
402 Amberly Ave	0.57mi	3/2.0	1,314 (-13%)	2mo	$344,900	$262	50
1608 Diamond Ave	0.67mi	4/2.0 (+1)	1,641 (+8%)	3mo	$424,850	$259	47
1608 Diamond Ave Unit (Phase 11 Lot 298) Spec	0.61mi	4/1.0 (+1)	1,641 (+8%)	3mo	$424,850	$259	46

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 · 3.0% rent growth · sell at horizon

5-year hold

• IRR: -0.3%
• Equity multiple: 0.99×
• Total profit: $-470
• Equity at exit: $22,365

10-year hold

• IRR: 9.3%
• Equity multiple: 1.72×
• Total profit: $30,083
• Equity at exit: $12,969

Cash invested: $42,000 (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.

Methodology + full state rankings →

ZIP-level market 98930

• Home prices YoY: -16.7%
• Active inventory: 193
• Price-to-rent: 7.9×

Monthly cashflow live

• Estimated rent: $1,589 medium
• Mortgage (P&I): −$787
• Tax from tax record: −$31 /mo · $368/yr
• Insurance: −$62
• HOA: −$0
• Vacancy / Maint / Mgmt: −$334
• Net cashflow: $375

Break-even live

Break-even rent $1,114

Max offer price $150,000

Occupancy floor 71%

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 21 events

1. 2026-06-18
   days on market $150,000 Active 99 DOM
2. 2026-06-17
   days on market $150,000 Active 98 DOM
3. 2026-06-16
   days on market $150,000 Active 97 DOM
4. 2026-06-15
   days on market $150,000 Active 96 DOM
5. 2026-06-15
   days on market $150,000 Active 95 DOM
6. 2026-06-13
   days on market $150,000 Active 94 DOM
7. 2026-06-12
   days on market $150,000 Active 93 DOM
8. 2026-06-09
   days on market $150,000 Active 90 DOM
9. 2026-06-08
   days on market $150,000 Active 89 DOM
10. 2026-06-08
    days on market $150,000 Active 88 DOM
11. 2026-06-05
    days on market $150,000 Active 86 DOM
12. 2026-06-03
    days on market $150,000 Active 84 DOM
13. 2026-06-02
    days on market $150,000 Active 83 DOM
14. 2026-06-01
    days on market $150,000 Active 82 DOM
15. 2026-05-31
    days on market $150,000 Active 81 DOM
16. 2026-03-11
    listed $150,000 Active 829-char remark

    Show marketing remark (829 chars)

    Beautifully updated 3 bed, 2 bath mobile home in the desirable Quail Run 55+ community. Modern updates throughout. Featuring new flooring, new windows, new furnace, and fresh interior and exterior paint, as well as many more updates. Spacious layout with a formal living room plus an additional large living area, perfect for entertaining. Private primary suite with a fully renovated bathroom, walk-in shower and walk-in closet. The primary suite is located on separate ends of the home from the guest bedrooms ensuring extra privacy when guests are staying. Eat-in kitchen bar with plenty of storage, separate dining space, and large laundry room. Covered parking and partially fenced yard. Enjoy peaceful walks to the community pond in this delightful neighboorhood. Call to schedule a private tour of this move-in ready home.

17. 2026-03-11
    listed $150,000 Active 829-char remark

    Show marketing remark (829 chars)

    Beautifully updated 3 bed, 2 bath mobile home in the desirable Quail Run 55+ community. Modern updates throughout. Featuring new flooring, new windows, new furnace, and fresh interior and exterior paint, as well as many more updates. Spacious layout with a formal living room plus an additional large living area, perfect for entertaining. Private primary suite with a fully renovated bathroom, walk-in shower and walk-in closet. The primary suite is located on separate ends of the home from the guest bedrooms ensuring extra privacy when guests are staying. Eat-in kitchen bar with plenty of storage, separate dining space, and large laundry room. Covered parking and partially fenced yard. Enjoy peaceful walks to the community pond in this delightful neighboorhood. Call to schedule a private tour of this move-in ready home.

18. 2022-02-10
    soldstatus $74,000
19. 2022-02-10
    soldstatus $74,000
20. 2021-09-29
    listed $80,000
21. 2021-09-27
    listed $80,000

ⓘ 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: $368 · $31/mo
• Projected year-2 tax: $1,470 · $122/mo
• Expected delta: +$1,102/yr (+$92/mo · 299.7%)

ⓘ 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 5/10 Major 7 d/yr ≥98°F today · 16 d/yr by 30 yrs out
• 💨 Wind 1/10 Low
• 🫁 Air quality 9/10 Extreme 13 unhealthy d/yr today · 13 by 30 yrs out

Taxation est. · year 1

• Rental income: $19,066
• − Mortgage interest: −$8,402
• − Property taxes: −$368
• − Insurance: −$750
• − Repairs & maintenance: −$1,525
• − Management: −$1,525
• − Depreciation: −$4,364
• Taxable income: $2,131
• Est. tax owed @ 24.0%: −$512
• After-tax cash flow: $3,993/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: Grandview School District
• NCES district ID: 5303150
• Math proficiency: 47% ▲ 8.00%
• Reading proficiency: 40% ▬ 0.00%
• Median HH income: $43,388
• Composite: 39.06/100
• National rank: #8271
• State rank: #203 of 291 in WA

Livability — Grandview

• Score: 67/100
• State rank: #308
• US rank: #10853

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

• Census place: Grandview, WA
• Population (ZIP): 15,071

Population outlook (Yakima County) Hauer SSP2

• Today (2025): 256,514 people
• By 2030: 259,403 · +1.1%
• By 2040: 265,677 · +3.6%
• By 2050: 273,061 · +6.5%
• By 2075: 296,991 · +15.8%
• By 2100: 315,291 · +22.9%

Race, ethnicity, and origin ACS 2023

• Neighborhood character: Predominantly Hispanic (79%)
• Race & ethnicity: Hispanic / Latino 79% Two or more races 27% White 18% Native American 1%
• Hispanic origin (detail): Mexican 77%
• Common ancestry: Italian 2% Portuguese 1% Iranian 1%
• Foreign-born: 27% · Canada
• Languages at home: 33% English-only · Spanish 65%

Political lean MEDSL · Yakima

• 2024 margin: R (+14.3) · D 41.6% · R 55.9% · Other 2.5%
• 2008→2024 swing: -3.8pp toward R · 2008: -10.6pp · 2024: -14.3pp
• All cycles: 2024: R+14.3 2020: R+7.7 2016: R+15.4 2012: R+15.1 2008: R+10.6

Not yet ingested

• Civics: —

Market trends

• HPI YoY: ▼ -65.13%
• Current HPI: 324.6036
• Rent YoY: —
• Metro: —
• 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

+87.5% since first listed

6 events — show timeline

• 2026-03-11 Listed $150,000 PACMLS
• 2026-03-11 Listed $150,000 YAMLS
• 2022-02-10 Sold (MLS) $74,000 PACMLS
• 2022-02-10 Sold (MLS) $74,000 YAMLS
• 2021-09-29 Listed $80,000 YAMLS
• 2021-09-27 Listed $80,000 PACMLS

Property tax history

-0.2%/yr

Latest (2026): $368 · -6.1% YoY. Source: county tax records.