CashFlowRE
Sign in Sign up
1 Corral Ln
C+ Composite 63.85
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 +25.9/30.0
  • DSCR +8.7/10.0
  • ARV discount +7.5/15.0
  • 1% rule +6.9/10.0
  • Schools +5.7/10.0
  • Livability +3.7/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$131,900

1 Corral Ln · Talent, OR 97520
2 bd · 1.0 ba · 400 sqft · Land public records · 39 Days on market
Built 2026

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

Listing remarks

* Very Desirable * Brand New Energy Star Rated 2026 Front Porch Model located in Bear Creek Mobile Home Park Ashland, OR. This home comes equipped with beautiful Stainless-Steel Appliances Including Dbl Door Refrigerator, Dishwasher and Microwave. This home also comes with a Heat Pump for your Central Heat and AC and room for your Washer and Dryer. This Park is centrally located and close to all amenities. Space Rent in this park is $560 and this includes Water, Garbage and Sewer. Don& apos; t miss out on this one Wont Last Call Today 541-778-0828 Niche Homes

Key facts

  • Heat pump
  • Centrally located
  • Central heat and ac

Tags

ENERGY STAR RATEDSTAINLESS-STEEL APPLIANCESHEAT PUMPCENTRAL HEAT AND ACROOM FOR WASHER AND DRYERCENTRALLY LOCATED

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 land listed at $132k.

Deal economics

  • At list price, monthly cash flow is $326 ($4k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $132k).
  • Recommended offer: $128k (3.0% below list) — sets the bar for market timing.
  • Cap rate 9.3% vs local median 2.8% in Talent — 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 74/100 on livability (#95 in OR, #4,794 nationally) — a middle-class / working-renter tenant base. Strengths: health & safety A+, commute A, crime B+; Watch: housing C-, schools F, amenities D-.
  • Ashland SD 5 (suburban): math 59% / reading 73% proficiency, ranked #5 of 183 in OR (top 3%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Market conditions: Rents rising (+1.7%/yr); 365 active listings in the ZIP; 904 units permitted in Jackson County in 2024 (212 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $912 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Jackson County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • It's been on market 39 days — a 3% lower offer ($128k) is reasonable based on typical stale-listing flexibility.
  • 28 sale attempts since 29y 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 $26k; list at $132k implies a 417% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→15/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $127,943 (3.0% below list)

Questions for the listing agent

  1. It's been on market 39 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. Schools are F-rated, which usually means shorter tenancies and higher turnover. Who's the typical renter profile here, and what's been the actual vacancy rate?
  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
1.19%
Cap rate
9.26%
Cash-on-cash
10.59%
DSCR
1.47
GRM
7.0

CMA / ARV

No comps found within radius.

Projected returns pro-forma

-3.0% appreciation · 1.69% rent growth · sell at horizon

5-year hold
IRR
-1.9%
Equity multiple
0.93×
Total profit
$-2,631
Equity at exit
$19,667
10-year hold
IRR
6.3%
Equity multiple
1.44×
Total profit
$16,387
Equity at exit
$11,404

Cash invested: $36,932 (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 97520

Rents YoY
1.7%
Active inventory
365
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$1,566 medium interval (Pro) →
Mortgage (P&I)
$692
Tax est. 1.5%
$165 /mo · $1,978/yr
Insurance
$55
HOA
$0
Vacancy / Maint / Mgmt
$329
Net cashflow
$326

Break-even live

Break-even rent $1,154
Max offer price $131,900
Occupancy floor 74%

Sensitivity live

Price -10% $417 -5% $371 +0% $326 +5% $280 +10% $235
Rent -10% $202 -5% $264 +0% $326 +5% $388 +10% $450
Rate -1.0pp $392 -0.5pp $359 base $326 +0.5pp $292 +1.0pp $257

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
$32,975
Closing costs
$3,957
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.

Listing history 50 events

  1. 2026-06-19
    days on market $131,900 Active 39 DOM
  2. 2026-06-18
    days on market $131,900 Active 38 DOM
  3. 2026-06-17
    days on market $131,900 Active 37 DOM
  4. 2026-06-16
    pricedays on market $131,900 Active 36 DOM
  5. 2026-06-15
    days on market $134,900 Active 35 DOM
  6. 2026-06-14
    days on market $134,900 Active 33 DOM
  7. 2026-06-13
    days on market $134,900 Active 32 DOM
  8. 2026-06-10
    days on market $134,900 Active 30 DOM
  9. 2026-06-09
    days on market $134,900 Active 29 DOM
  10. 2026-06-08
    days on market $134,900 Active 28 DOM
  11. 2026-06-07
    days on market $134,900 Active 27 DOM
  12. 2026-06-05
    days on market $134,900 Active 24 DOM
  13. 2026-06-03
    days on market $134,900 Active 23 DOM
  14. 2026-06-02
    days on market $134,900 Active 22 DOM
  15. 2026-06-01
    days on market $134,900 Active 21 DOM
  16. 2026-05-31
    days on market $134,900 Active 20 DOM
  17. 2026-05-30
    days on market $134,900 Active 19 DOM
  18. 2026-05-12
    listed $134,900 Active 563-char remark
  19. 2020-04-26
    historical
  20. 2020-04-26
    historical
  21. 2020-04-25
    historical
  22. 2020-04-25
    historical
  23. 2020-04-25
    historical
  24. 2020-04-25
    historical
  25. 2020-04-25
    historical
  26. 2020-04-25
    historical
  27. 2020-04-25
    historical
  28. 2020-04-25
    historical
  29. 2020-04-25
    historical
  30. 2020-04-25
    historical
  31. 2020-04-25
    historical
  32. 2005-08-15
    soldstatus $25,500
  33. 2005-07-26
    listed $26,900
  34. 2002-10-17
    listed $58,000
  35. 2002-09-18
    listed $34,500
  36. 2002-08-29
    listed $44,900
  37. 2002-06-13
    listed $42,900
  38. 2002-02-01
    listed $4,500
  39. 2002-01-23
    listed $48,000
  40. 2001-09-28
    soldstatus $9,000
  41. 2001-07-18
    listed $29,900
  42. 2001-05-31
    listed $9,000
  43. 2001-02-23
    soldstatus $16,000
  44. 2000-10-24
    soldstatus $15,000
  45. 2000-10-23
    listed $18,500
  46. 2000-08-09
    soldstatus $39,000
  47. 2000-06-20
    listed $39,000
  48. 2000-04-08
    soldstatus $11,200
  49. 2000-04-03
    listed $12,000
  50. 2000-03-28
    listed $18,500

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 5/10 Major 7 d/yr ≥93°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 33 unhealthy d/yr today · 34 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
$18,796
− Mortgage interest
−$7,388
− Property taxes
−$1,978
− Insurance
−$660
− Repairs & maintenance
−$1,504
− Management
−$1,504
− Depreciation
−$3,837
Taxable income
$1,925
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$462
After-tax cash flow
$3,449/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
Ashland SD 5
NCES district ID
4101560
Math proficiency
59% ▼ -2.00%
Reading proficiency
73% ▬ 0.00%
Median HH income
$45,917
Composite
57.0/100
National rank
#2358
State rank
#5 of 183 in OR

Livability — Talent

Score
74/100
State rank
#95
US rank
#4794

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Jackson County · 159,661 people
City population
8,323
Metro
Medford, OR
Population (ZIP)
26,512
Household income
$67,948
Rent vs Own
42.3% rent · 57.7% own
Severe rent burden
1727.0

Population outlook (Jackson County) Hauer SSP2

Today (2025)
234,433 people
By 2030
243,834 · +4.0%
By 2040
259,717 · +10.8%
By 2050
273,269 · +16.6%
By 2075
300,624 · +28.2%
By 2100
305,256 · +30.2%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (82%)
Race & ethnicity
White 82% Two or more races 9% Hispanic / Latino 9% Asian 2%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 5% Lithuanian 5% Portuguese 4%
Foreign-born
7% · Canada, China, Guatemala
Languages at home
92% English-only · Spanish 4% Other Asian/Pacific 1% German/W. Germanic 1%

Political lean MEDSL · Jackson

2024 margin
Lean R (+6.4) · D 45.5% · R 51.9% · Other 2.6%
2008→2024 swing
-6.5pp toward R · 2008: 0.1pp · 2024: -6.4pp
All cycles
2024: R+6.4 2020: R+3.5 2016: R+9.2 2012: R+5.0 2008: D+0.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -555.69%
Current HPI
231.9587
Rent YoY
▲ 1.69%
Metro
Medford, OR
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

+25.6% since first listed
60 events — show timeline
  • 2026-06-16 Price Changed $131,900 FSBO.com
  • 2026-05-12 Listed $134,900 FSBO.com
  • 2020-04-26 Listing Removed MLSCO
  • 2020-04-26 Listing Removed MLSCO
  • 2020-04-25 Listing Removed MLSCO
  • 2020-04-25 Listing Removed MLSCO
  • 2020-04-25 Listing Removed MLSCO
  • 2020-04-25 Listing Removed MLSCO
  • 2020-04-25 Listing Removed MLSCO
  • 2020-04-25 Listing Removed MLSCO
  • 2020-04-25 Listing Removed MLSCO
  • 2020-04-25 Listing Removed MLSCO
  • 2020-04-25 Listing Removed MLSCO
  • 2020-04-25 Listing Removed MLSCO
  • 2020-04-25 Listing Removed MLSCO
  • 2005-08-15 Sold (MLS) $25,500 MLSCO
  • 2005-07-26 Listed $26,900 MLSCO
  • 2002-10-17 Listed $58,000 MLSCO
  • 2002-09-18 Listed $34,500 MLSCO
  • 2002-08-29 Listed $44,900 MLSCO
  • 2002-06-13 Listed $42,900 MLSCO
  • 2002-02-01 Listed $4,500 MLSCO
  • 2002-01-23 Listed $48,000 MLSCO
  • 2001-09-28 Sold (MLS) $9,000 MLSCO
  • 2001-07-18 Listed $29,900 MLSCO
  • 2001-05-31 Listed $9,000 MLSCO
  • 2001-02-23 Sold (MLS) $16,000 MLSCO
  • 2000-10-24 Sold (MLS) $15,000 MLSCO
  • 2000-10-23 Listed $18,500 MLSCO
  • 2000-08-09 Sold (MLS) $39,000 MLSCO
  • 2000-06-20 Listed $39,000 MLSCO
  • 2000-04-08 Sold (MLS) $11,200 MLSCO
  • 2000-04-03 Listed $12,000 MLSCO
  • 2000-03-28 Listed $18,500 MLSCO
  • 2000-02-02 Listed $19,200 MLSCO
  • 2000-01-31 Sold (MLS) $35,000 MLSCO
  • 2000-01-17 Listed $39,900 MLSCO
  • 1999-09-21 Sold (MLS) $18,000 MLSCO
  • 1999-09-08 Sold (MLS) $14,400 MLSCO
  • 1999-06-24 Listed $18,500 MLSCO
  • 1999-06-09 Sold (MLS) $35,600 MLSCO
  • 1999-04-06 Listed $39,950 MLSCO
  • 1999-03-04 Listed $16,000 MLSCO
  • 1999-01-11 Sold (MLS) $18,200 MLSCO
  • 1999-01-04 Listed $22,995 MLSCO
  • 1998-12-28 Listed $23,900 MLSCO
  • 1998-12-24 Sold (MLS) $14,500 MLSCO
  • 1998-12-16 Listed $15,900 MLSCO
  • 1998-11-19 Sold (MLS) $37,500 MLSCO
  • 1998-11-03 Listed $51,750 MLSCO
  • 1998-10-05 Listed $42,950 MLSCO
  • 1998-05-26 Listed $17,000 MLSCO
  • 1998-03-11 Listed $59,900 MLSCO
  • 1997-11-20 Listed $29,500 MLSCO
  • 1997-10-11 Sold (MLS) $6,955 MLSCO
  • 1997-07-28 Listed $6,950 MLSCO
  • 1993-11-11 Sold (Public Records) $750,000 Public Records
  • 1990-04-12 Sold (Public Records) $710,000 Public Records
  • 1986-05-16 Sold (Public Records) $500,000 Public Records
  • 1969-05-08 Sold (Public Records) $105,000 Public Records

Property tax history

+1.7%/yr

Latest (2025): $22,960 · +2.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…