CashFlowRE
Sign in Sign up
690 SW Liberty Bell Dr
B+ Composite 78.18
Why this score? — see what drove the B+ 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 +7.0/10.0
  • Livability +4.4/5.0
  • Condition / age +4.0/5.0
  • Appreciation +2.5/10.0
  • Rent growth +2.1/5.0
  • Manufactured-home adj. -6.8

$86,000

690 SW Liberty Bell Dr · Beaverton, OR 97006
2 bd · 2.0 ba · 960 sqft · Manufactured · 121 Days on market
Manufactured home Built 1976 Good condition $90/sqft · 30% below area Est $124k · 30% under

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

Listing remarks MLS

Charming and updated single-wide manufactured home located in the heart of Beaverton just off 185th Ave! Situated on a desirable corner lot, this home offers extra space, privacy, and great natural light. Inside you’ll find a beautifully refreshed interior featuring new interior paint, updated flooring, a remodeled kitchen, and a newer roof, making this home truly move-in ready. The kitchen has been tastefully updated to provide a modern feel while maintaining comfortable functionality for everyday living.Enjoy the convenience of space rent that includes water and sewer, helping simplify monthly expenses. The corner lot location offers added curb appeal and a more open feel compared to many homes in the community.Located just minutes from shopping, restaurants, parks, and major commuter routes, this home provides both comfort and convenience in a prime Beaverton location.

Key facts

  • Great natural light
  • Refreshed interior
  • Newer roof

Tags

CORNER LOTREMODELED KITCHENNEWER ROOFUPDATED FLOORINGREFRESHED INTERIORGREAT NATURAL LIGHT

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath manufactured listed at $86k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $507 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $86k).
  • Recommended offer: $76k (12.0% below list) — sets the bar for market timing.
  • Cap rate 13.4% vs local median 2.5% in Beaverton — 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 88/100 on livability (#10 in OR, #251 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, employment A+; Watch: crime D, cost of living F.
  • Beaverton SD 48J (urban): math 68% / reading 76% proficiency, ranked #3 of 58 in OR (top 5%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Zoned schools: Elmonica Elementary School (math 64% / reading 84%, grade A, #23 of 412 statewide, top 7%, 413 students, 41% FRL); Five Oaks Middle School (math 44% / reading 74%, grade B, #17 of 128 statewide, top 14%, 781 students, 49% FRL); Westview High School (math 75% / reading 75%, grade A-, #2 of 143 statewide, top 6%, 2,442 students, 29% FRL).
  • Market conditions: Rents soft (-1.6%/yr); 335 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals lingering (median 53d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 62% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 2,224 units permitted in Washington County in 2024 (242 in 5+ unit buildings).
  • This rent is only 16% of the median local income ($105k/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 $595 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Washington County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $24k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 121 days — a 12% lower offer ($76k) is reasonable based on typical stale-listing flexibility.
Recommended offer $75,680 (12.0% below list)

Questions for the listing agent

  1. It's been on market 121 days. Have you received any prior offers? Is the seller open to a 12% concession, seller financing, or rate buy-down credit?
  2. Built in 1976 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. Schools are A-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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
1.60%
Cap rate
13.37%
Cash-on-cash
25.26%
DSCR
2.12
GRM
5.2

CMA / ARV

ARV (median comp)
$123,548
List price
$86,000
Delta
-30.39%
Verdict
UNDERPRICED
Comps
5 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
332 SW Plymouth Way 0.11mi 2/1.0 960 (0%) 14mo $100,000 $104 79
17717 SW Cumberland Way 0.14mi 2/1.0 896 (-7%) 12mo $80,000 $89 69
871 SW Liberty Bell Dr #474 0.27mi 2/2.0 1,152 (+20%) 3mo $114,950 $100 60
17680 NW Shady Fir Loop #36 0.50mi 2/2.0 1,080 (+12%) 20mo $95,000 $88 39
17388 NW Shady Fir Loop #1 0.48mi 2/2.0 1,144 (+19%) 23mo $127,000 $111 33

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
15.4%
Equity multiple
1.60×
Total profit
$14,333
Equity at exit
$12,823
10-year hold
IRR
21.8%
Equity multiple
2.60×
Total profit
$38,539
Equity at exit
$7,436

Cash invested: $24,080 (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.
Buyer's market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
5 active · 1 under contract
Months of supply
10.0 mo (10%/mo absorbed)
Median asking
$145,000 ($135/sqft)
Median days on market
183 d
This list price
lowest-priced of the active set
ARV vs active asking
-5.0% vs current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 97006

Rents YoY
-1.6%
Active inventory
335
Price-to-rent
5.2×

Monthly cashflow live

Estimated rent
$1,374 high interval (Pro) →
Mortgage (P&I)
$451
Tax from tax record
$91 /mo · $1,097/yr
Insurance
$36
HOA
$0
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$288
Net cashflow
$507

Break-even live

Break-even rent $732
Max offer price $86,000
Occupancy floor 58%

Sensitivity live

Price -10% $556 -5% $531 +0% $507 +5% $483 +10% $458
Rent -10% $398 -5% $453 +0% $507 +5% $561 +10% $615
Rate -1.0pp $550 -0.5pp $529 base $507 +0.5pp $485 +1.0pp $462

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
$21,500
Closing costs
$2,580
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
903 SW 185th Ave Hillsboro, OR 2.0 2.0 985 $1,624 $1.65 9d 4 0.32mi
875 SW 185th Ave Apt 21 Beaverton, OR 3.0 1.0 872 $1,858 $2.13 33d 1 0.33mi
875 SW 185th Ave Unit 07 Beaverton, OR 3.0 1.0 872 $1,858 $2.13 64d 1 0.34mi
1145 SW 170th Ave Beaverton, OR 3.0 1.0–2.0 837 $2,782 $3.32 11d 192 0.48mi
1345 SW 172nd Ter Beaverton, OR 1.0–3.0 1.0–2.0 970 $2,096 $2.16 9d 24 0.49mi
17030 SW Baseline Rd Beaverton, OR 2.0 1.0 680 $1,671 $2.46 61d 1 0.50mi
10667 NE Heritage Pkwy Hillsboro, OR 1.0–2.0 1.0–2.0 858 $2,089 $2.43 9d 6 0.50mi
1563 SW 172nd Ter Beaverton, OR 3.0 1.0–1.5 729 $1,965 $2.70 9d 23 0.58mi
1563 SW 172nd Ter Beaverton, OR 3.0 1.0–1.5 730 $1,968 $2.70 46d 28 0.58mi
1120 SW 170th Ave #101 Beaverton, OR 1.0 1.0 722 $1,495 $2.07 47d 1 0.61mi
10834 NE Holly St Hillsboro, OR 2.0 2.0 966 $1,850 $1.92 11d 1 0.61mi
10664 NE Holly St Hillsboro, OR 2.0 2.0 960 $2,000 $2.08 73d 1 0.62mi
10795 NE Gateway Pl Beaverton, OR 2.0 2.5 1104 $2,099 $1.90 73d 1 0.63mi
730 NW 185th Ave Unit 730 Beaverton, OR 2.0 1.0 864 $1,550 $1.79 73d 1 0.66mi
18300 NW Walker Rd Beaverton, OR 2.0 2.0 958 $1,941 $2.03 11d 3 0.71mi
760 NW 185th Ave #207 Beaverton, OR 2.0 2.0 1007 $1,850 $1.84 73d 1 0.72mi
760 NW 185th Ave #207 Beaverton, OR 2.0 2.0 1007 $1,850 $1.84 93d 1 0.72mi
17205 SW Merlo Rd Unit 3 Beaverton, OR 2.0 1.5 800 $1,595 $1.99 93d 1 0.72mi
770 NW 185th Ave #305 Beaverton, OR 2.0 1.0 864 $1,650 $1.91 93d 1 0.74mi
17324 SW Merlo Rd Unit 3 Beaverton, OR 2.0 1.0 805 $1,795 $2.23 67d 1 0.74mi
780 NW 185th Ave Beaverton, OR 2.0 2.0 956 $1,750 $1.83 16d 1 0.74mi
17300 SW Merlo Rd Apt 3 Beaverton, OR 2.0 1.0 1000 $1,450 $1.45 52d 1 0.75mi
16250 SW Jenkins Rd Beaverton, OR 1.0–3.0 1.0–2.0 1007 $1,545 $1.53 93d 1 0.76mi
915 SW 163rd Ave Beaverton, OR 1.0–2.0 1.0–2.0 786 $1,810 $2.30 93d 12 0.83mi
915 SW 163rd Ave Unit 2314 Beaverton, OR 2.0 2.0 913 $1,725 $1.89 51d 1 0.89mi
915 SW 163rd Ave Unit 527 Beaverton, OR 2.0 2.0 913 $1,625 $1.78 57d 1 0.89mi
915 SW 163rd Ave Unit 718 Beaverton, OR 2.0 2.0 913 $1,675 $1.83 57d 1 0.89mi
915 SW 163rd Ave Unit 1312 Beaverton, OR 2.0 1.0 824 $1,610 $1.95 9d 1 0.89mi
915 SW 163rd Ave Unit 132 Beaverton, OR 2.0 2.0 913 $1,635 $1.79 73d 1 0.89mi
915 SW 163rd Ave Unit 327 Beaverton, OR 2.0 1.0 824 $1,650 $2.00 18d 1 0.89mi
915 SW 163rd Ave Unit 2310 Beaverton, OR 1.0 1.0 660 $1,425 $2.16 24d 1 0.89mi
915 SW 163rd Ave Unit 516 Beaverton, OR 1.0 1.0 660 $1,325 $2.01 57d 1 0.89mi
915 SW 163rd Ave Unit 2213 Beaverton, OR 1.0 1.0 660 $1,375 $2.08 24d 1 0.89mi
915 SW 163rd Ave Unit 823 Beaverton, OR 2.0 1.0 824 $1,595 $1.94 42d 1 0.89mi
915 SW 163rd Ave Unit 716 Beaverton, OR 1.0 1.0 660 $1,375 $2.08 57d 1 0.89mi
1455 SW 163rd Ave Beaverton, OR 1.0–3.0 1.0–2.0 1008 $1,484 $1.47 9d 7 0.90mi
16201 NW Schendel Ave Beaverton, OR 2.0 1.0–2.0 900 $1,765 $1.96 9d 4 0.94mi
1235 NW 183rd Ave Unit 11 Beaverton, OR 1.0 1.0 626 $1,345 $2.15 61d 1 0.95mi
1285 NW 183rd Ave Unit 39 Beaverton, OR 2.0 2.0 893 $1,695 $1.90 67d 1 0.98mi
1285 NW 183rd Ave Unit 41 Beaverton, OR 2.0 2.0 893 $1,695 $1.90 9d 1 0.98mi

Listing history 37 events

  1. 2026-07-31
    days on market $86,000 Active 121 DOM
  2. 2026-07-30
    days on market $86,000 Active 119 DOM
  3. 2026-07-28
    days on market $86,000 Active 118 DOM
  4. 2026-07-26
    days on market $86,000 Active 116 DOM
  5. 2026-07-24
    days on market $86,000 Active 114 DOM
  6. 2026-07-23
    days on market $86,000 Active 113 DOM
  7. 2026-07-22
    days on market $86,000 Active 112 DOM
  8. 2026-07-21
    days on market $86,000 Active 111 DOM
  9. 2026-07-20
    days on market $86,000 Active 110 DOM
  10. 2026-07-18
    days on market $86,000 Active 108 DOM
  11. 2026-07-18
    days on market $86,000 Active 107 DOM
  12. 2026-07-16
    days on market $86,000 Active 106 DOM
  13. 2026-07-15
    days on market $86,000 Active 105 DOM
  14. 2026-07-14
    days on market $86,000 Active 104 DOM
  15. 2026-07-13
    days on market $86,000 Active 103 DOM
  16. 2026-07-13
    days on market $86,000 Active 102 DOM
  17. 2026-07-11
    statusdays on market $86,000 Active 101 DOM
  18. 2026-06-26
    statusdays on market $86,000 Pending 100 DOM
  19. 2026-06-24
    days on market $86,000 Active 99 DOM
  20. 2026-06-22
    days on market $86,000 Active 97 DOM
  21. 2026-06-21
    days on market $86,000 Active 96 DOM
  22. 2026-06-18
    days on market $86,000 Active 93 DOM
  23. 2026-06-17
    days on market $86,000 Active 92 DOM
  24. 2026-06-16
    days on market $86,000 Active 91 DOM
  25. 2026-06-15
    days on market $86,000 Active 90 DOM
  26. 2026-06-13
    days on market $86,000 Active 88 DOM
  27. 2026-06-09
    days on market $86,000 Active 84 DOM
  28. 2026-06-08
    days on market $86,000 Active 83 DOM
  29. 2026-06-07
    days on market $86,000 Active 82 DOM
  30. 2026-06-05
    days on market $86,000 Active 79 DOM
  31. 2026-06-03
    pricedays on market $86,000 Active 78 DOM
  32. 2026-06-02
    days on market $92,000 Active 77 DOM
  33. 2026-06-01
    days on market $92,000 Active 76 DOM
  34. 2026-05-31
    days on market $92,000 Active 75 DOM
  35. 2026-05-02
    price $92,000 890-char remark
    Show marketing remark (890 chars)

    Charming and updated single-wide manufactured home located in the heart of Beaverton just off 185th Ave! Situated on a desirable corner lot, this home offers extra space, privacy, and great natural light. Inside you’ll find a beautifully refreshed interior featuring new interior paint, updated flooring, a remodeled kitchen, and a newer roof, making this home truly move-in ready. The kitchen has been tastefully updated to provide a modern feel while maintaining comfortable functionality for everyday living.Enjoy the convenience of space rent that includes water and sewer, helping simplify monthly expenses. The corner lot location offers added curb appeal and a more open feel compared to many homes in the community.Located just minutes from shopping, restaurants, parks, and major commuter routes, this home provides both comfort and convenience in a prime Beaverton location.

  36. 2026-03-17
    listed $98,000 Active 890-char remark
    Show marketing remark (890 chars)

    Charming and updated single-wide manufactured home located in the heart of Beaverton just off 185th Ave! Situated on a desirable corner lot, this home offers extra space, privacy, and great natural light. Inside you’ll find a beautifully refreshed interior featuring new interior paint, updated flooring, a remodeled kitchen, and a newer roof, making this home truly move-in ready. The kitchen has been tastefully updated to provide a modern feel while maintaining comfortable functionality for everyday living.Enjoy the convenience of space rent that includes water and sewer, helping simplify monthly expenses. The corner lot location offers added curb appeal and a more open feel compared to many homes in the community.Located just minutes from shopping, restaurants, parks, and major commuter routes, this home provides both comfort and convenience in a prime Beaverton location.

  37. 1989-12-12
    soldstatus $4,016,058

ⓘ 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
$1,097 · $91/mo
Projected year-2 tax
$1,097 · $91/mo
Expected delta
$0/yr ($0/mo · 0.0%)

ⓘ 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 3/10 Moderate 7 d/yr ≥92°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 11 unhealthy d/yr today · 11 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
$16,483
− Mortgage interest
−$4,817
− Property taxes
−$1,097
− Insurance
−$430
− Repairs & maintenance
−$1,319
− Management
−$1,319
− Depreciation
−$2,502
Taxable income
$4,999
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,200
After-tax cash flow
$4,883/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 · 9 photos

Good 80/100 Cosmetic rehab Est. rehab $4,800–$14,400 screening

This charming and updated manufactured home is move-in ready with good condition and minimal repairs needed. It offers a good return on investment with updates that can significantly increase its value.

Value-add opportunities

  • Both Paint exterior — Enhances curb appeal and value
  • Both Landscaping — Improves curb appeal and value
  • Both Replace HVAC unit — Improves comfort and energy efficiency

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

C Composite school gradezoned avg 70/100

Zoned Schools

Elementary Elmonica Elementary School A OR #23/412 Nat'l #2,202/41,679 Middle Five Oaks Middle School B OR #17/128 Nat'l #1,836/14,009 High Westview High School A- OR #2/143 Nat'l #1,551/17,239

Schools (NCES district)

District
Beaverton SD 48J
NCES district ID
4101920
Math proficiency
68% ▲ 14.00%
Reading proficiency
76% ▲ 11.00%
Median HH income
$67,966
Composite
62.72/100
National rank
#672
State rank
#3 of 58 in OR
A Composite livability gradescore 88/100

Livability — Beaverton

Score
88/100
State rank
#10
US rank
#251

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Washington County · 674,042 people
City population
204,753
Metro
Portland-Vancouver-Hillsboro, OR-WA
Population (ZIP)
46,463
Household income
$104,790
Rent vs Own
56.1% rent · 43.9% own
Severe rent burden
12% of renters

Population outlook (Washington County) Hauer SSP2

Today (2025)
674,042 people
By 2030
721,804 · +7.1%
By 2040
812,732 · +20.6%
By 2050
895,143 · +32.8%
By 2075
1,058,806 · +57.1%
By 2100
1,131,692 · +67.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.66)
Race & ethnicity
White 52% Asian 21% Hispanic / Latino 16% Two or more races 12% Black 3%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Italian 4% Portuguese 3% Lithuanian 3%
Foreign-born
22% · Canada, China, Vietnam
Languages at home
71% English-only · Spanish 8% Other Asian/Pacific 6% Other Indo-European 5%

Political lean MEDSL · Washington

2024 margin
Solid D (+34.0) · D 65.3% · R 31.3% · Other 3.4%
2008→2024 swing
+11.8pp toward D · 2008: 22.1pp · 2024: 34.0pp
All cycles
2024: D+34.0 2020: D+34.6 2016: D+26.7 2012: D+17.5 2008: D+22.1

Not yet ingested

Civics

Price history

-97.7% since first listed
3 events — show timeline
  • 2026-05-02 Price Changed $92,000 RMLS
  • 2026-03-17 Listed $98,000 RMLS
  • 1989-12-12 Sold (Public Records) $4,016,058 Public Records

Property tax history

+3.7%/yr

Latest (2025): $1,097 · +4.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…