CashFlowRE
Sign in Sign up
1306 Glacier Pl #68
B- Composite 68.78
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 +27.9/30.0
  • ARV discount +11.1/15.0
  • DSCR +9.9/10.0
  • 1% rule +7.0/10.0
  • Schools +4.2/10.0
  • Livability +3.6/5.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$174,000

1306 Glacier Pl #68 · Wenatchee, WA 98801
3 bd · 2.0 ba · 1,314 sqft · Manufactured public records · 301 Days on market
Built 1990 Est $189k · 8% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks

* Back on market due to buyer's financing falling through * Don't miss out on this amazing opportunity from this motivated seller. Charming 3-Bedroom, 2-Bath Home in a Resort-Style Community. This spacious and well-maintained 3-bedroom, 2-bath manufactured home offers comfortable living with a bright, open layout and plenty of room for relaxing or entertaining. Enjoy a large outdoor space perfect for BBQs, gatherings, or simply unwinding under the stars. Located in a desirable 55+ park with fantastic amenities—including a sparkling community pool—this home offers both convenience and lifestyle. Don’t miss your chance to own an affordable gem in a vibrant neighborhood!

Key facts

  • Community pool
  • Large outdoor space
  • Garage

Tags

LARGE OUTDOOR SPACECOMMUNITY POOLRESORT-STYLE COMMUNITY

Property features AI

Finance

  • Other: Listing available for cash or conventional financing
  • Financial info: Land lease applicable
  • HOA & community: Located in Twin Peaks Manor (manufactured home park); Park approved for sale; Senior community

Exterior

  • Parking: Individual garage (garage included); RV parking available in park
  • Utilities: Electric power; Community water; Community sewer; Power provided by Chelan County PUD
  • Home design: Manufactured double-wide home (Silvercrest); One story; North facing
  • Construction: Wood construction; Composition roof
  • Exterior features: Wood products exterior; Paved lot; Has view

Interior

  • Kitchen: Dishwasher; Stove / Range; Refrigerator
  • Bedrooms: 3 bedrooms
  • Flooring: Vinyl plank; Carpet
  • Bathrooms: 1 full bath; 1 three-quarter bath
  • Heating & cooling: Forced air heating; Central air conditioning
  • Interior features: Vaulted ceilings; Ceiling fan(s); Skylights; Double pane windows; Walk-in closet; Bath off primary; Landscaped; Patio/porch/deck
  • Laundry & utility: Washer; Dryer

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 $174k.

Deal economics

  • At list price, monthly cash flow is $534 ($6k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $174k).
  • Recommended offer: $153k (12.0% below list) — sets the bar for market timing.
  • Cap rate 10.0% vs local median 2.9% in Wenatchee — 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 72/100 on livability (#211 in WA) — a middle-class / working-renter tenant base. Strengths: health & safety A+, housing A, amenities B; Watch: crime C-, commute F.
  • Wenatchee School District (urban): math 38% / reading 54% proficiency, ranked #175 of 291 in WA (top 60%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents flat; 326 active listings in the ZIP; 16 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 762 units permitted in Chelan County in 2024 (377 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($81k/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 $1k of loan paydown is wiped out by about $5k of value loss. Plan a longer hold.
  • Chelan County population projected at +13% by 2050 — modest demand growth; plan on rents tracking national, not racing it.

Negotiation context

  • It's been on market 301 days — a 12% lower offer ($153k) is reasonable based on typical stale-listing flexibility.
  • 2 sale attempts since 4y ago; this cycle's ask has dropped $51k (23%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Climate carrying-cost: major wildfire risk; extreme-heat days projected 7→14/yr by 2055 (HVAC capex compounding) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $153,120 (12.0% below list)

Questions for the listing agent

  1. It's been on market 301 days. Have you received any prior offers? Is the seller open to a 12% 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. 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.
  5. 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.
  6. 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
1.20%
Cap rate
9.98%
Cash-on-cash
13.15%
DSCR
1.59
GRM
7.0

CMA / ARV

ARV (on-the-fly)
$189,216
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1849 Heritage Dr 0.37mi 3/2.0 1,300 (-1%) 0mo $420,000 $323 81
1610 Clark Dr #5 0.07mi 2/2.0 (-1) 1,326 (+1%) 17mo $160,000 $121 76
1307 Glacier Pl #65 0.02mi 2/2.0 (-1) 1,296 (-1%) 20mo $194,900 $150 75
1304 Glacier Place Pl #69 0.01mi 3/2.0 1,456 (+11%) 18mo $210,000 $144 67
1809 Heritage Hvn 0.21mi 2/2.0 (-1) 1,188 (-10%) 3mo $370,000 $311 67
1252 Woods St 0.26mi 3/2.0 1,400 (+6%) 13mo $415,000 $296 66
1149 Foothills Ln #25 0.27mi 3/2.0 1,416 (+8%) 11mo $192,500 $136 65
611 N Western Ave #25 0.69mi 3/2.0 1,344 (+2%) 8mo $185,500 $138 57
909 Meadowridge Dr #37 0.50mi 2/2.0 (-1) 1,404 (+7%) 6mo $210,000 $150 55
1626 Pleasant Ave #35 0.49mi 2/2.0 (-1) 1,188 (-10%) 2mo $145,000 $122 55
1608 Fairview Ave #47 0.55mi 2/2.0 (-1) 1,296 (-1%) 20mo $179,900 $139 50
1608 N Western Ave #24 0.43mi 3/2.0 1,152 (-12%) 12mo $145,000 $126 49

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 · 0.75% rent growth · sell at horizon

5-year hold
IRR
0.6%
Equity multiple
1.02×
Total profit
$1,173
Equity at exit
$25,944
10-year hold
IRR
8.0%
Equity multiple
1.55×
Total profit
$26,605
Equity at exit
$15,044

Cash invested: $48,720 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (STATE)
28 Tenant-Leaning
State Washington
28 Tenant-Leaning · D+8
County
— inherits STATE
City
— inherits STATE
Just-cause statewide (2021); Seattle layers rent control restrictions + relocation assistance; very tenant-friendly.

ZIP-level market 98801

Rents YoY
0.8%
Active inventory
326
Price-to-rent
7.0×

Monthly cashflow live

Estimated rent
$2,086 high interval (Pro) →
Mortgage (P&I)
$912
Tax from tax record
$129 /mo · $1,547/yr
Insurance
$72
HOA
$0
Vacancy / Maint / Mgmt
$438
Net cashflow
$534

Break-even live

Break-even rent $1,410
Max offer price $174,000
Occupancy floor 69%

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
$43,500
Closing costs
$5,220
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 16 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
1415 Maple St Wenatchee, WA 2.0 1.0 928 $1,848 $1.99 44d 11 0.28mi
1409 Maple St Unit 2 Wenatchee, WA 2.0 2.0 1300 $2,195 $1.69 44d 1 0.30mi
1030 Finch Ln Unit H Wenatchee, WA 3.0 2.5 1750 $2,600 $1.49 44d 1 0.34mi
1688 Stella Ave Wenatchee, WA 2.0 2.0 961 $1,838 $1.91 44d 4 0.51mi
1312 Springwater Ave Wenatchee, WA 3.0 2.0 1150 $2,550 $2.22 44d 1 0.52mi
1250 Central Ave Wenatchee, WA 1.0–3.0 1.0 698 $2,007 $2.88 44d 6 0.53mi
1231 McKittrick St Unit 3 Wenatchee, WA 2.0 2.0 1044 $1,695 $1.62 44d 1 0.58mi
1705 Stella Ave Wenatchee, WA 2.0 2.0 942 $1,835 $1.95 44d 8 0.66mi
1311 Westwood Ave Wenatchee, WA 1.0–2.0 1.0–2.0 880 $1,850 $2.10 44d 3 0.68mi
511 Ramona Ave Wenatchee, WA 2.0 1.0 900 $1,595 $1.77 44d 1 1.00mi
1100 First St Unit 1107 Wenatchee, WA 2.0 1.5 1600 $1,795 $1.12 44d 1 1.31mi
895 Riverside Dr Wenatchee, WA 2.0 1.0–2.5 1000 $2,225 $2.22 44d 15 1.34mi
309 N Emerson Ave Unit 1 Wenatchee, WA 2.0 1.0 1400 $1,595 $1.14 44d 1 1.35mi
615 N Piere St Wenatchee, WA 2.0 1.0–2.0 809 $2,355 $2.91 44d 9 1.40mi
1450 Castlerock Ave Wenatchee, WA 1.0–2.0 1.0–2.0 875 $2,001 $2.29 44d 6 1.44mi
211 N Delaware Ave Wenatchee, WA 1.0–2.0 1.0–1.5 1100 $1,695 $1.54 44d 2 1.50mi

Listing history 29 events

  1. 2026-06-19
    days on market $174,000 Active 301 DOM
  2. 2026-06-18
    days on market $174,000 Active 300 DOM
  3. 2026-06-17
    days on market $174,000 Active 299 DOM
  4. 2026-06-17
    price $174,000 Active 298 DOM
  5. 2026-06-16
    days on market $179,000 Active 298 DOM
  6. 2026-06-15
    days on market $179,000 Active 297 DOM
  7. 2026-06-14
    days on market $179,000 Active 295 DOM
  8. 2026-06-13
    days on market $179,000 Active 294 DOM
  9. 2026-06-10
    days on market $179,000 Active 292 DOM
  10. 2026-06-09
    days on market $179,000 Active 291 DOM
  11. 2026-06-08
    days on market $179,000 Active 290 DOM
  12. 2026-06-07
    days on market $179,000 Active 289 DOM
  13. 2026-06-05
    days on market $179,000 Active 286 DOM
  14. 2026-06-02
    days on market $179,000 Active 284 DOM
  15. 2026-06-01
    days on market $179,000 Active 283 DOM
  16. 2026-05-31
    days on market $179,000 Active 282 DOM
  17. 2026-05-30
    days on market $179,000 Active 281 DOM
  18. 2026-04-29
    status Pending
  19. 2026-04-03
    price $179,000
  20. 2026-03-17
    price $189,000
  21. 2026-02-18
    price $191,500
  22. 2026-01-17
    price $194,000
  23. 2026-01-01
    price $196,500
  24. 2025-10-15
    price $199,000
  25. 2025-09-15
    price $221,000
  26. 2025-07-26
    listed $225,000 Active
  27. 2022-03-18
    soldstatus $197,000 Closed
  28. 2022-03-02
    status Pending
  29. 2022-02-24
    listed $179,950 Active

ⓘ Source: listings_history table (triggers on properties + properties_extension) + one-shot backfill from property_details.listing_events for pre-trigger history.

Tax reassessment forecast WA · Resets to sale price

Current annual tax
$1,547 · $129/mo
Projected year-2 tax
$1,705 · $142/mo
Expected delta
+$158/yr (+$13/mo · 10.2%)

ⓘ 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 (shaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 7/10 Severe
  • 🌡 Heat 5/10 Major 7 d/yr ≥96°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 25 unhealthy d/yr today · 25 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
$25,031
− Mortgage interest
−$9,747
− Property taxes
−$1,547
− Insurance
−$870
− Repairs & maintenance
−$2,003
− Management
−$2,003
− Depreciation
−$5,062
Taxable income
$3,801
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$912
After-tax cash flow
$5,496/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
Wenatchee School District
NCES district ID
5309660
Math proficiency
38% ▲ 1.00%
Reading proficiency
54% ▲ 2.00%
Median HH income
$51,059
Composite
41.72/100
National rank
#7189
State rank
#175 of 291 in WA

Livability — Wenatchee

Score
72/100
State rank
#211
US rank
#6003

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Wenatchee, WA
County
Chelan County · 53,031 people
City population
45,426
Metro
Wenatchee, WA
Population (ZIP)
45,426
Household income
$81,488
Rent vs Own
41.2% rent · 58.8% own
Severe rent burden
1278.0

Population outlook (Chelan County) Hauer SSP2

Today (2025)
81,630 people
By 2030
84,312 · +3.3%
By 2040
88,619 · +8.6%
By 2050
91,915 · +12.6%
By 2075
99,409 · +21.8%
By 2100
100,032 · +22.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Majority White (61%)
Race & ethnicity
White 61% Hispanic / Latino 33% Two or more races 14% Native American 2%
Hispanic origin (detail)
Mexican 28%
Common ancestry
Portuguese 4% Italian 3% Slovak 3%
Foreign-born
14% · Canada, Dominican Republic
Languages at home
72% English-only · Spanish 27%

Political lean MEDSL · Chelan

2024 margin
Lean R (+9.5) · D 43.9% · R 53.4% · Other 2.7%
2008→2024 swing
+2.5pp toward D · 2008: -12.0pp · 2024: -9.5pp
All cycles
2024: R+9.5 2020: R+7.8 2016: R+15.7 2012: R+16.9 2008: R+12.0

Not yet ingested

Civics

Market trends

HPI YoY
▼ -569.39%
Current HPI
227.1555
Rent YoY
▲ 0.75%
Metro
Wenatchee, WA
State GDP YoY
▲ 4.65%
F500 in state
22

Industry mix (Fortune 500 HQ in WA)

Industry F500 HQs Revenue

Price history

-0.5% since first listed
12 events — show timeline
  • 2026-04-29 Pending NWMLS as Distributed by MLS Grid
  • 2026-04-03 Price Changed $179,000 NWMLS as Distributed by MLS Grid
  • 2026-03-17 Price Changed $189,000 NWMLS as Distributed by MLS Grid
  • 2026-02-18 Price Changed $191,500 NWMLS as Distributed by MLS Grid
  • 2026-01-17 Price Changed $194,000 NWMLS as Distributed by MLS Grid
  • 2026-01-01 Price Changed $196,500 NWMLS as Distributed by MLS Grid
  • 2025-10-15 Price Changed $199,000 NWMLS as Distributed by MLS Grid
  • 2025-09-15 Price Changed $221,000 NWMLS as Distributed by MLS Grid
  • 2025-07-26 Listed $225,000 NWMLS as Distributed by MLS Grid
  • 2022-03-18 Sold (MLS) $197,000 NWMLS as Distributed by MLS Grid
  • 2022-03-02 Pending NWMLS as Distributed by MLS Grid
  • 2022-02-24 Listed $179,950 NWMLS as Distributed by MLS Grid

Property tax history

+9.6%/yr

Latest (2026): $1,547 · +9.3% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…