CashFlowRE
Sign in Sign up
180 NE 6th St Duplex
C- Composite 52.71
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 +17.7/30.0
  • ARV discount +13.4/15.0
  • DSCR +5.5/10.0
  • 1% rule +4.3/10.0
  • Livability +4.0/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$449,900

180 NE 6th St · Clatskanie, OR 97016
5 bd · 2.0 ba · 2,450 sqft · MultiFamily public records · 45 Days on market
Built 1967 4,791 sqft lot $184/sqft · 27% above area Est $518k · 13% under

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 2 units. confirmed

Listing remarks MLS

duplex in a nice neighborhood

Key facts

  • Exterior paint
  • Updated duplex
  • New flooring

Tags

UPDATED DUPLEXNEW ROOFEXTERIOR PAINTFRENCH DRAINSNEW FLOORINGNEW PAINT

Property features AI

Finance

  • Financial info: Unit rents: one unit at $1,375 and one unit at $2,295; Cap rate 7.54; Gross rent multiplier 10.22; Rent includes water and sewer
  • HOA & community: Zoned R10

Exterior

  • Parking: Attached parking and carport; Total of 5 parking spaces; 2-car garage
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Multi-family property (2 units); Updated/remodeled condition
  • Construction: Built in 1967; Concrete perimeter foundation
  • Exterior features: Cedar, lap siding and T-111 siding; Composition and flat roofing; Sloped lot; City, mountain and territorial views; Paved road access

Interior

  • Kitchen: Refrigerator included in each unit
  • Bedrooms: One unit with 3 bedrooms; One unit with 4 bedrooms
  • Flooring: Wood floors in both units
  • Bathrooms: Each unit has 2 bathrooms
  • Heating & cooling: Wall furnaces with zoned heating; Wall cooling units
  • Interior features: Daylight, partially finished basement; Storage in garage
  • Laundry & utility: Washer/dryer hookups in each unit; Electric hot water

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 × 4.0-bed/1.5-bath units multifamily listed at $450k.

Deal economics

  • At list price, monthly cash flow is $362 ($4k/yr) — positive. Per door: $181/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $417k (7.4% below list).
  • Recommended offer: $417k (7.4% below list) — sets the bar for 1% rule.
  • Cap rate 7.3% vs local median 2.1% in Clatskanie — 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 79/100 on livability (#64 in OR, #2,339 nationally) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, health & safety A+; Watch: commute C-, amenities D+, employment D-.
  • Clatskanie SD 6J (rural): math 23% / reading 36% proficiency, ranked #157 of 183 in OR (top 86%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Clatskanie Elementary School (397 students, 46% FRL); Clatskanie Middle/High School (291 students, 43% FRL) — zoned schools at 45% FRL track the district average.
  • Market conditions: 83 active listings in the ZIP; 55 units permitted in Columbia County in 2024 (0 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $3k of loan paydown is wiped out by about $13k of value loss. Plan a longer hold.
  • Columbia County population projected at -11% by 2050 — secular population decline; favor cash flow + early exit over multi-decade hold.

Negotiation context

  • It's been on market 45 days — a 3% lower offer ($436k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 21y 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 $203k; list at $450k implies a 122% gain — meaningful room to come down on a strong offer.
Recommended offer $416,600 (7.4% below list)

Questions for the listing agent

  1. It's been on market 45 days. Have you received any prior offers? Is the seller open to a 7% concession, seller financing, or rate buy-down credit?
  2. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  3. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  4. Built in 1967 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.93%
Cap rate
7.26%
Cash-on-cash
3.45%
DSCR
1.15
GRM
9.0

CMA / ARV

ARV (median comp)
$517,910
List price
$449,900
Delta
-13.13%
Verdict
UNDERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

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

5-year hold
IRR
-10.9%
Equity multiple
0.60×
Total profit
$-49,915
Equity at exit
$67,082
10-year hold
IRR
-1.6%
Equity multiple
0.89×
Total profit
$-13,997
Equity at exit
$38,899

Cash invested: $125,972 (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 97016

Home prices YoY
-17.4%
Active inventory
83
Price-to-rent
18.0×

Monthly cashflow live

Estimated rent
$4,166 medium interval (Pro) →
Mortgage (P&I)
$2,359
Tax from tax record
$383 /mo · $4,592/yr
Insurance
$187
HOA
$0
Vacancy / Maint / Mgmt
$875
Net cashflow
$362

Break-even live

Break-even rent $3,708
Max offer price $449,900
Occupancy floor 86%

Sensitivity live

Price -10% $616 -5% $489 +0% $362 +5% $234 +10% $107
Rent -10% $33 -5% $197 +0% $362 +5% $526 +10% $691
Rate -1.0pp $588 -0.5pp $476 base $362 +0.5pp $245 +1.0pp $126

2-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (2 units) $4,166

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
$112,475
Closing costs
$13,497
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 23 events

  1. 2026-06-21
    days on market $449,900 Active 45 DOM
  2. 2026-06-18
    days on market $449,900 Active 43 DOM
  3. 2026-06-17
    days on market $449,900 Active 42 DOM
  4. 2026-06-16
    days on market $449,900 Active 41 DOM
  5. 2026-06-15
    days on market $449,900 Active 40 DOM
  6. 2026-06-13
    days on market $449,900 Active 38 DOM
  7. 2026-06-12
    days on market $449,900 Active 37 DOM
  8. 2026-06-09
    days on market $449,900 Active 34 DOM
  9. 2026-06-08
    days on market $449,900 Active 33 DOM
  10. 2026-06-08
    days on market $449,900 Active 32 DOM
  11. 2026-06-07
    days on market $449,900 Active 31 DOM
  12. 2026-06-04
    days on market $449,900 Active 28 DOM
  13. 2026-06-02
    days on market $449,900 Active 27 DOM
  14. 2026-06-01
    days on market $449,900 Active 26 DOM
  15. 2026-05-31
    days on market $449,900 Active 25 DOM
  16. 2026-05-06
    listed $449,900 Active 515-char remark
  17. 2019-10-23
    soldstatus $203,000 29-char remark
    Show marketing remark (29 chars)

    duplex in a nice neighborhood

  18. 2019-08-22
    listed $203,000 29-char remark
    Show marketing remark (29 chars)

    duplex in a nice neighborhood

  19. 2006-02-24
    soldstatus $225,000
    Show marketing remark (281 chars)

    2 family home or owner occupied duplex, all complety remodeled , with a total of 6 bedrooms and 2 full baths and 2-1/2 baths family rooms New kitchens and decks with a view oer town. 2 oversized garages and covered parking. Areas are complely separate but could eaily be combined.

  20. 2006-02-23
    soldstatus $223,400
  21. 2005-12-28
    historical
    Show marketing remark (281 chars)

    2 family home or owner occupied duplex, all complety remodeled , with a total of 6 bedrooms and 2 full baths and 2-1/2 baths family rooms New kitchens and decks with a view oer town. 2 oversized garages and covered parking. Areas are complely separate but could eaily be combined.

  22. 2005-11-01
    listed $225,000
    Show marketing remark (281 chars)

    2 family home or owner occupied duplex, all complety remodeled , with a total of 6 bedrooms and 2 full baths and 2-1/2 baths family rooms New kitchens and decks with a view oer town. 2 oversized garages and covered parking. Areas are complely separate but could eaily be combined.

  23. 1992-01-21
    soldstatus $79,500

ⓘ 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
$4,592 · $383/mo
Projected year-2 tax
$4,592 · $383/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 2/10 Low 8 d/yr ≥87°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 8 unhealthy d/yr today · 8 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
$49,992
− Mortgage interest
−$25,201
− Property taxes
−$4,592
− Insurance
−$2,250
− Repairs & maintenance
−$3,999
− Management
−$3,999
− Depreciation
−$13,088
Taxable loss
−$3,138
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$753
After-tax cash flow
$5,093/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
Clatskanie SD 6J
NCES district ID
4103260
Math proficiency
23% ▼ -2.00%
Reading proficiency
36% ▼ -6.00%
Median HH income
$49,943
Composite
28.62/100
National rank
#12042
State rank
#157 of 183 in OR

Livability — Clatskanie

Score
79/100
State rank
#64
US rank
#2339

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Clatskanie, OR
Population (ZIP)
6,568

Population outlook (Columbia County) Hauer SSP2

Today (2025)
49,620 people
By 2030
48,957 · -1.3%
By 2040
46,860 · -5.6%
By 2050
44,383 · -10.6%
By 2075
39,333 · -20.7%
By 2100
34,038 · -31.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (85%)
Race & ethnicity
White 85% Two or more races 9% Hispanic / Latino 3% Pacific Islander 2% Black 1%
Common ancestry
Portuguese 6% Italian 3% Iranian 2%
Foreign-born
5% · South Korea
Languages at home
98% English-only · Arabic 1% Spanish 1% French/Haitian/Cajun 0%

Political lean MEDSL · Columbia

2024 margin
R (+13.9) · D 41.4% · R 55.3% · Other 3.4%
2008→2024 swing
-25.9pp toward R · 2008: 12.0pp · 2024: -13.9pp
All cycles
2024: R+13.9 2020: R+10.3 2016: R+12.0 2012: D+5.1 2008: D+12.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -69.00%
Current HPI
326.4673
Rent YoY
Metro
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

+465.9% since first listed
8 events — show timeline
  • 2026-05-06 Listed $449,900 RMLS
  • 2019-10-23 Sold (MLS) $203,000 RMLS
  • 2019-08-22 Listed $203,000 RMLS
  • 2006-02-24 Sold (MLS) $225,000 RMLS
  • 2006-02-23 Sold (Public Records) $223,400 Public Records
  • 2005-12-28 Delisted RMLS
  • 2005-11-01 Listed $225,000 RMLS
  • 1992-01-21 Sold (Public Records) $79,500 Public Records

Property tax history

+3.0%/yr

Latest (2025): $4,592 · +3.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…