CashFlowRE
Sign in Sign up
4741 S 6th #26
C+ Composite 61.62
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 +24.5/30.0
  • 1% rule +10.0/10.0
  • DSCR +7.9/10.0
  • ARV discount +7.5/15.0
  • Rent growth +3.5/5.0
  • Livability +3.2/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$79,999

4741 S 6th #26 · Altamont, OR 97603
3 bd · 2.0 ba · 1,440 sqft · Manufactured public records · 369 Days on market
Built 1978 $56/sqft · 73% below area $565/mo HOA · 37% of rent

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

Listing remarks MLS

Cute, clean, and truly move-in ready home located in Town & Country Mobile Estates. This well-cared-for property features thoughtful updates throughout, including fresh interior paint, new landscaping, and some new carpet. A convenient electronic pet door adds a modern touch and will stay with the home. Enjoy a spacious primary bathroom complete with a large soaking tub and tile finishes. Newer appliances are included, making this home easy to settle into from day one. Outside, you'll love the nice curb appeal, private courtyard, covered carport, and additional storage shed. Not a 55+ park. Monthly assessment covers water, sewer, trash, and dumpster access—keeping ownership simple and affordable.

Key facts

  • Covered carport
  • Thoughtful updates
  • Huge soaking tub

Tags

MOVE IN READYTHOUGHTFUL UPDATESFANCY ELECTRONIC PET DOORHUGE SOAKING TUBPRIVATE LITTLE COURTYARDCOVERED CARPORT

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 $80k.

Deal economics

  • At list price, monthly cash flow is $164 ($2k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $80k).
  • Recommended offer: $70k (12.0% below list) — sets the bar for market timing.
  • Cap rate 8.8% vs local median 3.7% in Altamont — 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 65/100 on livability (#195 in OR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+; Watch: health & safety C-, employment D, crime F.
  • Klamath County SD (rural): math 21% / reading 37% proficiency, ranked #46 of 58 in OR (top 79%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising (+3.8%/yr); 263 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals lingering (median 45d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 232 units permitted in Klamath County in 2024 (72 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $553 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Klamath County population projected at -12% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.
  • At projected returns (-3.0% appreciation + 3.8% rent growth), your $22k cash investment doubles in ~10 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 369 days — a 12% lower offer ($70k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 7y ago; this cycle's ask has dropped $10k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: HOA is 37% of rent.
  • Climate carrying-cost: major wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $70,399 (12.0% below list)

Questions for the listing agent

  1. It's been on market 369 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 1978 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What does the HOA fee cover, when was the last increase, and are there any pending special assessments or reserve-fund shortfalls?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. Crime grade is F 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
1.90%
Cap rate
8.76%
Cash-on-cash
8.80%
DSCR
1.39
GRM
4.4

CMA / ARV

ARV (median comp)
$291,841
List price
$79,999
Delta
-72.59%
Verdict
UNDERPRICED
Comps
4 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4741 S 6th St Unit 31 0.00mi 3/2.0 1,456 (+1%) 23mo $50,000 $34 79
4741 S 6th St Unit 29 0.00mi 3/2.0 1,344 (-7%) 15mo $62,500 $47 76
5439 Shasta Way 0.57mi 3/2.0 1,512 (+5%) 13mo $315,000 $208 54
2839 Kane St 0.64mi 3/2.0 1,568 (+9%) 9mo $315,000 $201 48

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 · 3.8% rent growth · sell at horizon

5-year hold
IRR
-1.1%
Equity multiple
0.96×
Total profit
$-945
Equity at exit
$11,928
10-year hold
IRR
10.2%
Equity multiple
1.85×
Total profit
$19,102
Equity at exit
$6,917

Cash invested: $22,400 (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 97603

Rents YoY
3.8%
Active inventory
263
Price-to-rent
4.4×

Monthly cashflow live

Estimated rent
$1,522 high interval (Pro) →
Mortgage (P&I)
$420
Tax from tax record
$20 /mo · $239/yr
Insurance
$33
HOA
$565
Vacancy / Maint / Mgmt
$320
Net cashflow
$164

Break-even live

Break-even rent $1,314
Max offer price $79,999
Occupancy floor 84%

Sensitivity live

Price -10% $210 -5% $187 +0% $164 +5% $142 +10% $119
Rent -10% $44 -5% $104 +0% $164 +5% $224 +10% $284
Rate -1.0pp $205 -0.5pp $185 base $164 +0.5pp $144 +1.0pp $122

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
$20,000
Closing costs
$2,400
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 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
2439 Homedale Rd Klamath Falls, OR 3.0 1.0 1320 $1,400 $1.06 45d 1 0.48mi
4170 Adelaide Ave Klamath Falls, OR 2.0 1.5 1268 $1,500 $1.18 45d 1 0.78mi
3039 Kane St Klamath Falls, OR 3.0 2.0 988 $1,395 $1.41 45d 1 0.79mi
1222 Summers Ln Unit 1222 Klamath Falls, OR 2.0 1.0 950 $1,450 $1.53 45d 1 0.79mi
4162 Marian Ct Unit 3 Klamath Falls, OR 2.0 1.0 1150 $1,250 $1.09 45d 1 0.82mi
1400 Arthur St Klamath Falls, OR 2.0 1.5 950 $1,275 $1.34 45d 3 1.10mi
3124 Sunset Ct Klamath Falls, OR 2.0 1.0 1091 $1,495 $1.37 45d 1 1.11mi
1912 Dawn Ct Unit B Klamath Falls, OR 2.0 1.0 1027 $1,150 $1.12 45d 1 1.31mi
4195 Bristol Ct Klamath Falls, OR 2.0 1.0 1080 $1,350 $1.25 45d 1 1.39mi

HOA detail

Monthly dues
$565 · $6,780/yr
Likely covers
watersewertrashlandscaping

Listing history 29 events

  1. 2026-06-19
    days on market $79,999 Active 369 DOM
  2. 2026-06-18
    days on market $79,999 Active 368 DOM
  3. 2026-06-17
    price $79,999 Active 367 DOM
  4. 2026-06-17
    days on market $85,000 Active 367 DOM
  5. 2026-06-16
    days on market $85,000 Active 366 DOM
  6. 2026-06-15
    days on market $85,000 Active 365 DOM
  7. 2026-06-14
    days on market $85,000 Active 363 DOM
  8. 2026-06-12
    days on market $85,000 Active 362 DOM
  9. 2026-06-09
    days on market $85,000 Active 359 DOM
  10. 2026-06-08
    days on market $85,000 Active 358 DOM
  11. 2026-06-07
    days on market $85,000 Active 357 DOM
  12. 2026-06-05
    days on market $85,000 Active 354 DOM
  13. 2026-06-02
    days on market $85,000 Active 352 DOM
  14. 2026-06-01
    days on market $85,000 Active 351 DOM
  15. 2026-05-31
    days on market $85,000 Active 350 DOM
  16. 2026-05-30
    days on market $85,000 Active 349 DOM
  17. 2026-04-22
    price $85,000 717-char remark
    Show marketing remark (717 chars)

    Cute, clean, and truly move-in ready home located in Town & Country Mobile Estates. This well-cared-for property features thoughtful updates throughout, including fresh interior paint, new landscaping, and some new carpet. A convenient electronic pet door adds a modern touch and will stay with the home. Enjoy a spacious primary bathroom complete with a large soaking tub and tile finishes. Newer appliances are included, making this home easy to settle into from day one. Outside, you'll love the nice curb appeal, private courtyard, covered carport, and additional storage shed. Not a 55+ park. Monthly assessment covers water, sewer, trash, and dumpster access—keeping ownership simple and affordable.

  18. 2026-01-08
    status Active 717-char remark
    Show marketing remark (717 chars)

    Cute, clean, and truly move-in ready home located in Town & Country Mobile Estates. This well-cared-for property features thoughtful updates throughout, including fresh interior paint, new landscaping, and some new carpet. A convenient electronic pet door adds a modern touch and will stay with the home. Enjoy a spacious primary bathroom complete with a large soaking tub and tile finishes. Newer appliances are included, making this home easy to settle into from day one. Outside, you'll love the nice curb appeal, private courtyard, covered carport, and additional storage shed. Not a 55+ park. Monthly assessment covers water, sewer, trash, and dumpster access—keeping ownership simple and affordable.

  19. 2025-12-31
    historical 717-char remark
    Show marketing remark (717 chars)

    Cute, clean, and truly move-in ready home located in Town & Country Mobile Estates. This well-cared-for property features thoughtful updates throughout, including fresh interior paint, new landscaping, and some new carpet. A convenient electronic pet door adds a modern touch and will stay with the home. Enjoy a spacious primary bathroom complete with a large soaking tub and tile finishes. Newer appliances are included, making this home easy to settle into from day one. Outside, you'll love the nice curb appeal, private courtyard, covered carport, and additional storage shed. Not a 55+ park. Monthly assessment covers water, sewer, trash, and dumpster access—keeping ownership simple and affordable.

  20. 2025-10-15
    price $87,000 717-char remark
    Show marketing remark (717 chars)

    Cute, clean, and truly move-in ready home located in Town & Country Mobile Estates. This well-cared-for property features thoughtful updates throughout, including fresh interior paint, new landscaping, and some new carpet. A convenient electronic pet door adds a modern touch and will stay with the home. Enjoy a spacious primary bathroom complete with a large soaking tub and tile finishes. Newer appliances are included, making this home easy to settle into from day one. Outside, you'll love the nice curb appeal, private courtyard, covered carport, and additional storage shed. Not a 55+ park. Monthly assessment covers water, sewer, trash, and dumpster access—keeping ownership simple and affordable.

  21. 2025-07-23
    price $89,500 717-char remark
    Show marketing remark (717 chars)

    Cute, clean, and truly move-in ready home located in Town & Country Mobile Estates. This well-cared-for property features thoughtful updates throughout, including fresh interior paint, new landscaping, and some new carpet. A convenient electronic pet door adds a modern touch and will stay with the home. Enjoy a spacious primary bathroom complete with a large soaking tub and tile finishes. Newer appliances are included, making this home easy to settle into from day one. Outside, you'll love the nice curb appeal, private courtyard, covered carport, and additional storage shed. Not a 55+ park. Monthly assessment covers water, sewer, trash, and dumpster access—keeping ownership simple and affordable.

  22. 2025-06-07
    listed $90,000 Active 717-char remark
    Show marketing remark (717 chars)

    Cute, clean, and truly move-in ready home located in Town & Country Mobile Estates. This well-cared-for property features thoughtful updates throughout, including fresh interior paint, new landscaping, and some new carpet. A convenient electronic pet door adds a modern touch and will stay with the home. Enjoy a spacious primary bathroom complete with a large soaking tub and tile finishes. Newer appliances are included, making this home easy to settle into from day one. Outside, you'll love the nice curb appeal, private courtyard, covered carport, and additional storage shed. Not a 55+ park. Monthly assessment covers water, sewer, trash, and dumpster access—keeping ownership simple and affordable.

  23. 2023-07-06
    soldstatus $78,000 Closed 625-char remark
    Show marketing remark (625 chars)

    Darling Manufactured Home in Town and Country Mobile Estates. 3 Bdrm 2 Bath with lots of up dating! Both Living Rm & Family Room & full Dining Rm w built in Buffet. Nice Deck for summertime get together & flowers. Home has had lots of updating in Master bath with a jacuzzi like tub shower combo and new vanity. Kitchen has newe. r counters and flooring dining room has built in buffet Vinyl windows with double locks for security. CFA heat pump with Central Air. Has xtra monitor type heater in Living Room. Great floor plan. Really a nice home worth seeing. To qualify contact 541-882-3650 or 541 281-2405

  24. 2023-05-26
    status Pending 625-char remark
    Show marketing remark (625 chars)

    Darling Manufactured Home in Town and Country Mobile Estates. 3 Bdrm 2 Bath with lots of up dating! Both Living Rm & Family Room & full Dining Rm w built in Buffet. Nice Deck for summertime get together & flowers. Home has had lots of updating in Master bath with a jacuzzi like tub shower combo and new vanity. Kitchen has newe. r counters and flooring dining room has built in buffet Vinyl windows with double locks for security. CFA heat pump with Central Air. Has xtra monitor type heater in Living Room. Great floor plan. Really a nice home worth seeing. To qualify contact 541-882-3650 or 541 281-2405

  25. 2023-02-27
    listed $78,000 Active 625-char remark
    Show marketing remark (625 chars)

    Darling Manufactured Home in Town and Country Mobile Estates. 3 Bdrm 2 Bath with lots of up dating! Both Living Rm & Family Room & full Dining Rm w built in Buffet. Nice Deck for summertime get together & flowers. Home has had lots of updating in Master bath with a jacuzzi like tub shower combo and new vanity. Kitchen has newe. r counters and flooring dining room has built in buffet Vinyl windows with double locks for security. CFA heat pump with Central Air. Has xtra monitor type heater in Living Room. Great floor plan. Really a nice home worth seeing. To qualify contact 541-882-3650 or 541 281-2405

  26. 2019-11-07
    soldstatus $49,900
  27. 2019-09-16
    listed $49,900
  28. 1995-02-07
    soldstatus $20,500
  29. 1994-03-28
    soldstatus $19,000

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast OR · Resets to sale price

Current annual tax
$239 · $20/mo
Projected year-2 tax
$776 · $65/mo
Expected delta
+$537/yr (+$45/mo · 224.6%)

ⓘ 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 · 0% chance over 30 yrs
  • 🔥 Wildfire 6/10 Major
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥90°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 38 unhealthy d/yr today · 39 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
$18,259
− Mortgage interest
−$4,481
− Property taxes
−$239
− Insurance
−$400
− Repairs & maintenance
−$1,461
− Management
−$1,461
− HOA
−$6,780
− Depreciation
−$2,327
Taxable income
$1,110
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$266
After-tax cash flow
$1,705/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
Klamath County SD
NCES district ID
4107020
Math proficiency
21% ▼ -17.00%
Reading proficiency
37% ▼ -16.00%
Median HH income
$44,906
Composite
24.83/100
National rank
#7593
State rank
#46 of 58 in OR

Livability — Altamont

Score
65/100
State rank
#195
US rank
#12638

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Altamont, OR
County
Klamath County · 56,186 people
Metro
Klamath Falls, OR
Population (ZIP)
33,222
Household income
$66,937
Rent vs Own
29.7% rent · 70.3% own
Severe rent burden
1147.0

Population outlook (Klamath County) Hauer SSP2

Today (2025)
63,870 people
By 2030
62,279 · -2.5%
By 2040
58,891 · -7.8%
By 2050
56,207 · -12.0%
By 2075
51,239 · -19.8%
By 2100
46,526 · -27.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Hispanic / Latino 15% Two or more races 13% Native American 2%
Hispanic origin (detail)
Mexican 13%
Common ancestry
Portuguese 5% Italian 4% Lithuanian 3%
Foreign-born
4% · Canada, China
Languages at home
91% English-only · Spanish 7%

Political lean MEDSL · Klamath

2024 margin
Solid R (+41.9) · D 27.9% · R 69.8% · Other 2.4%
2008→2024 swing
-8.8pp toward R · 2008: -33.1pp · 2024: -41.9pp
All cycles
2024: R+41.9 2020: R+40.6 2016: R+44.8 2012: R+38.2 2008: R+33.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -122.75%
Current HPI
198.1814
Rent YoY
▲ 3.80%
Metro
Klamath Falls, OR
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

+347.4% since first listed
13 events — show timeline
  • 2026-04-22 Price Changed $85,000 MLSCO
  • 2026-01-08 Relisted MLSCO
  • 2025-12-31 Listing Removed MLSCO
  • 2025-10-15 Price Changed $87,000 MLSCO
  • 2025-07-23 Price Changed $89,500 MLSCO
  • 2025-06-07 Listed $90,000 MLSCO
  • 2023-07-06 Sold (MLS) $78,000 MLSCO
  • 2023-05-26 Pending MLSCO
  • 2023-02-27 Listed $78,000 MLSCO
  • 2019-11-07 Sold (MLS) $49,900 MLSCO
  • 2019-09-16 Listed $49,900 MLSCO
  • 1995-02-07 Sold (Public Records) $20,500 Public Records
  • 1994-03-28 Sold (Public Records) $19,000 Public Records

Property tax history

+5.2%/yr

Latest (2025): $239 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…