CashFlowRE
Sign in Sign up
16000 SE Powell Blvd #48
C+ Composite 61.78
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 +30.0/30.0
  • DSCR +10.0/10.0
  • 1% rule +9.1/10.0
  • Livability +3.9/5.0
  • Schools +3.5/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$139,000

16000 SE Powell Blvd #48 · Portland, OR 97236
3 bd · 2.0 ba · 1,404 sqft · Manufactured public records · 104 Days on market
Built 1988 $99/sqft · 32% above area Est $109k · 28% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Just like brand new! This beautifully remodeled home has been updated from tip to tail and is filled with light throughout. The kitchen shines with a skylight, creating a bright and welcoming space that flows into both a cozy breakfast nook and a formal dining room—perfect for everyday living or hosting gatherings. The spacious living room offers plenty of room for entertaining, while the private primary retreat provides a peaceful escape complete with a walk-in closet and its own bathroom. Additional bedrooms are generously sized, offering flexibility for family, guests, or a home office. Step outside to a nicely sized yard ready for your garden ideas, play space, or outdoor entertaining. Conveniently located close to public transit, shopping, and restaurants, and just minutes from Powell Butte Nature Park with miles of scenic walking and biking trails.

Key facts

  • Breakfast nook
  • Formal dining room
  • Skylight

Tags

REMODELED HOMESKYLIGHTBREAKFAST NOOKFORMAL DINING ROOMSPACIOUS LIVING ROOMPRIVATE PRIMARY RETREAT

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 $139k.

Deal economics

  • At list price, monthly cash flow is $727 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $139k).
  • Recommended offer: $126k (9.0% below list) — sets the bar for market timing.
  • Cap rate 12.6% vs local median 2.2% in Portland — 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 77/100 on livability (#72 in OR, #3,256 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A+; Watch: crime F, cost of living F.
  • Centennial SD 28J (suburban): math 31% / reading 43% proficiency, ranked #125 of 183 in OR (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising (+1.6%/yr); 204 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); solid renter incomes; 2,041 units permitted in Multnomah County in 2024 (905 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($75k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $961 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Multnomah County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 1.6% rent growth), your $39k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 104 days — a 9% lower offer ($126k) is reasonable based on typical stale-listing flexibility.
Recommended offer $126,490 (9.0% below list)

Questions for the listing agent

  1. It's been on market 104 days. Have you received any prior offers? Is the seller open to a 9% 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. Crime grade is F 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?
  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
1.41%
Cap rate
12.57%
Cash-on-cash
22.42%
DSCR
2.00
GRM
5.9

CMA / ARV

ARV (median comp)
$108,874
List price
$139,000
Delta
27.67%
Verdict
OVERPRICED
Comps
20 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16000 SE Powell Blvd #16 0.14mi 3/2.0 1,404 (0%) 8mo $69,985 $50 86
3930 SE 162nd Ave #4 0.05mi 3/2.0 1,456 (+4%) 11mo $119,999 $82 82
16000 SE Powell Blvd #76 0.07mi 3/2.0 1,456 (+4%) 22mo $138,000 $95 72
15768 SE Powell Blvd #13 0.21mi 3/2.0 1,568 (+12%) 9mo $149,900 $96 63
3930 SE 162nd Ave 0.09mi 2/2.0 (-1) 1,568 (+12%) 13mo $113,500 $72 60
15768 SE Powell Blvd #45 0.21mi 3/2.0 1,232 (-12%) 14mo $93,000 $75 58

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 · 1.64% rent growth · sell at horizon

5-year hold
IRR
13.8%
Equity multiple
1.54×
Total profit
$21,091
Equity at exit
$20,725
10-year hold
IRR
21.6%
Equity multiple
2.73×
Total profit
$67,223
Equity at exit
$12,018

Cash invested: $38,920 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
0 Strongly Tenant-Friendly
State Oregon
28 Tenant-Leaning · D+6
County
— inherits STATE
City Portland
0 Strongly Tenant-Friendly · D+39
Mandatory relocation for no-cause evictions; rent increase notice 90 days.

ZIP-level market 97236

Rents YoY
1.6%
Active inventory
204
Price-to-rent
5.9×

Monthly cashflow live

Estimated rent
$1,956 high interval (Pro) →
Mortgage (P&I)
$729
Tax from tax record
$31 /mo · $374/yr
Insurance
$58
HOA
$0
Vacancy / Maint / Mgmt
$411
Net cashflow
$727

Break-even live

Break-even rent $1,036
Max offer price $139,000
Occupancy floor 58%

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
$34,750
Closing costs
$4,170
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16804 SE Powell Blvd Portland, OR 3.0 3.0 1564 $2,350 $1.50 23d 1 0.35mi
16804 SE Powell Blvd Portland, OR 2.0 2.0 1101 $1,625 $1.48 10d 1 0.35mi
16804 SE Powell Blvd Portland, OR 2.0 2.0 1070 $1,675 $1.57 14d 1 0.35mi
16804 SE Powell Blvd Unit 18-201 Portland, OR 2.0 2.0 1070 $1,675 $1.57 21d 1 0.35mi
16804 SE Powell Blvd Unit 04-101 Portland, OR 3.0 2.5 1564 $2,350 $1.50 21d 1 0.35mi
16804 SE Powell Blvd Unit 12-102 Portland, OR 2.0 2.0 1070 $1,725 $1.61 21d 1 0.35mi
16804 SE Powell Blvd Unit 08-202 Portland, OR 2.0 2.0 1070 $1,395 $1.30 21d 1 0.35mi
16824 SE Powell Blvd Portland, OR 2.0 2.0 1070 $1,720 $1.61 4d 5 0.36mi
16811 SE Francis St Portland, OR 3.0 1.0 1488 $2,600 $1.75 14d 1 0.38mi
3332 SE 157th Ave Portland, OR 3.0 1.0 1000 $2,495 $2.50 43d 1 0.39mi
16916 SE Powell Blvd Portland, OR 2.0 2.0 1070 $1,695 $1.58 43d 1 0.39mi
15075 SE Powell Blvd Portland, OR 3.0 3.5 1500 $2,295 $1.53 4d 3 0.61mi
15075 SE Powell Blvd Apt 4 Portland, OR 3.0 3.5 1500 $2,395 $1.60 43d 1 0.61mi
17310 SE Naegeli Dr Portland, OR 2.0 2.0 990 $1,562 $1.58 1d 5 0.63mi
3318 SE 148th Ave Portland, OR 2.0 1.5 950 $1,750 $1.84 17d 1 0.72mi
2641 SE 168th Ave Portland, OR 3.0 1.5 1144 $2,700 $2.36 43d 1 0.72mi
14915 SE Woodward St Portland, OR 4.0 2.0 1608 $2,850 $1.77 2d 1 0.78mi
15301-15353 SE Division St Unit 15301 Portland, OR 2.0 1.5 1000 $1,500 $1.50 43d 1 0.85mi
14992 SE Division St Unit 3 Bedroom Portland, OR 3.0 1.0 909 $1,350 $1.49 43d 1 0.88mi
14992 SE Division St Portland, OR 1.0–3.0 1.0 726 $1,350 $1.86 16d 3 0.88mi
3414 SE 143rd Ave Portland, OR 2.0 2.0 1000 $1,650 $1.65 7d 2 0.94mi
4777 SW 11th St Gresham, OR 2.0–3.0 2.0 1042 $2,134 $2.05 1d 5 0.95mi
4850 SW 11th St Gresham, OR 2.0 2.0 1075 $1,575 $1.47 4d 2 0.95mi
2333 SE 174th Ave Unit 2333 Portland, OR 2.0 1.5 1000 $1,649 $1.65 23d 1 0.98mi
2329 SE 174th Ave Unit 2329 Portland, OR 2.0 1.5 995 $1,695 $1.70 43d 1 1.00mi
17726 SE Division St Portland, OR 1.0–2.0 1.0–1.5 788 $1,575 $2.00 11d 3 1.07mi
2609 SE 145th Ave Unit H-77 Portland, OR 3.0 1.5 1117 $1,504 $1.35 17d 1 1.07mi
2609 SE 145th Ave Unit C-19 Portland, OR 3.0 1.5 1117 $1,499 $1.34 17d 1 1.07mi
16456 SE Stephens Ct Portland, OR 3.0 1.5 1280 $2,495 $1.95 2d 1 1.08mi
1811 SE 162nd Ave Portland, OR 3.0 1.5 1092 $2,295 $2.10 23d 1 1.10mi
13938 SE Powell Blvd Unit 2 Portland, OR 2.0 1.0 900 $1,535 $1.71 43d 1 1.12mi
17924 SE Division St Portland, OR 2.0–3.0 1.0 770 $1,545 $2.01 43d 3 1.13mi
13746 SE Powell Blvd Portland, OR 2.0–3.0 1.0 763 $1,325 $1.74 3d 2 1.22mi
1640 SE 162nd Ave Portland, OR 2.0 1.5 950 $1,295 $1.36 43d 2 1.22mi
15041 SE Millmain Dr Portland, OR 3.0 1.0 1000 $2,220 $2.22 43d 1 1.25mi
14909 SE Mill St Portland, OR 3.0 1.0 1550 $2,495 $1.61 20d 1 1.29mi
5524 SE 140th Pl Portland, OR 4.0 3.0 1584 $3,050 $1.93 17d 1 1.30mi
3208 SE 136th Ave Unit 3 Portland, OR 3.0 1.5 1217 $1,597 $1.31 23d 1 1.30mi
3208 SE 136th Ave Unit 45 Portland, OR 2.0 1.5 900 $1,397 $1.55 23d 1 1.30mi
3228 SE 136th Ave Portland, OR 2.0–3.0 1.5 1058 $1,597 $1.51 4d 4 1.31mi

Listing history 14 events

  1. 2026-06-18
    days on market $139,000 Active 104 DOM
  2. 2026-06-17
    days on market $139,000 Active 103 DOM
  3. 2026-06-16
    days on market $139,000 Active 102 DOM
  4. 2026-06-15
    days on market $139,000 Active 101 DOM
  5. 2026-06-13
    days on market $139,000 Active 99 DOM
  6. 2026-06-13
    days on market $139,000 Active 98 DOM
  7. 2026-06-09
    days on market $139,000 Active 95 DOM
  8. 2026-06-07
    days on market $139,000 Active 93 DOM
  9. 2026-06-05
    days on market $139,000 Active 90 DOM
  10. 2026-06-03
    days on market $139,000 Active 89 DOM
  11. 2026-06-02
    days on market $139,000 Active 88 DOM
  12. 2026-06-01
    days on market $139,000 Active 87 DOM
  13. 2026-05-31
    days on market $139,000 Active 86 DOM
  14. 2026-03-06
    listed $139,000 Active 875-char remark
    Show marketing remark (875 chars)

    Just like brand new! This beautifully remodeled home has been updated from tip to tail and is filled with light throughout. The kitchen shines with a skylight, creating a bright and welcoming space that flows into both a cozy breakfast nook and a formal dining room—perfect for everyday living or hosting gatherings. The spacious living room offers plenty of room for entertaining, while the private primary retreat provides a peaceful escape complete with a walk-in closet and its own bathroom. Additional bedrooms are generously sized, offering flexibility for family, guests, or a home office. Step outside to a nicely sized yard ready for your garden ideas, play space, or outdoor entertaining. Conveniently located close to public transit, shopping, and restaurants, and just minutes from Powell Butte Nature Park with miles of scenic walking and biking trails.

ⓘ 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
$374 · $31/mo
Projected year-2 tax
$1,348 · $112/mo
Expected delta
+$974/yr (+$81/mo · 260.1%)

ⓘ 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 ≥92°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 23 unhealthy d/yr today · 27 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
$23,472
− Mortgage interest
−$7,786
− Property taxes
−$374
− Insurance
−$695
− Repairs & maintenance
−$1,878
− Management
−$1,878
− Depreciation
−$4,044
Taxable income
$6,817
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,636
After-tax cash flow
$7,090/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
Centennial SD 28J
NCES district ID
4102800
Math proficiency
31% ▼ -2.00%
Reading proficiency
43% ▼ -2.00%
Median HH income
$49,619
Composite
34.5/100
National rank
#10133
State rank
#125 of 183 in OR

Livability — Portland

Score
77/100
State rank
#72
US rank
#3256

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Portland, OR
County
Multnomah County · 786,692 people
City population
774,334
Metro
Portland-Vancouver-Hillsboro, OR-WA
Population (ZIP)
37,558
Household income
$75,090
Rent vs Own
41.6% rent · 58.4% own
Severe rent burden
1744.0

Population outlook (Multnomah County) Hauer SSP2

Today (2025)
930,825 people
By 2030
996,904 · +7.1%
By 2040
1,121,379 · +20.5%
By 2050
1,242,124 · +33.4%
By 2075
1,464,431 · +57.3%
By 2100
1,576,181 · +69.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 51% Hispanic / Latino 21% Asian 13% Two or more races 12% Black 9% Pacific Islander 1%
Hispanic origin (detail)
Mexican 15% Cuban 1%
Common ancestry
Italian 3% Scotch-Irish 2% Subsaharan African 2%
Foreign-born
25% · Canada, Vietnam, China
Languages at home
63% English-only · Spanish 16% Vietnamese 6% Russian/Polish/Slavic 5%

Political lean MEDSL · Multnomah

2024 margin
Solid D (+62.1) · D 79.3% · R 17.2% · Other 3.5%
2008→2024 swing
+6.0pp toward D · 2008: 56.1pp · 2024: 62.1pp
All cycles
2024: D+62.1 2020: D+61.3 2016: D+58.3 2012: D+54.9 2008: D+56.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -334.44%
Current HPI
289.931
Rent YoY
▲ 1.64%
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

1 event — show timeline
  • 2026-03-06 Listed $139,000 RMLS

Property tax history

-2.1%/yr

Latest (2025): $374 · +14.8% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…