CashFlowRE
Sign in Sign up
967 Greenwood St
D Composite 40.06
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
  • Cash flow +8.7/30.0
  • Livability +4.1/5.0
  • Schools +2.9/10.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • DSCR +2.4/10.0
  • 1% rule +2.0/10.0
  • Appreciation +0.0/10.0

$199,900

967 Greenwood St · Junction City, OR 97448
2 bd · 1.0 ba · 966 sqft · SingleFamily public records · 42 Days on market
Built 1900 4,791 sqft lot $207/sqft · 25% below area Est $345k · 42% under

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

Listing remarks MLS

Charming vintage farmhouse style home. Large attic third bedroom. Spacious living areas, tall ceilings. Large laundry room. Detached garage.Home retains much of the original vintage character.

Key facts

  • Alley access
  • Block foundation
  • 10x30 storage shed

Tags

DANISH-STYLE FARMHOUSEBLOCK FOUNDATION10X30 STORAGE SHEDFENCED BACKYARDALLEY ACCESSWALKABLE PROXIMITY TO SHOPS

Property features AI

Finance

  • Other: Lot roughly 0.11 acre (3,000–4,999 sq ft range); Parcel number 0011393
  • HOA & community: Not a senior community; Zoning: GC

Exterior

  • Parking: On-street parking
  • Utilities: Public water; Public sewer; Electric and gas available
  • Home design: Single-family residence, detached; Residential property in fixer condition; No notable view
  • Construction: Built in 1900; Composition roof; Foundation: block, concrete perimeter, pier/pillar/post
  • Exterior features: Wood siding

Interior

  • Kitchen: Kitchen (details not provided)
  • Bedrooms: Primary bedroom on the main level; Second bedroom on the main level; Third bedroom on the upper level
  • Bathrooms: One full bathroom (main level)
  • Interior features: High ceilings; Crawl space basement

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 $200k.

Deal economics

  • At list price, monthly cash flow is $-236 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $158k (20.8% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $140k (30.0% below list).
  • Recommended offer: $140k (30.0% below list) — sets the bar for 1% rule.
  • Cap rate 5.3% vs local median 2.7% in Junction City — 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 82/100 on livability (#46 in OR, #1,184 nationally) — a professional / high-income tenant draw. Strengths: housing A+, health & safety A+, cost of living B+.
  • Junction City SD 69 (town): math 26% / reading 41% proficiency, ranked #27 of 58 in OR (top 47%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Laurel Elementary School (math 32% / reading 42%, grade F, #205 of 412 statewide, top 51%, 501 students, 50% FRL); Oaklea Middle School (math 32% / reading 47%, grade F, #45 of 128 statewide, top 35%, 490 students, 52% FRL); Junction City High School (math 10% / reading 70%, grade F, #69 of 143 statewide, top 54%, 539 students, 43% FRL).
  • Market conditions: 87 active listings in the ZIP; 6 comparable units currently listed for rent nearby; rentals at typical pace (median 16d on market — plan ~3-4 weeks tenant-placement turnaround); 1,808 units permitted in Lane County in 2024 (972 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $1k of loan paydown is wiped out by about $6k 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.

Negotiation context

  • It's been on market 42 days — a 3% lower offer ($194k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 25y ago; this cycle's ask has dropped $25k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $66/mo; built in 1900 — expect roof / HVAC / electrical / plumbing capex.
  • Climate carrying-cost: severe flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $139,908 (30.0% 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 42 days. Have you received any prior offers? Is the seller open to a 30% concession, seller financing, or rate buy-down credit?
  3. Built in 1900 — 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. 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?
  8. 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.
  9. 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.
  10. 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
0.70%
Cap rate
5.28%
Cash-on-cash
-3.63%
DSCR
0.84
GRM
11.9

CMA / ARV

ARV (median comp)
$344,906
List price
$199,900
Delta
-42.04%
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
954 Elm St 0.15mi 2/1.0 978 (+1%) 6mo $285,000 $291 86
805 Deal St 0.19mi 3/1.0 (+1) 1,024 (+6%) 7mo $279,000 $272 70
1540 Juniper St 0.36mi 2/2.0 988 (+2%) 10mo $339,000 $343 67
1138 W 7th Pl 0.49mi 3/1.0 (+1) 936 (-3%) 1mo $330,000 $353 66
455 Crona St 0.53mi 3/1.0 (+1) 988 (+2%) 3mo $332,000 $336 64
810 Birch St 0.32mi 3/1.0 (+1) 1,058 (+10%) 5mo $318,000 $301 60
775 Alder St 0.35mi 3/1.0 (+1) 1,040 (+8%) 11mo $331,500 $319 57
271 Alder St 0.53mi 3/1.0 (+1) 912 (-6%) 6mo $360,000 $395 56
790 Birch St 0.33mi 3/2.0 (+1) 1,092 (+13%) 0mo $345,000 $316 54
1010 E Birch Pl 0.32mi 3/2.0 (+1) 1,092 (+13%) 7mo $360,000 $330 48
471 Birch St 0.41mi 3/2.0 (+1) 1,094 (+13%) 3mo $247,900 $227 48
191 SW Quince St 0.75mi 3/2.0 (+1) 1,030 (+7%) 8mo $389,000 $378 38

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 · 3.0% rent growth · sell at horizon

5-year hold
IRR
-24.9%
Equity multiple
0.15×
Total profit
$-47,412
Equity at exit
$29,806
10-year hold
IRR
-20.8%
Equity multiple
-0.08×
Total profit
$-60,636
Equity at exit
$17,284

Cash invested: $55,972 (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 97448

Home prices YoY
-35.0%
Active inventory
87
Price-to-rent
11.9×

Monthly cashflow live

Estimated rent
$1,399 high interval (Pro) →
Mortgage (P&I)
$1,048
Tax from tax record
$143 /mo · $1,716/yr
Insurance
$83
Flood insurance flood zone
−$66 /mo · $798/yr
HOA
$0
Vacancy / Maint / Mgmt
$294
Net cashflow
$-236

Break-even live

Break-even rent $1,698
Max offer price $158,251
Occupancy floor

Sensitivity live

Price -10% $-123 -5% $-179 +0% $-236 +5% $-292 +10% $-349
Rent -10% $-346 -5% $-291 +0% $-236 +5% $-181 +10% $-125
Rate -1.0pp $-135 -0.5pp $-185 base $-236 +0.5pp $-288 +1.0pp $-340

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
$49,975
Closing costs
$5,997
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
151 Maple St Unit 20102 Junction City, OR 2.0 1.0 810 $1,295 $1.60 15d 1 0.56mi
165 SW Kalmia St Ste 3 Junction City, OR 2.0 1.0 886 $1,295 $1.46 15d 1 0.56mi
165 SW Kalmia St Unit 4 Junction City, OR 2.0 1.0 886 $1,295 $1.46 45d 1 0.56mi
2254 W 10th Ave Unit 414-115 Junction City, OR 2.0 2.0 968 $1,599 $1.65 45d 1 1.04mi
2280 W 10th Ave Unit 414-259 Junction City, OR 2.0 2.0 968 $1,565 $1.62 15d 1 1.09mi
2272 W 10th Ave Junction City, OR 2.0 2.0 990 $1,575 $1.59 15d 1 1.14mi

Listing history 22 events

  1. 2026-06-10
    status $199,900 Pending 42 DOM
  2. 2026-06-09
    days on market $199,900 Active 42 DOM
  3. 2026-06-08
    days on market $199,900 Active 41 DOM
  4. 2026-06-07
    days on market $199,900 Active 40 DOM
  5. 2026-06-05
    days on market $199,900 Active 37 DOM
  6. 2026-06-03
    days on market $199,900 Active 36 DOM
  7. 2026-06-02
    days on market $199,900 Active 35 DOM
  8. 2026-06-01
    days on market $199,900 Active 34 DOM
  9. 2026-05-31
    days on market $199,900 Active 33 DOM
  10. 2026-05-30
    days on market $199,900 Active 32 DOM
  11. 2026-04-28
    listed $225,000 Active 605-char remark
  12. 2016-06-10
    soldstatus $88,500 Sold 192-char remark
    Show marketing remark (192 chars)

    Charming vintage farmhouse style home. Large attic third bedroom. Spacious living areas, tall ceilings. Large laundry room. Detached garage.Home retains much of the original vintage character.

  13. 2016-05-10
    status Pending 192-char remark
    Show marketing remark (192 chars)

    Charming vintage farmhouse style home. Large attic third bedroom. Spacious living areas, tall ceilings. Large laundry room. Detached garage.Home retains much of the original vintage character.

  14. 2016-04-22
    listed $93,900 Active 192-char remark
    Show marketing remark (192 chars)

    Charming vintage farmhouse style home. Large attic third bedroom. Spacious living areas, tall ceilings. Large laundry room. Detached garage.Home retains much of the original vintage character.

  15. 2006-01-05
    soldstatus $151,900
    Show marketing remark (287 chars)

    completely remodeled vintage home, adorable and move-in ready! freshly painted in and out, new carpet/floor coverings, 9 1/2' ceilings on main level, ceiling fan, cheery sunroom w/french door off kitchen,indoor util., new gutters,newer roof,fenced yard,12x28 shop,alley acc.,inc. fridge.

  16. 2006-01-03
    soldstatus $151,900
  17. 2005-11-25
    historical
    Show marketing remark (287 chars)

    completely remodeled vintage home, adorable and move-in ready! freshly painted in and out, new carpet/floor coverings, 9 1/2' ceilings on main level, ceiling fan, cheery sunroom w/french door off kitchen,indoor util., new gutters,newer roof,fenced yard,12x28 shop,alley acc.,inc. fridge.

  18. 2005-11-16
    listed $149,900
    Show marketing remark (287 chars)

    completely remodeled vintage home, adorable and move-in ready! freshly painted in and out, new carpet/floor coverings, 9 1/2' ceilings on main level, ceiling fan, cheery sunroom w/french door off kitchen,indoor util., new gutters,newer roof,fenced yard,12x28 shop,alley acc.,inc. fridge.

  19. 2005-08-19
    soldstatus $109,500
  20. 2001-09-18
    soldstatus $40,000
  21. 2001-09-18
    soldstatus $40,000
  22. 2001-05-04
    listed $45,000

ⓘ 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
$1,716 · $143/mo
Projected year-2 tax
$1,939 · $162/mo
Expected delta
+$223/yr (+$19/mo · 13.0%)

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

Climate risk First Street

  • 🌊 Flood 8/10 Severe FEMA zone X (unshaded) · 99% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 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 12 unhealthy d/yr today · 13 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
$16,789
− Mortgage interest
−$11,198
− Property taxes
−$1,716
− Insurance
−$1,797
− Repairs & maintenance
−$1,343
− Management
−$1,343
− Depreciation
−$5,815
Taxable loss
−$6,423
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$1,542
After-tax cash flow
$-1,288/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
Junction City SD 69
NCES district ID
4106930
Math proficiency
26% ▼ -10.00%
Reading proficiency
41% ▼ -11.00%
Median HH income
$50,018
Composite
29.05/100
National rank
#6608
State rank
#27 of 58 in OR

Livability — Junction City

Score
82/100
State rank
#46
US rank
#1184

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Junction City, OR
Population (ZIP)
14,629

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 (84%)
Race & ethnicity
White 84% Two or more races 8% Hispanic / Latino 8%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Lithuanian 4% Portuguese 2% Italian 2%
Foreign-born
3% · Canada
Languages at home
95% English-only · Spanish 4%

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
▼ -151.05%
Current HPI
281.1105
Rent YoY
Metro
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

+311.1% since first listed
16 events — show timeline
  • 2026-06-17 Sold (MLS) $185,000 RMLS
  • 2026-06-09 Pending RMLS
  • 2026-05-26 Price Changed $199,900 RMLS
  • 2026-05-19 Price Changed $215,000 RMLS
  • 2026-04-28 Listed $225,000 RMLS
  • 2016-06-10 Sold (MLS) $88,500 RMLS
  • 2016-05-10 Pending RMLS
  • 2016-04-22 Listed $93,900 RMLS
  • 2006-01-05 Sold (MLS) $151,900 RMLS
  • 2006-01-03 Sold (Public Records) $151,900 Public Records
  • 2005-11-25 Delisted RMLS
  • 2005-11-16 Listed $149,900 RMLS
  • 2005-08-19 Sold (Public Records) $109,500 Public Records
  • 2001-09-18 Sold (Public Records) $40,000 Public Records
  • 2001-09-18 Sold (MLS) $40,000 RMLS
  • 2001-05-04 Listed $45,000 RMLS

Property tax history

+4.0%/yr

Latest (2025): $1,716 · +3.6% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…