CashFlowRE
Sign in Sign up
1400 Candlelight Dr #174
B+ Composite 75.52
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 +13.8/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Livability +4.0/5.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Schools +2.3/10.0
  • Appreciation +0.0/10.0

$109,000

1400 Candlelight Dr #174 · Eugene, OR 97402
4 bd · 2.0 ba · 1,620 sqft · Manufactured public records · 78 Days on market
Built 1988 $67/sqft · 7% below area Est $127k · 14% under ↓ 32% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Newly Remodeled MH in a 55+ Briarwood Manufactured home park.4 beds, 2 baths, 1544 sf, built in 1988. New flooring throughout, new toilets, new paint inside & out. Vaulted ceiling, skylight over kitchen, open floor concept, light & bright. Glass top stove & matching refrigerator, forced air heating system, nice, large deck & covered carport. Low space. Seller will install new water heater, new dishwasher, new garbage disposal prior to close of escrow.

Key facts

  • Remodeled
  • New toilets
  • Vaulted ceiling

Tags

REMODELEDNEW FLOORINGNEW TOILETSNEW PAINTVAULTED CEILINGSKYLIGHT

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 4-bed/2.0-bath manufactured listed at $109k.

Deal economics

  • At list price, monthly cash flow is $1k ($13k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $109k).
  • Recommended offer: $102k (6.0% below list) — sets the bar for market timing.
  • Cap rate 18.3% vs local median 2.8% in Eugene — 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 81/100 on livability (#52 in OR, #1,587 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, health & safety A+; Watch: employment C-, cost of living C-, crime D-.
  • Bethel SD 52 (urban): math 18% / reading 34% proficiency, ranked #52 of 58 in OR (top 90%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising (+1.6%/yr); 297 active listings in the ZIP; 12 comparable units currently listed for rent nearby; rentals at typical pace (median 21d on market — plan ~3-4 weeks tenant-placement turnaround); 1,808 units permitted in Lane County in 2024 (972 in 5+ unit buildings).
  • At $2,249/mo this rent would consume 47% of the median local household income ($58k/yr) (locally 3142% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $754 of loan paydown is wiped out by about $3k of value loss. Plan a longer hold.
  • Lane County population projected at +15% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 1.6% rent growth), your $31k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 78 days — a 6% lower offer ($102k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts; this cycle's ask has dropped $80k (42%) from the opening price — seller is motivated, your offer sets the floor, not the list.
Recommended offer $102,460 (6.0% below list)

Questions for the listing agent

  1. It's been on market 78 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are B-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?
  5. 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?
  6. 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.
  7. 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.
  8. 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
2.06%
Cap rate
18.30%
Cash-on-cash
42.88%
DSCR
2.91
GRM
4.0

CMA / ARV

ARV (median comp)
$126,784
List price
$109,000
Delta
-14.03%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1699 N Terry St #43 0.22mi 3/2.0 (-1) 1,480 (-9%) 0mo $125,000 $84 70
5330 Elk Ridge Dr 0.43mi 4/2.0 1,560 (-4%) 6mo $365,000 $234 69
1699 N Terry St #89 0.22mi 3/2.0 (-1) 1,782 (+10%) 2mo $143,500 $81 66
1699 N Terry St #362 0.22mi 3/2.0 (-1) 1,526 (-6%) 10mo $172,000 $113 66
1699 N Terry St #379 0.22mi 3/2.0 (-1) 1,458 (-10%) 2mo $145,000 $99 66
1400 Candlelight Dr #246 0.00mi 3/2.0 (-1) 1,413 (-13%) 10mo $195,000 $138 66
1699 N Terry St #142 0.22mi 3/2.0 (-1) 1,482 (-8%) 6mo $110,000 $74 65
1699 N Terry St #156 0.22mi 3/2.0 (-1) 1,794 (+11%) 4mo $125,000 $70 63
1199 N Terry St #195 0.39mi 3/2.0 (-1) 1,530 (-6%) 7mo $120,000 $78 62
5318 Bridgewater Dr 0.42mi 3/2.0 (-1) 1,690 (+4%) 9mo $350,000 $207 60
1699 N Terry St #136 0.22mi 3/2.0 (-1) 1,397 (-14%) 8mo $126,735 $91 55
5253 Glenn Ellen Dr 0.53mi 3/2.0 (-1) 1,782 (+10%) 6mo $310,000 $174 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 · 1.58% rent growth · sell at horizon

5-year hold
IRR
38.1%
Equity multiple
2.59×
Total profit
$48,629
Equity at exit
$16,252
10-year hold
IRR
43.9%
Equity multiple
4.90×
Total profit
$119,132
Equity at exit
$9,424

Cash invested: $30,520 (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 97402

Rents YoY
1.6%
Active inventory
297
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$2,249 high interval (Pro) →
Mortgage (P&I)
$572
Tax from tax record
$69 /mo · $823/yr
Insurance
$45
HOA
$0
Vacancy / Maint / Mgmt
$472
Net cashflow
$1,091

Break-even live

Break-even rent $868
Max offer price $109,000
Occupancy floor 46%

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
$27,250
Closing costs
$3,270
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 12 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1625 Hamlet Ln Eugene, OR 3.0 2.5 1548 $2,395 $1.55 21d 1 0.52mi
1635 Hamlet Ln Eugene, OR 3.0 2.5 1548 $2,100 $1.36 13d 1 0.52mi
2106 Golden Gardens St Eugene, OR 3.0 1.0 1410 $1,995 $1.41 43d 1 0.55mi
2077 Lemuria St Eugene, OR 4.0 2.0 1400 $1,995 $1.43 43d 1 0.68mi
2083 Amirante St Eugene, OR 3.0 2.0 1250 $2,295 $1.84 21d 1 0.70mi
2204 Assumption St Eugene, OR 4.0 2.0 1488 $2,300 $1.55 21d 1 0.75mi
653 Oakwood Dr Eugene, OR 3.0 2.0 1584 $2,400 $1.52 13d 1 0.87mi
4057 Concord St Eugene, OR 4.0 1.0 1800 $2,000 $1.11 43d 1 0.91mi
4175 Quest Dr Eugene, OR 1.0–3.0 1.0–2.0 983 $2,095 $2.13 13d 6 0.92mi
4478 Fergus Ave Eugene, OR 3.0 1.5 1120 $1,695 $1.51 43d 1 1.09mi
1190 Taft St Unit 1190 Eugene, OR 3.0 1.0 1116 $1,650 $1.48 21d 1 1.35mi
1246 Hughes St Eugene, OR 3.0 2.0 1200 $2,300 $1.92 13d 1 1.39mi

Listing history 34 events

  1. 2026-06-18
    days on market $109,000 Active 78 DOM
  2. 2026-06-17
    days on market $109,000 Active 77 DOM
  3. 2026-06-16
    days on market $109,000 Active 76 DOM
  4. 2026-06-15
    days on market $109,000 Active 75 DOM
  5. 2026-06-14
    days on market $109,000 Active 73 DOM
  6. 2026-06-10
    days on market $109,000 Active 70 DOM
  7. 2026-06-09
    days on market $109,000 Active 69 DOM
  8. 2026-06-09
    price $109,000 Active 68 DOM
  9. 2026-06-08
    days on market $119,000 Active 68 DOM
  10. 2026-06-07
    days on market $119,000 Active 67 DOM
  11. 2026-06-03
    days on market $119,000 Active 63 DOM
  12. 2026-06-02
    days on market $119,000 Active 62 DOM
  13. 2026-06-01
    days on market $119,000 Active 61 DOM
  14. 2026-05-31
    days on market $119,000 Active 60 DOM
  15. 2026-05-30
    days on market $119,000 Active 59 DOM
  16. 2026-05-19
    price $129,000 471-char remark
    Show marketing remark (471 chars)

    Newly Remodeled MH in a 55+ Briarwood Manufactured home park.4 beds, 2 baths, 1544 sf, built in 1988. New flooring throughout, new toilets, new paint inside & out. Vaulted ceiling, skylight over kitchen, open floor concept, light & bright. Glass top stove & matching refrigerator, forced air heating system, nice, large deck & covered carport. Low space. Seller will install new water heater, new dishwasher, new garbage disposal prior to close of escrow.

  17. 2026-05-18
    price $129,000 596-char remark
    Show marketing remark (596 chars)

    NEW PRICE!! Now $129,000 for this Newly remodeled MF in a 55+ Briarwood Estates Park.4 bedrooms, 2 baths, 1750 square feet, built in 1988. Includes storage shed. New flooring throughout, new toilets, new paint inside and out. Vaulted ceiling, skylight over kitchen, open floor concept, light and bright. Glass top stove and matching refrigerator, forced air heating system, nice, large deck and covered carport with lowest space rent in the area at $670 per month. Amenities include club house, tennis court, swimming pool and more. Garbage service included. OPEN HOUSE SATURDAY and Sunday 12-2pm

  18. 2026-05-08
    price $134,900 471-char remark
    Show marketing remark (471 chars)

    Newly Remodeled MH in a 55+ Briarwood Manufactured home park.4 beds, 2 baths, 1544 sf, built in 1988. New flooring throughout, new toilets, new paint inside & out. Vaulted ceiling, skylight over kitchen, open floor concept, light & bright. Glass top stove & matching refrigerator, forced air heating system, nice, large deck & covered carport. Low space. Seller will install new water heater, new dishwasher, new garbage disposal prior to close of escrow.

  19. 2026-05-07
    price $134,900 596-char remark
    Show marketing remark (596 chars)

    NEW PRICE!! Now $129,000 for this Newly remodeled MF in a 55+ Briarwood Estates Park.4 bedrooms, 2 baths, 1750 square feet, built in 1988. Includes storage shed. New flooring throughout, new toilets, new paint inside and out. Vaulted ceiling, skylight over kitchen, open floor concept, light and bright. Glass top stove and matching refrigerator, forced air heating system, nice, large deck and covered carport with lowest space rent in the area at $670 per month. Amenities include club house, tennis court, swimming pool and more. Garbage service included. OPEN HOUSE SATURDAY and Sunday 12-2pm

  20. 2026-05-04
    price $139,900 471-char remark
    Show marketing remark (471 chars)

    Newly Remodeled MH in a 55+ Briarwood Manufactured home park.4 beds, 2 baths, 1544 sf, built in 1988. New flooring throughout, new toilets, new paint inside & out. Vaulted ceiling, skylight over kitchen, open floor concept, light & bright. Glass top stove & matching refrigerator, forced air heating system, nice, large deck & covered carport. Low space. Seller will install new water heater, new dishwasher, new garbage disposal prior to close of escrow.

  21. 2026-05-03
    price $139,900 596-char remark
    Show marketing remark (596 chars)

    NEW PRICE!! Now $129,000 for this Newly remodeled MF in a 55+ Briarwood Estates Park.4 bedrooms, 2 baths, 1750 square feet, built in 1988. Includes storage shed. New flooring throughout, new toilets, new paint inside and out. Vaulted ceiling, skylight over kitchen, open floor concept, light and bright. Glass top stove and matching refrigerator, forced air heating system, nice, large deck and covered carport with lowest space rent in the area at $670 per month. Amenities include club house, tennis court, swimming pool and more. Garbage service included. OPEN HOUSE SATURDAY and Sunday 12-2pm

  22. 2026-05-02
    price $144,900 596-char remark
    Show marketing remark (596 chars)

    NEW PRICE!! Now $129,000 for this Newly remodeled MF in a 55+ Briarwood Estates Park.4 bedrooms, 2 baths, 1750 square feet, built in 1988. Includes storage shed. New flooring throughout, new toilets, new paint inside and out. Vaulted ceiling, skylight over kitchen, open floor concept, light and bright. Glass top stove and matching refrigerator, forced air heating system, nice, large deck and covered carport with lowest space rent in the area at $670 per month. Amenities include club house, tennis court, swimming pool and more. Garbage service included. OPEN HOUSE SATURDAY and Sunday 12-2pm

  23. 2026-04-29
    price $149,900 596-char remark
    Show marketing remark (596 chars)

    NEW PRICE!! Now $129,000 for this Newly remodeled MF in a 55+ Briarwood Estates Park.4 bedrooms, 2 baths, 1750 square feet, built in 1988. Includes storage shed. New flooring throughout, new toilets, new paint inside and out. Vaulted ceiling, skylight over kitchen, open floor concept, light and bright. Glass top stove and matching refrigerator, forced air heating system, nice, large deck and covered carport with lowest space rent in the area at $670 per month. Amenities include club house, tennis court, swimming pool and more. Garbage service included. OPEN HOUSE SATURDAY and Sunday 12-2pm

  24. 2026-04-28
    price $149,900 471-char remark
    Show marketing remark (471 chars)

    Newly Remodeled MH in a 55+ Briarwood Manufactured home park.4 beds, 2 baths, 1544 sf, built in 1988. New flooring throughout, new toilets, new paint inside & out. Vaulted ceiling, skylight over kitchen, open floor concept, light & bright. Glass top stove & matching refrigerator, forced air heating system, nice, large deck & covered carport. Low space. Seller will install new water heater, new dishwasher, new garbage disposal prior to close of escrow.

  25. 2026-04-25
    price $154,900 596-char remark
    Show marketing remark (596 chars)

    NEW PRICE!! Now $129,000 for this Newly remodeled MF in a 55+ Briarwood Estates Park.4 bedrooms, 2 baths, 1750 square feet, built in 1988. Includes storage shed. New flooring throughout, new toilets, new paint inside and out. Vaulted ceiling, skylight over kitchen, open floor concept, light and bright. Glass top stove and matching refrigerator, forced air heating system, nice, large deck and covered carport with lowest space rent in the area at $670 per month. Amenities include club house, tennis court, swimming pool and more. Garbage service included. OPEN HOUSE SATURDAY and Sunday 12-2pm

  26. 2026-04-17
    price $159,900 471-char remark
    Show marketing remark (596 chars)

    NEW PRICE!! Now $129,000 for this Newly remodeled MF in a 55+ Briarwood Estates Park.4 bedrooms, 2 baths, 1750 square feet, built in 1988. Includes storage shed. New flooring throughout, new toilets, new paint inside and out. Vaulted ceiling, skylight over kitchen, open floor concept, light and bright. Glass top stove and matching refrigerator, forced air heating system, nice, large deck and covered carport with lowest space rent in the area at $670 per month. Amenities include club house, tennis court, swimming pool and more. Garbage service included. OPEN HOUSE SATURDAY and Sunday 12-2pm

  27. 2026-04-17
    price $159,900 596-char remark
    Show marketing remark (596 chars)

    NEW PRICE!! Now $129,000 for this Newly remodeled MF in a 55+ Briarwood Estates Park.4 bedrooms, 2 baths, 1750 square feet, built in 1988. Includes storage shed. New flooring throughout, new toilets, new paint inside and out. Vaulted ceiling, skylight over kitchen, open floor concept, light and bright. Glass top stove and matching refrigerator, forced air heating system, nice, large deck and covered carport with lowest space rent in the area at $670 per month. Amenities include club house, tennis court, swimming pool and more. Garbage service included. OPEN HOUSE SATURDAY and Sunday 12-2pm

  28. 2026-04-16
    price $164,900 471-char remark
    Show marketing remark (471 chars)

    Newly Remodeled MH in a 55+ Briarwood Manufactured home park.4 beds, 2 baths, 1544 sf, built in 1988. New flooring throughout, new toilets, new paint inside & out. Vaulted ceiling, skylight over kitchen, open floor concept, light & bright. Glass top stove & matching refrigerator, forced air heating system, nice, large deck & covered carport. Low space. Seller will install new water heater, new dishwasher, new garbage disposal prior to close of escrow.

  29. 2026-04-15
    price $164,900 596-char remark
    Show marketing remark (596 chars)

    NEW PRICE!! Now $129,000 for this Newly remodeled MF in a 55+ Briarwood Estates Park.4 bedrooms, 2 baths, 1750 square feet, built in 1988. Includes storage shed. New flooring throughout, new toilets, new paint inside and out. Vaulted ceiling, skylight over kitchen, open floor concept, light and bright. Glass top stove and matching refrigerator, forced air heating system, nice, large deck and covered carport with lowest space rent in the area at $670 per month. Amenities include club house, tennis court, swimming pool and more. Garbage service included. OPEN HOUSE SATURDAY and Sunday 12-2pm

  30. 2026-04-10
    price $169,900 471-char remark
    Show marketing remark (596 chars)

    NEW PRICE!! Now $129,000 for this Newly remodeled MF in a 55+ Briarwood Estates Park.4 bedrooms, 2 baths, 1750 square feet, built in 1988. Includes storage shed. New flooring throughout, new toilets, new paint inside and out. Vaulted ceiling, skylight over kitchen, open floor concept, light and bright. Glass top stove and matching refrigerator, forced air heating system, nice, large deck and covered carport with lowest space rent in the area at $670 per month. Amenities include club house, tennis court, swimming pool and more. Garbage service included. OPEN HOUSE SATURDAY and Sunday 12-2pm

  31. 2026-04-10
    price $169,900 596-char remark
    Show marketing remark (596 chars)

    NEW PRICE!! Now $129,000 for this Newly remodeled MF in a 55+ Briarwood Estates Park.4 bedrooms, 2 baths, 1750 square feet, built in 1988. Includes storage shed. New flooring throughout, new toilets, new paint inside and out. Vaulted ceiling, skylight over kitchen, open floor concept, light and bright. Glass top stove and matching refrigerator, forced air heating system, nice, large deck and covered carport with lowest space rent in the area at $670 per month. Amenities include club house, tennis court, swimming pool and more. Garbage service included. OPEN HOUSE SATURDAY and Sunday 12-2pm

  32. 2026-04-03
    price $179,000 596-char remark
    Show marketing remark (471 chars)

    Newly Remodeled MH in a 55+ Briarwood Manufactured home park.4 beds, 2 baths, 1544 sf, built in 1988. New flooring throughout, new toilets, new paint inside & out. Vaulted ceiling, skylight over kitchen, open floor concept, light & bright. Glass top stove & matching refrigerator, forced air heating system, nice, large deck & covered carport. Low space. Seller will install new water heater, new dishwasher, new garbage disposal prior to close of escrow.

  33. 2026-04-03
    listed $189,000 Active 471-char remark
    Show marketing remark (471 chars)

    Newly Remodeled MH in a 55+ Briarwood Manufactured home park.4 beds, 2 baths, 1544 sf, built in 1988. New flooring throughout, new toilets, new paint inside & out. Vaulted ceiling, skylight over kitchen, open floor concept, light & bright. Glass top stove & matching refrigerator, forced air heating system, nice, large deck & covered carport. Low space. Seller will install new water heater, new dishwasher, new garbage disposal prior to close of escrow.

  34. 2026-04-01
    listed $189,000 Active 596-char remark
    Show marketing remark (596 chars)

    NEW PRICE!! Now $129,000 for this Newly remodeled MF in a 55+ Briarwood Estates Park.4 bedrooms, 2 baths, 1750 square feet, built in 1988. Includes storage shed. New flooring throughout, new toilets, new paint inside and out. Vaulted ceiling, skylight over kitchen, open floor concept, light and bright. Glass top stove and matching refrigerator, forced air heating system, nice, large deck and covered carport with lowest space rent in the area at $670 per month. Amenities include club house, tennis court, swimming pool and more. Garbage service included. OPEN HOUSE SATURDAY and Sunday 12-2pm

ⓘ 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
$823 · $69/mo
Projected year-2 tax
$1,057 · $88/mo
Expected delta
+$234/yr (+$19/mo · 28.4%)

ⓘ 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 4/10 Moderate
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥92°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 13 unhealthy d/yr today · 14 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
$26,982
− Mortgage interest
−$6,106
− Property taxes
−$823
− Insurance
−$545
− Repairs & maintenance
−$2,159
− Management
−$2,159
− Depreciation
−$3,171
Taxable income
$12,020
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,885
After-tax cash flow
$10,204/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
Bethel SD 52
NCES district ID
4102040
Math proficiency
18% ▼ -14.00%
Reading proficiency
34% ▼ -14.00%
Median HH income
$47,860
Composite
22.62/100
National rank
#8066
State rank
#52 of 58 in OR

Livability — Eugene

Score
81/100
State rank
#52
US rank
#1587

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Eugene, OR
County
Lane County · 310,476 people
City population
215,212
Metro
Eugene-Springfield, OR
Population (ZIP)
53,823
Household income
$57,658
Rent vs Own
49.3% rent · 50.7% own
Severe rent burden
3142.0

Population outlook (Lane County) Hauer SSP2

Today (2025)
391,933 people
By 2030
405,860 · +3.6%
By 2040
429,386 · +9.6%
By 2050
452,016 · +15.3%
By 2075
508,825 · +29.8%
By 2100
531,208 · +35.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (72%)
Race & ethnicity
White 72% Hispanic / Latino 17% Two or more races 11% Asian 2% Black 2%
Hispanic origin (detail)
Mexican 12%
Common ancestry
Italian 4% Lithuanian 3% Portuguese 3%
Foreign-born
7% · Canada, China, Vietnam
Languages at home
88% English-only · Spanish 9% Other Indo-European 1%

Political lean MEDSL · Lane

2024 margin
Strong D (+23.1) · D 60.0% · R 36.9% · Other 3.1%
2008→2024 swing
-4.3pp toward R · 2008: 27.4pp · 2024: 23.1pp
All cycles
2024: D+23.1 2020: D+24.3 2016: D+18.9 2012: D+23.4 2008: D+27.4

Not yet ingested

Civics

Market trends

HPI YoY
▼ -437.20%
Current HPI
298.1167
Rent YoY
▲ 1.58%
Metro
Eugene-Springfield, OR
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

-31.7% since first listed
19 events — show timeline
  • 2026-05-19 Price Changed $129,000 WVMLS
  • 2026-05-18 Price Changed $129,000 RMLS
  • 2026-05-08 Price Changed $134,900 WVMLS
  • 2026-05-07 Price Changed $134,900 RMLS
  • 2026-05-04 Price Changed $139,900 WVMLS
  • 2026-05-03 Price Changed $139,900 RMLS
  • 2026-05-02 Price Changed $144,900 RMLS
  • 2026-04-29 Price Changed $149,900 RMLS
  • 2026-04-28 Price Changed $149,900 WVMLS
  • 2026-04-25 Price Changed $154,900 RMLS
  • 2026-04-17 Price Changed $159,900 WVMLS
  • 2026-04-17 Price Changed $159,900 RMLS
  • 2026-04-16 Price Changed $164,900 WVMLS
  • 2026-04-15 Price Changed $164,900 RMLS
  • 2026-04-10 Price Changed $169,900 WVMLS
  • 2026-04-10 Price Changed $169,900 RMLS
  • 2026-04-03 Price Changed $179,000 RMLS
  • 2026-04-03 Listed $189,000 WVMLS
  • 2026-04-01 Listed $189,000 RMLS

Property tax history

+3.7%/yr

Latest (2025): $823 · +2.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…