CashFlowRE
Sign in Sign up
337 6th Ave
D Composite 41.61
Why this score? — see what drove the D 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).

  • ARV discount +15.0/15.0
  • Appreciation +10.0/10.0
  • Cash flow +5.3/30.0
  • Livability +4.0/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Schools +2.2/10.0
  • 1% rule +0.2/10.0
  • DSCR +0.0/10.0

$325,000

337 6th Ave · Seaside, OR 97138
2 bd · 1.0 ba · 929 sqft · SingleFamily public records · 44 Days on market
Built 1926 4,791 sqft lot $350/sqft · 15% below area Est $396k · 18% under

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

Listing remarks MLS

Seize this exceptional opportunity to acquire a beach house at an extraordinary price. This charming 2-bedroom, 1.5-bathroom, 957-square-foot home requires some care to transform it into your ideal seaside retreat. Just a short stroll to the Seaside Promenade and sandy beaches, it is perfectly situated for coastal enjoyment. For those interested in aquatic activities, the Necanicum River offers opportunities for fishing, crabbing, kayaking, and paddle boarding. The private back deck is ideal for gatherings with family and friends. Inside, the living room serves as a cozy coastal sanctuary, complete with a gas fireplace. The open-plan kitchen and dining area are perfect for casual meal prep and dining. An office nook separates the main living area from the bedrooms and laundry room ensurin privacy. Most furnishings are included, allowing for a seamless transition into your new home, with only a few exceptions. The double car garage provides ample storage for beach equipment, and the expansive front and back yards offer endless possibilities for outdoor activities. The seller has recently upgraded the sewer lines. Home has been priced to be sold in its current condition as-is. This home is a remarkable investment opportunity. Please contact us to arrange a personal tour.

Key facts

  • Private back deck
  • Double car garage
  • Expansive back yard

Tags

PRIVATE BACK DECKOPEN PLAN KITCHENOFFICE NOOKDOUBLE CAR GARAGEEXPANSIVE FRONT YARDEXPANSIVE BACK YARD

Property features AI

Finance

  • Other: Lot is level and in the 3,000 to 4,999 sq ft range (approx. 0.11 acre)
  • HOA & community: Not a senior community; Zoned R3

Exterior

  • Parking: Driveway and on-street parking; Attached 2-car garage
  • Utilities: Public water; Public sewer; Electricity and gas available; Internet via cable and DSL
  • Home design: Single-family residence (residential property); Resale property; Main level living area present; Facing direction not specified
  • Construction: Built in 1926; Wood siding exterior; Composition and flat roof; Concrete perimeter foundation
  • Exterior features: Deck; Yard; Located on a paved public road; Mountain view

Interior

  • Kitchen: Free-standing range; Free-standing refrigerator
  • Bedrooms: Primary bedroom on the main level; Second bedroom on the main level
  • Bathrooms: One full bathroom; One partial bathroom (total 2 bathrooms: 1 full, 1 partial)
  • Heating & cooling: Wall heater; Heating sources include gas stove; no central heating listed; No central cooling listed
  • Interior features: Gas stove and stove-style fireplace; Crawl space basement
  • Laundry & utility: Main level utility room

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 single-family listed at $325k.

Deal economics

  • At list price, monthly cash flow is $-782 ($-9k/yr) — negative.
  • To cash-flow at today's rent, offer at most $187k (42.5% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $168k (48.2% below list).
  • Recommended offer: $168k (48.2% below list) — sets the bar for 1% rule.
  • Cap rate 3.6% vs local median 2.5% in Seaside — 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 (#60 in OR, #2,085 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A+; Watch: employment C-, crime D+, cost of living D+.
  • Seaside SD 10 (town): math 11% / reading 41% proficiency, ranked #53 of 58 in OR (top 91%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Zoned schools: Pacific Ridge Elementary School (math 12% / reading 42%, grade F, #301 of 412 statewide, top 74%, 597 students, 46% FRL); Seaside Middle School (math 8% / reading 37%, grade F, #118 of 128 statewide, top 92%, 392 students, 0% FRL); Seaside High School (math 24% / reading 54%, grade F, #78 of 143 statewide, top 58%, 453 students, 56% FRL) — zoned schools average 34% FRL vs 51% district-wide (17 pts lower); this property's tenant base skews higher-income than the district average.
  • Market conditions: 229 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals lingering (median 46d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 98 units permitted in Clatsop County in 2024 (0 in 5+ unit buildings).
  • This rent runs 33% of the median local income ($60k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • In year one you build about $35k of equity ($2k loan paydown + $32k appreciation (10.0% local appreciation)).
  • By year 2, paydown + projected appreciation supports a ~$56k cash-out refi (75% LTV) — recoverable capital for the next deal without selling this one.

Negotiation context

  • It's been on market 44 days — a 3% lower offer ($315k) is reasonable based on typical stale-listing flexibility.
  • 3 sale attempts since 19y ago; this cycle's ask has dropped $30k (8%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $278k; 17% above their basis — modest negotiation headroom, anchor on the comps not their cost.

Risks & watch-outs

  • Watch-outs: flood insurance adds $56/mo; built in 1926 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $168,225 (48.2% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 44 days. Have you received any prior offers? Is the seller open to a 48% concession, seller financing, or rate buy-down credit?
  3. Built in 1926 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  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. 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?
  8. The area grade is low — what's the realistic commute time and amenity access for the typical tenant pool here? Any planned neighborhood developments (good or bad) we should know about?
  9. 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.
  10. 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.
  11. 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
0.52%
Cap rate
3.61%
Cash-on-cash
-9.58%
DSCR
0.57
GRM
16.1

CMA / ARV

ARV (median comp)
$395,875
List price
$325,000
Delta
-17.90%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
261 11th Ave 0.21mi 2/1.0 900 (-3%) 11mo $375,000 $417 76
940 4th Ave 0.27mi 2/1.0 900 (-3%) 24mo $340,000 $378 62
845 9th Ave 0.29mi 3/1.0 (+1) 844 (-9%) 5mo $340,000 $403 62
721 12th Ave 0.37mi 2/2.0 1,003 (+8%) 10mo $349,000 $348 57
330 Avenue K 0.72mi 2/1.0 939 (+1%) 10mo $395,000 $421 56
136 B 3rd Ave 0.17mi 2/1.0 815 (-12%) 19mo $420,000 $515 56
26 Avenue A #6601 0.39mi 2/2.0 1,050 (+13%) 2mo $32,000 $30 54
436 S Franklin St 0.44mi 2/1.0 1,053 (+13%) 9mo $435,000 $413 49
920 13th Ave 0.49mi 3/2.0 (+1) 1,061 (+14%) 20mo $370,000 $349 28

Match score weights: distance 35% · size 25% · config 20% · recency 20%. Top-matched comps best support the ARV.

Projected returns pro-forma

10.0% appreciation · 3.0% rent growth · sell at horizon

5-year hold
IRR
17.0%
Equity multiple
2.40×
Total profit
$127,117
Equity at exit
$292,786
10-year hold
IRR
16.1%
Equity multiple
5.54×
Total profit
$413,410
Equity at exit
$631,404

Cash invested: $91,000 (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 97138

Home prices YoY
2.6%
Active inventory
229
Price-to-rent
16.1×

Monthly cashflow live

Estimated rent
$1,682 high interval (Pro) →
Mortgage (P&I)
$1,704
Tax from tax record
$216 /mo · $2,593/yr
Insurance
$135
Flood insurance flood zone
−$56 /mo · $666/yr
HOA
$0
Vacancy / Maint / Mgmt
$353
Net cashflow
$-782

Break-even live

Break-even rent $2,673
Max offer price $186,792
Occupancy floor

Sensitivity live

Price -10% $-598 -5% $-690 +0% $-782 +5% $-874 +10% $-966
Rent -10% $-915 -5% $-849 +0% $-782 +5% $-716 +10% $-649
Rate -1.0pp $-619 -0.5pp $-700 base $-782 +0.5pp $-867 +1.0pp $-952

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
$81,250
Closing costs
$9,750
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 6 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
822 Necanicum Dr Seaside, OR 2.0 1.0 790 $1,625 $2.06 45d 2 0.11mi
916 S Holladay Dr Seaside, OR 1.0–2.0 1.0 671 $1,595 $2.38 45d 1 0.72mi
2330 Cross Creek St Seaside, OR 2.0 2.0 890 $1,895 $2.13 45d 1 0.94mi
1624 S Columbia St Unit 2 Seaside, OR 2.0 1.0 900 $1,595 $1.77 45d 1 1.00mi
1350 Alder Dr Unit A Seaside, OR 2.0 1.0 900 $1,950 $2.17 45d 1 1.13mi
2160 Lewis and Clark Rd Seaside, OR 1.0–2.0 1.0–2.0 814 $1,695 $2.08 45d 3 1.49mi

Listing history 22 events

  1. 2026-06-21
    status $325,000 Pending 44 DOM
  2. 2026-06-19
    days on market $325,000 Active 44 DOM
  3. 2026-06-18
    days on market $325,000 Active 43 DOM
  4. 2026-06-17
    days on market $325,000 Active 42 DOM
  5. 2026-06-16
    days on market $325,000 Active 41 DOM
  6. 2026-06-15
    days on market $325,000 Active 40 DOM
  7. 2026-06-14
    days on market $325,000 Active 38 DOM
  8. 2026-06-12
    days on market $325,000 Active 37 DOM
  9. 2026-06-09
    days on market $325,000 Active 34 DOM
  10. 2026-06-08
    days on market $325,000 Active 33 DOM
  11. 2026-06-07
    days on market $325,000 Active 32 DOM
  12. 2026-06-05
    days on market $325,000 Active 29 DOM
  13. 2026-06-03
    days on market $325,000 Active 28 DOM
  14. 2026-06-02
    days on market $325,000 Active 27 DOM
  15. 2026-06-01
    days on market $325,000 Active 26 DOM
  16. 2026-05-31
    days on market $325,000 Active 25 DOM
  17. 2026-05-30
    days on market $325,000 Active 24 DOM
  18. 2026-05-06
    listed $355,000 Active 1289-char remark
    Show marketing remark (1289 chars)

    Seize this exceptional opportunity to acquire a beach house at an extraordinary price. This charming 2-bedroom, 1.5-bathroom, 957-square-foot home requires some care to transform it into your ideal seaside retreat. Just a short stroll to the Seaside Promenade and sandy beaches, it is perfectly situated for coastal enjoyment. For those interested in aquatic activities, the Necanicum River offers opportunities for fishing, crabbing, kayaking, and paddle boarding. The private back deck is ideal for gatherings with family and friends. Inside, the living room serves as a cozy coastal sanctuary, complete with a gas fireplace. The open-plan kitchen and dining area are perfect for casual meal prep and dining. An office nook separates the main living area from the bedrooms and laundry room ensurin privacy. Most furnishings are included, allowing for a seamless transition into your new home, with only a few exceptions. The double car garage provides ample storage for beach equipment, and the expansive front and back yards offer endless possibilities for outdoor activities. The seller has recently upgraded the sewer lines. Home has been priced to be sold in its current condition as-is. This home is a remarkable investment opportunity. Please contact us to arrange a personal tour.

  19. 2026-05-06
    listed $355,000 Active 1244-char remark
    Show marketing remark (1289 chars)

    Seize this exceptional opportunity to acquire a beach house at an extraordinary price. This charming 2-bedroom, 1.5-bathroom, 957-square-foot home requires some care to transform it into your ideal seaside retreat. Just a short stroll to the Seaside Promenade and sandy beaches, it is perfectly situated for coastal enjoyment. For those interested in aquatic activities, the Necanicum River offers opportunities for fishing, crabbing, kayaking, and paddle boarding. The private back deck is ideal for gatherings with family and friends. Inside, the living room serves as a cozy coastal sanctuary, complete with a gas fireplace. The open-plan kitchen and dining area are perfect for casual meal prep and dining. An office nook separates the main living area from the bedrooms and laundry room ensurin privacy. Most furnishings are included, allowing for a seamless transition into your new home, with only a few exceptions. The double car garage provides ample storage for beach equipment, and the expansive front and back yards offer endless possibilities for outdoor activities. The seller has recently upgraded the sewer lines. Home has been priced to be sold in its current condition as-is. This home is a remarkable investment opportunity. Please contact us to arrange a personal tour.

  20. 2008-08-07
    soldstatus $278,500
    Show marketing remark (110 chars)

    Only 1.5 blks to the BEACH! This home has a full lot with off-street parking to make a great vacation rental!

  21. 2008-08-05
    soldstatus $278,500
  22. 2007-09-06
    listed $299,900
    Show marketing remark (110 chars)

    Only 1.5 blks to the BEACH! This home has a full lot with off-street parking to make a great vacation rental!

ⓘ 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
$2,593 · $216/mo
Projected year-2 tax
$3,152 · $263/mo
Expected delta
+$560/yr (+$47/mo · 21.6%)

ⓘ Screening estimate from a state-policy table — verify with the county assessor before closing.

Climate risk First Street

  • 🌊 Flood 9/10 Extreme FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 1/10 Low 8 d/yr ≥77°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 6 unhealthy d/yr today · 6 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
$20,187
− Mortgage interest
−$18,205
− Property taxes
−$2,593
− Insurance
−$2,292
− Repairs & maintenance
−$1,615
− Management
−$1,615
− Depreciation
−$9,455
Taxable loss
−$15,587
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$3,741
After-tax cash flow
$-5,648/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
Seaside SD 10
NCES district ID
4111100
Math proficiency
11% ▼ -18.00%
Reading proficiency
41% ▼ -4.00%
Median HH income
$43,956
Composite
22.19/100
National rank
#8159
State rank
#53 of 58 in OR

Livability — Seaside

Score
79/100
State rank
#60
US rank
#2085

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Seaside, OR
County
Clatsop County · 29,028 people
Metro
Astoria, OR
Population (ZIP)
11,035
Household income
$60,411
Rent vs Own
41.7% rent · 58.3% own
Severe rent burden
573.0

Population outlook (Clatsop County) Hauer SSP2

Today (2025)
39,212 people
By 2030
39,765 · +1.4%
By 2040
40,121 · +2.3%
By 2050
40,032 · +2.1%
By 2075
39,123 · -0.2%
By 2100
35,965 · -8.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (89%)
Race & ethnicity
White 89% Hispanic / Latino 7% Two or more races 5% Black 1% Asian 1%
Hispanic origin (detail)
Mexican 4% Puerto Rican 1%
Common ancestry
Lithuanian 5% Portuguese 3% Scottish 3%
Foreign-born
3% · Canada, China
Languages at home
95% English-only · Spanish 3% German/W. Germanic 1%

Political lean MEDSL · Clatsop

2024 margin
D (+11.4) · D 54.1% · R 42.8% · Other 3.1%
2008→2024 swing
-7.6pp toward R · 2008: 18.9pp · 2024: 11.4pp
All cycles
2024: D+11.4 2020: D+11.3 2016: D+6.1 2012: D+14.6 2008: D+18.9

Not yet ingested

Civics

Market trends

HPI YoY
▲ 26.11%
Current HPI
1014.65
Rent YoY
Metro
Astoria, OR
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

+8.4% since first listed
7 events — show timeline
  • 2026-05-27 Price Changed $325,000 RMLS
  • 2026-05-27 Price Changed $325,000 CAR
  • 2026-05-06 Listed $355,000 CAR
  • 2026-05-06 Listed $355,000 RMLS
  • 2008-08-07 Sold (MLS) $278,500 RMLS
  • 2008-08-05 Sold (Public Records) $278,500 Public Records
  • 2007-09-06 Listed $299,900 RMLS

Property tax history

+3.5%/yr

Latest (2025): $2,593 · -0.1% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…