CashFlowRE
Sign in Sign up
308 N Wenas Rd
D- Composite 35.17
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 +15.0/15.0
  • Cash flow +5.6/30.0
  • Schools +4.8/10.0
  • Livability +3.8/5.0
  • Rent growth +3.2/5.0
  • Condition / age +2.5/5.0
  • 1% rule +0.3/10.0
  • DSCR +0.0/10.0
  • Appreciation +0.0/10.0

$250,000

308 N Wenas Rd · Selah, WA 98942
2 bd · 1.0 ba · 958 sqft · SingleFamily public records · 8 Days on market
Built 1920 8,712 sqft lot $261/sqft · 18% above area Est $311k · 20% under ↓ 2% since listing

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

Key facts

  • 8,712 sq ft lot
  • Built 1920
  • Listed 8 days

Property features AI

Exterior

  • Parking: Shared driveway
  • Utilities: Public water; Sewer connected
  • Home design: Single-story single family residence; Residential property; Zoned R2 (2-family residential)
  • Construction: Frame construction with wood siding
  • Exterior features: Composition roof

Interior

  • Kitchen: Range; Refrigerator
  • Flooring: Carpet; Vinyl
  • Bathrooms: 1 full bathroom
  • Heating & cooling: Forced air heating; Natural gas
  • Interior features: Fireplace (1); Unfinished basement

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/1.0-bath single-family listed at $250k.

Deal economics

  • At list price, monthly cash flow is $-518 ($-6k/yr) — negative.
  • To cash-flow at today's rent, offer at most $158k (36.6% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $132k (47.2% below list).
  • Recommended offer: $132k (47.2% below list) — sets the bar for 1% rule.
  • Cap rate 3.8% vs local median 2.9% in Selah — 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 75/100 on livability (#164 in WA, #3,936 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, crime A, health & safety A-; Watch: schools C-, amenities D+, commute F.
  • Selah School District (suburban): math 48% / reading 59% proficiency, ranked #113 of 291 in WA (top 39%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+2.7%/yr); 159 active listings in the ZIP; 5 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 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 $2k of loan paydown is wiped out by about $8k 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

  • Only 8 days on market — expect competitive offers; lowballing is unlikely to land.
  • 3 sale attempts 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.

Risks & watch-outs

  • Watch-outs: built in 1920 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $131,972 (47.2% 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. Built in 1920 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
0.53%
Cap rate
3.81%
Cash-on-cash
-8.88%
DSCR
0.60
GRM
15.8

CMA / ARV

ARV (median comp)
$311,208
List price
$250,000
Delta
-19.67%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 3 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
103 Palmer Dr 0.55mi 3/1.0 (+1) 960 (+0%) 6mo $290,000 $302 64
209 Palmer Dr 0.61mi 3/1.0 (+1) 960 (+0%) 8mo $300,000 $313 60
609 W Home Ave 0.56mi 2/1.0 968 (+1%) 23mo $299,500 $309 53

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 · 2.66% rent growth · sell at horizon

5-year hold
IRR
-32.4%
Equity multiple
-0.06×
Total profit
$-74,053
Equity at exit
$37,276
10-year hold
IRR
-40.0%
Equity multiple
-0.56×
Total profit
$-109,160
Equity at exit
$21,615

Cash invested: $70,000 (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 98942

Home prices YoY
-22.6%
Rents YoY
2.7%
Active inventory
159
Price-to-rent
15.8×

Monthly cashflow live

Estimated rent
$1,320 high interval (Pro) →
Mortgage (P&I)
$1,311
Tax from tax record
$146 /mo · $1,748/yr
Insurance
$104
HOA
$0
Vacancy / Maint / Mgmt
$277
Net cashflow
$-518

Break-even live

Break-even rent $1,976
Max offer price $158,442
Occupancy floor

Sensitivity live

Price -10% $-377 -5% $-448 +0% $-518 +5% $-589 +10% $-660
Rent -10% $-623 -5% $-570 +0% $-518 +5% $-466 +10% $-414
Rate -1.0pp $-392 -0.5pp $-455 base $-518 +0.5pp $-583 +1.0pp $-649

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
$62,500
Closing costs
$7,500
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 5 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
105 W Fremont Ave Unit 9 Selah, WA 2.0 1.0 750 $1,150 $1.53 45d 1 0.22mi
201A Valleyview Ave Selah, WA 2.0 1.0 860 $1,275 $1.48 22d 1 0.59mi
404 S 1st St Selah, WA 1.0 1.0 576 $1,005 $1.74 14d 2 0.64mi
406 S 5th St Selah, WA 1.0 1.0 576 $1,025 $1.78 14d 2 0.76mi
Laurel Pl Selah, WA 2.0 1.0 750 $1,350 $1.80 45d 1 0.86mi

Listing history 5 events

  1. 2026-05-14
    status Pending 113-char remark
  2. 2026-05-05
    listed $250,000 Active 113-char remark
  3. 2025-11-17
    status Active
  4. 2025-10-24
    status Pending
  5. 2025-10-08
    listed $250,000 Active

ⓘ 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
$1,748 · $146/mo
Projected year-2 tax
$2,450 · $204/mo
Expected delta
+$702/yr (+$58/mo · 40.2%)

ⓘ 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 5/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥97°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 Extreme 15 unhealthy d/yr today · 17 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
$15,837
− Mortgage interest
−$14,004
− Property taxes
−$1,748
− Insurance
−$1,250
− Repairs & maintenance
−$1,267
− Management
−$1,267
− Depreciation
−$7,273
Taxable loss
−$10,972
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,633
After-tax cash flow
$-3,586/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
Selah School District
NCES district ID
5307770
Math proficiency
48% ▬ 0.00%
Reading proficiency
59% ▲ 3.00%
Median HH income
$54,495
Composite
47.97/100
National rank
#4809
State rank
#113 of 291 in WA

Livability — Selah

Score
75/100
State rank
#164
US rank
#3936

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Selah, WA
County
Yakima County · 134,789 people
City population
18,871
Metro
Yakima, WA
Population (ZIP)
18,871
Household income
$84,646
Rent vs Own
25.8% rent · 74.2% own
Severe rent burden
159.0

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 White (71%)
Race & ethnicity
White 71% Hispanic / Latino 20% Two or more races 10% Asian 1%
Hispanic origin (detail)
Mexican 16%
Common ancestry
Italian 5% Iranian 3% Lithuanian 2%
Foreign-born
6% · Canada, Philippines
Languages at home
84% English-only · Spanish 15%

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
▼ -87.17%
Current HPI
297.7819
Rent YoY
▲ 2.66%
Metro
Yakima, WA
State GDP YoY
▲ 4.65%
F500 in state
22

Industry mix (Fortune 500 HQ in WA)

Industry F500 HQs Revenue

Price history

-2.0% since first listed
7 events — show timeline
  • 2026-06-01 Sold (Public Records) $245,000 Public Records
  • 2026-06-01 Sold (MLS) $245,000 YAMLS
  • 2026-05-14 Pending YAMLS
  • 2026-05-05 Listed $250,000 YAMLS
  • 2025-11-17 Relisted YAMLS
  • 2025-10-24 Pending YAMLS
  • 2025-10-08 Listed $250,000 YAMLS

Property tax history

+2.7%/yr

Latest (2026): $1,748 · -16.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…