CashFlowRE
Sign in Sign up
6900 SW 195th Ave #141
B- Composite 65.03
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
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +6.3/10.0
  • Livability +4.2/5.0
  • Condition / age +2.5/5.0
  • Rent growth +2.1/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$129,900

6900 SW 195th Ave #141 · Aloha, OR 97007
3 bd · 2.0 ba · 1,416 sqft · Manufactured public records · 128 Days on market
Built 1972 $92/sqft · 37% above area Est $95k · 37% over ↓ 10% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to this spacious 4-bed, 2-bath home in an all-ages community. Originally built in 1972, this home offers a generous layout featuring a bright living room, designated dining area, and a kitchen with a convenient breakfast bar. A separate laundry area adds everyday functionality.The primary suite includes a walk-in closet and an attached bathroom. Outside, enjoy two sizable covered deck areas—great for relaxing or gathering with friends—as well as a storage shed, providing plenty of extra space.This home features newer flooring, interior paint, and roof. Space rent is $1050/month plus utilities.

Key facts

  • Walk-in closet
  • Attached bathroom
  • Bright living room

Tags

BRIGHT LIVING ROOMDESIGNATED DINING AREAKITCHEN WITH BREAKFAST BARSEPARATE LAUNDRY AREAWALK-IN CLOSETATTACHED BATHROOM

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 $130k.

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 $130k).
  • Recommended offer: $114k (12.0% below list) — sets the bar for market timing.
  • Cap rate 16.2% vs local median 2.9% in Aloha — 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 84/100 on livability (#33 in OR, #785 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, employment A+; Watch: cost of living D-.
  • Beaverton SD 48J (urban): math 68% / reading 76% proficiency, ranked #3 of 58 in OR (top 5%) — strong family-tenant draw, lease renewals of 3-5y typical.
  • Market conditions: Rents soft (-1.8%/yr); 468 active listings in the ZIP; 28 comparable units currently listed for rent nearby; rentals at typical pace (median 20d on market — plan ~3-4 weeks tenant-placement turnaround); high-income renter base; 2,224 units permitted in Washington County in 2024 (242 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $898 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Washington County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $36k cash investment doubles in ~4 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 128 days — a 12% lower offer ($114k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts 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.
Recommended offer $114,312 (12.0% below list)

Questions for the listing agent

  1. It's been on market 128 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 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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.
  6. 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.
  7. 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
1.83%
Cap rate
16.21%
Cash-on-cash
35.41%
DSCR
2.58
GRM
4.6

CMA / ARV

ARV (median comp)
$95,000
List price
$129,900
Delta
36.74%
Verdict
OVERPRICED
Comps
3 within 1.0 mi
Show comp detail 4 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
6900 SW 195th Ave #111 0.03mi 4/2.0 (+1) 1,440 (+2%) 1mo $165,000 $115 90
6900 SW 195th Ave #139 0.02mi 4/2.0 (+1) 1,364 (-4%) 2mo $95,000 $70 86
6900 SW 195th Ave #115 0.03mi 3/2.0 1,344 (-5%) 15mo $130,000 $97 78
6900 SW 195th Ave 0.12mi 2/2.0 (-1) 1,248 (-12%) 9mo $65,000 $52 62

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
27.7%
Equity multiple
2.11×
Total profit
$40,320
Equity at exit
$19,369
10-year hold
IRR
33.5%
Equity multiple
3.64×
Total profit
$96,122
Equity at exit
$11,231

Cash invested: $36,372 (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 97007

Rents YoY
-1.8%
Active inventory
468
Price-to-rent
4.6×

Monthly cashflow live

Estimated rent
$2,377 high interval (Pro) →
Mortgage (P&I)
$681
Tax from tax record
$69 /mo · $830/yr
Insurance
$54
HOA
$0
Vacancy / Maint / Mgmt
$499
Net cashflow
$1,073

Break-even live

Break-even rent $1,018
Max offer price $129,900
Occupancy floor 50%

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
$32,475
Closing costs
$3,897
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 28 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
19000 SW Strickland Dr Beaverton, OR 3.0 2.5 1428 $2,800 $1.96 23d 1 0.12mi
18663 SW Mcclarey Dr Unit 25 Beaverton, OR 2.0 2.0 967 $1,545 $1.60 43d 1 0.34mi
18850 SW Farmington Rd Beaverton, OR 1.0–3.0 1.0–1.5 800 $2,195 $2.74 1d 3 0.37mi
18619 SW Mcclarey Dr Beaverton, OR 2.0 2.0 967 $1,645 $1.70 20d 1 0.37mi
18700 SW Farmington Rd Beaverton, OR 2.0 1.0 884 $1,575 $1.78 43d 1 0.39mi
6300 SW 188th Ct Beaverton, OR 1.0–3.0 1.0 863 $2,097 $2.43 2d 10 0.46mi
20176 SW Bernice Ln Beaverton, OR 3.0 2.5 1525 $2,250 $1.48 4d 1 0.47mi
7175 SW Millennium Ter Beaverton, OR 2.0 2.5 1560 $2,204 $1.41 43d 1 0.52mi
6540 SW 204th Pl Beaverton, OR 3.0 2.0 1692 $2,950 $1.74 7d 1 0.62mi
6540 SW 204th Pl Beaverton, OR 3.0 2.0 1692 $2,950 $1.74 14d 1 0.62mi
6252 SW 182nd Ter Beaverton, OR 2.0 2.5 1307 $2,190 $1.68 43d 1 0.64mi
6220 SW 182nd Ter Beaverton, OR 2.0 2.5 1276 $2,150 $1.68 12d 1 0.65mi
7366 SW 204th Ave Aloha, OR 2.0–3.0 2.0 1081 $2,125 $1.97 1d 5 0.69mi
18150 SW Rosa Rd Beaverton, OR 1.0–2.0 1.0 835 $1,750 $2.10 4d 6 0.74mi
20703 SW Rosemount St Beaverton, OR 3.0 2.5 1672 $2,395 $1.43 7d 1 0.82mi
20483 SW Marimar St Beaverton, OR 3.0 2.5 1698 $2,395 $1.41 4d 1 0.82mi
20781 SW Skiver St Beaverton, OR 3.0 2.5 1511 $2,450 $1.62 10d 1 0.92mi
7730 SW Eaker Pl Beaverton, OR 3.0 2.0 1861 $3,600 $1.93 14d 1 0.93mi
6443 SW 208th Ter Beaverton, OR 3.0 2.5 1456 $2,450 $1.68 7d 1 0.94mi
20452 SW Rosa Dr Beaverton, OR 3.0 1.5 1278 $2,150 $1.68 43d 1 0.97mi
5500 SW 180th Ave Beaverton, OR 1.0–3.0 1.0–2.0 905 $1,945 $2.15 2d 4 0.98mi
6055 SW 208th Pl Beaverton, OR 3.0 2.5 1777 $2,560 $1.44 23d 1 1.01mi
17851 SW Kinnaman Rd Beaverton, OR 2.0 1.0–2.0 896 $1,560 $1.74 23d 6 1.21mi
4946 SW Marissa Ter Unit 4978 Aloha, OR 4.0 2.5 1632 $2,395 $1.47 43d 1 1.22mi
4600 SW 182nd Ave Beaverton, OR 3.0 1.0 988 $2,400 $2.43 21d 1 1.33mi
4716 SW Stoddard Dr Beaverton, OR 3.0 2.0 1616 $2,395 $1.48 23d 1 1.36mi
5565 SE 80th Ave Hillsboro, OR 2.0 2.5 1518 $2,450 $1.61 43d 1 1.37mi
7994 SE Butternut Creek Pkwy Hillsboro, OR 3.0 2.5 1768 $2,495 $1.41 23d 1 1.48mi

Listing history 12 events

  1. 2026-06-05
    statusdays on market $129,900 Pending 128 DOM
  2. 2026-06-03
    days on market $129,900 Active 127 DOM
  3. 2026-06-02
    days on market $129,900 Active 126 DOM
  4. 2026-06-01
    days on market $129,900 Active 125 DOM
  5. 2026-05-31
    days on market $129,900 Active 124 DOM
  6. 2026-03-14
    status Active 620-char remark
    Show marketing remark (620 chars)

    Welcome to this spacious 4-bed, 2-bath home in an all-ages community. Originally built in 1972, this home offers a generous layout featuring a bright living room, designated dining area, and a kitchen with a convenient breakfast bar. A separate laundry area adds everyday functionality.The primary suite includes a walk-in closet and an attached bathroom. Outside, enjoy two sizable covered deck areas—great for relaxing or gathering with friends—as well as a storage shed, providing plenty of extra space.This home features newer flooring, interior paint, and roof. Space rent is $1050/month plus utilities.

  7. 2026-02-27
    status Pending 620-char remark
    Show marketing remark (620 chars)

    Welcome to this spacious 4-bed, 2-bath home in an all-ages community. Originally built in 1972, this home offers a generous layout featuring a bright living room, designated dining area, and a kitchen with a convenient breakfast bar. A separate laundry area adds everyday functionality.The primary suite includes a walk-in closet and an attached bathroom. Outside, enjoy two sizable covered deck areas—great for relaxing or gathering with friends—as well as a storage shed, providing plenty of extra space.This home features newer flooring, interior paint, and roof. Space rent is $1050/month plus utilities.

  8. 2026-01-25
    status Active 620-char remark
    Show marketing remark (620 chars)

    Welcome to this spacious 4-bed, 2-bath home in an all-ages community. Originally built in 1972, this home offers a generous layout featuring a bright living room, designated dining area, and a kitchen with a convenient breakfast bar. A separate laundry area adds everyday functionality.The primary suite includes a walk-in closet and an attached bathroom. Outside, enjoy two sizable covered deck areas—great for relaxing or gathering with friends—as well as a storage shed, providing plenty of extra space.This home features newer flooring, interior paint, and roof. Space rent is $1050/month plus utilities.

  9. 2025-12-04
    listed $134,990 Active 620-char remark
    Show marketing remark (620 chars)

    Welcome to this spacious 4-bed, 2-bath home in an all-ages community. Originally built in 1972, this home offers a generous layout featuring a bright living room, designated dining area, and a kitchen with a convenient breakfast bar. A separate laundry area adds everyday functionality.The primary suite includes a walk-in closet and an attached bathroom. Outside, enjoy two sizable covered deck areas—great for relaxing or gathering with friends—as well as a storage shed, providing plenty of extra space.This home features newer flooring, interior paint, and roof. Space rent is $1050/month plus utilities.

  10. 2025-07-29
    soldstatus $145,000 Closed 453-char remark
    Show marketing remark (453 chars)

    Spacious 4 bed 2 bath home located in an all age community mobile home park on a large corner lot. Built in 1972, this home offers a large living room area, dining room, cozy kitchen with breakfast bar, laundry area, large primary with walk in closet and big bathroom. outside home offers 2 large undercover deck areas perfect for entertainment and an oversized storage shed. Recent upgrades include flooring, paint, and roof. Space rent is $950/month.

  11. 2025-07-03
    status Pending 453-char remark
    Show marketing remark (453 chars)

    Spacious 4 bed 2 bath home located in an all age community mobile home park on a large corner lot. Built in 1972, this home offers a large living room area, dining room, cozy kitchen with breakfast bar, laundry area, large primary with walk in closet and big bathroom. outside home offers 2 large undercover deck areas perfect for entertainment and an oversized storage shed. Recent upgrades include flooring, paint, and roof. Space rent is $950/month.

  12. 2025-06-20
    listed $149,900 Active 453-char remark
    Show marketing remark (453 chars)

    Spacious 4 bed 2 bath home located in an all age community mobile home park on a large corner lot. Built in 1972, this home offers a large living room area, dining room, cozy kitchen with breakfast bar, laundry area, large primary with walk in closet and big bathroom. outside home offers 2 large undercover deck areas perfect for entertainment and an oversized storage shed. Recent upgrades include flooring, paint, and roof. Space rent is $950/month.

ⓘ 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
$830 · $69/mo
Projected year-2 tax
$1,260 · $105/mo
Expected delta
+$430/yr (+$36/mo · 51.8%)

ⓘ 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 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥91°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 11 unhealthy d/yr today · 11 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
$28,523
− Mortgage interest
−$7,276
− Property taxes
−$830
− Insurance
−$650
− Repairs & maintenance
−$2,282
− Management
−$2,282
− Depreciation
−$3,779
Taxable income
$11,424
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,742
After-tax cash flow
$10,137/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
Beaverton SD 48J
NCES district ID
4101920
Math proficiency
68% ▲ 14.00%
Reading proficiency
76% ▲ 11.00%
Median HH income
$67,966
Composite
62.72/100
National rank
#672
State rank
#3 of 58 in OR

Livability — Aloha

Score
84/100
State rank
#33
US rank
#785

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Washington County · 583,254 people
City population
53,604
Metro
Portland-Vancouver-Hillsboro, OR-WA
Population (ZIP)
47,895
Household income
$123,533
Rent vs Own
25.0% rent · 75.0% own
Severe rent burden
1053.0

Population outlook (Washington County) Hauer SSP2

Today (2025)
674,042 people
By 2030
721,804 · +7.1%
By 2040
812,732 · +20.6%
By 2050
895,143 · +32.8%
By 2075
1,058,806 · +57.1%
By 2100
1,131,692 · +67.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 62% Asian 14% Two or more races 13% Hispanic / Latino 12% Black 2%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Italian 6% Portuguese 4% Slovak 2%
Foreign-born
21% · Canada, China, Vietnam
Languages at home
75% English-only · Spanish 8% Other Indo-European 4% Vietnamese 2%

Political lean MEDSL · Washington

2024 margin
Solid D (+34.0) · D 65.3% · R 31.3% · Other 3.4%
2008→2024 swing
+11.8pp toward D · 2008: 22.1pp · 2024: 34.0pp
All cycles
2024: D+34.0 2020: D+34.6 2016: D+26.7 2012: D+17.5 2008: D+22.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -305.36%
Current HPI
285.2719
Rent YoY
▼ -1.78%
Metro
Portland-Vancouver-Hillsboro, OR-WA
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

-9.9% since first listed
7 events — show timeline
  • 2026-03-14 Relisted RMLS
  • 2026-02-27 Pending RMLS
  • 2026-01-25 Relisted RMLS
  • 2025-12-04 Listed $134,990 RMLS
  • 2025-07-29 Sold (MLS) $145,000 RMLS
  • 2025-07-03 Pending RMLS
  • 2025-06-20 Listed $149,900 RMLS

Property tax history

+9.4%/yr

Latest (2024): $830 · +6.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…