CashFlowRE
Sign in Sign up
300 SW 7th Ave #908
B Composite 73.52
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
  • ARV discount +8.0/15.0
  • Schools +5.0/10.0
  • Livability +4.5/5.0
  • Rent growth +3.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$125,000

300 SW 7th Ave #908 · Battle Ground, WA 98604
4 bd · 2.0 ba · 1,782 sqft · Manufactured public records · 17 Days on market
Built 1988 Est $127k · at est.

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

55+ mobile home park located in the heart of Battle Ground. 4 bedroom home w/spacious owners suite, walk-in closet. Vaulted w/2 living spaces, dining room, large kitchen w/lots of storage. New flooring in main & 2 bedrooms. Roof approx 7 years old. Windows new. All appliances stay. Carport w/storage. Fenced corner lot with apple tree. Space rent $775 is assumable at purchase. Park approval required for purchase.

Key facts

  • Gardening space
  • Clubhouse
  • Apple tree

Tags

FENCED CORNER LOTAPPLE TREECLUBHOUSEGARDENING SPACE

Property features AI

Finance

  • Other: Located in Battle Ground Mobile Estates (park rules and management approval required to buy)
  • Financial info: Land lease in effect (monthly lot rent); Land lease expires April 1, 2027
  • HOA & community: Park amenities managed by on-site management; Recreation facilities available; Senior community

Exterior

  • Parking: Carport; Driveway; Detached 1-car garage/carport (1 space total)
  • Utilities: Public water; Public sewer; Electric fuel for heat and hot water
  • Home design: Manufactured home in a park; Single-story (main level living); No notable view
  • Construction: Built in 1988; T-111 siding and wood composite exterior; Composition roof; Skirting foundation
  • Exterior features: Fenced yard; Corner lot; Paved road access

Interior

  • Kitchen: Dishwasher; Free-standing range; Microwave
  • Bedrooms: Primary bedroom (main level); 2nd bedroom (main level); 3rd bedroom (main level); 4th bedroom (main level)
  • Flooring: Laminate flooring
  • Bathrooms: 2 full bathrooms (both on main level)
  • Heating & cooling: Forced air heating; Heat pump (heating and cooling)
  • Interior features: Ceiling fans; Vaulted ceilings; Laundry area; Laminate flooring
  • Laundry & utility: Laundry on main level; Electric hot water

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 4-bed/2.0-bath manufactured listed at $125k.

Deal economics

  • At list price, monthly cash flow is $2k ($18k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($3k rent vs $125k).
  • Recommended offer: $123k (1.5% below list) — sets the bar for market timing.
  • Cap rate 21.1% vs local median 2.8% in Battle Ground — 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 90/100 on livability (#3 in WA, #93 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, employment A+; Watch: cost of living D-.
  • Battle Ground School District (suburban): math 48% / reading 60% proficiency, ranked #92 of 291 in WA (top 32%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Captain Strong (628 students, 38% FRL); Chief Umtuch Middle (553 students, 35% FRL); Open Doors Battle Ground (15 students, 33% FRL).
  • Market conditions: Rents rising fast (+4.0%/yr); 459 active listings in the ZIP; 10 comparable units currently listed for rent nearby; rentals at typical pace (median 24d on market — plan ~3-4 weeks tenant-placement turnaround); 40% of comp listings sitting > 30 days — soft ceiling on asking rent; high-income renter base; 3,547 units permitted in Clark County in 2024 (1,361 in 5+ unit buildings).
  • This rent runs 31% of the median local income ($112k/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 $864 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Clark County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 4.0% rent growth), your $35k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 17 days — a 2% lower offer ($123k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 28y ago 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.
  • Current owner paid $80k; list at $125k implies a 56% gain — meaningful room to come down on a strong offer.
Recommended offer $123,125 (1.5% below list)

Questions for the listing agent

  1. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  2. Schools are B-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  3. 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.
  4. 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.
  5. 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
2.32%
Cap rate
21.07%
Cash-on-cash
52.76%
DSCR
3.35
GRM
3.6

CMA / ARV

ARV (on-the-fly)
$126,522
Comps found
2
Show comp detail 2 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
300 SW 7th Ave #1202 0.00mi 4/2.0 1,728 (-3%) 6mo $122,500 $71 90
300 SW 7th Ave #502 0.00mi 4/2.0 1,515 (-15%) 9mo $100,000 $66 68

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 · 4.0% rent growth · sell at horizon

5-year hold
IRR
51.8%
Equity multiple
3.31×
Total profit
$80,677
Equity at exit
$18,638
10-year hold
IRR
57.5%
Equity multiple
6.96×
Total profit
$208,707
Equity at exit
$10,808

Cash invested: $35,000 (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 98604

Rents YoY
4.0%
Active inventory
459
Price-to-rent
3.6×

Monthly cashflow live

Estimated rent
$2,902 high interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$46 /mo · $557/yr
Insurance
$52
HOA
$0
Vacancy / Maint / Mgmt
$609
Net cashflow
$1,539

Break-even live

Break-even rent $954
Max offer price $125,000
Occupancy floor 42%

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
$31,250
Closing costs
$3,750
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 10 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
413 SW 6th Cir Battle Ground, WA 4.0 2.0 1794 $3,000 $1.67 43d 1 0.17mi
1105 N Parkway Ave Battle Ground, WA 3.0 2.0 1384 $2,500 $1.81 2d 1 0.84mi
1215 SE 5th St Battle Ground, WA 3.0 2.5 1496 $2,425 $1.62 43d 1 0.93mi
1200 SE 7th St Battle Ground, WA 3.0 2.5 1754 $2,395 $1.37 1d 1 0.93mi
2301 SW 5th Pl Battle Ground, WA 3.0 2.5 1450 $2,595 $1.79 2d 1 0.97mi
2214 NW 7th St Battle Ground, WA 4.0 2.5 1972 $2,795 $1.42 4d 1 1.01mi
2030 NW 14th Way Battle Ground, WA 4.0 2.5 1986 $2,895 $1.46 43d 1 1.15mi
11014 NE 197th St Battle Ground, WA 3.0 2.0 2247 $3,795 $1.69 43d 1 1.17mi
724 NE 14th Way Battle Ground, WA 3.0 2.5 1688 $2,650 $1.57 17d 1 1.18mi
406 SW 32nd St Battle Ground, WA 3.0 2.5 1722 $2,350 $1.36 23d 1 1.41mi

Listing history 11 events

  1. 2026-06-18
    days on market $125,000 Active 17 DOM
  2. 2026-06-17
    days on market $125,000 Active 16 DOM
  3. 2026-06-16
    days on market $125,000 Active 15 DOM
  4. 2026-06-15
    days on market $125,000 Active 14 DOM
  5. 2026-06-13
    days on market $125,000 Active 12 DOM
  6. 2026-06-09
    days on market $125,000 Active 8 DOM
  7. 2026-06-08
    days on market $125,000 Active 7 DOM
  8. 2026-06-07
    days on market $125,000 Active 6 DOM
  9. 2026-06-03
    days on market $125,000 Active 2 DOM
  10. 2026-06-01
    remarks 504-char remark
  11. 2026-06-01
    listed $125,000 Active 1 DOM

ⓘ 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
$557 · $46/mo
Projected year-2 tax
$1,225 · $102/mo
Expected delta
+$668/yr (+$56/mo · 119.9%)

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

Nearby sold comps map

Loading sold comps map…

Walkable amenities ~0.75 mi

Loading nearby amenities…

Taxation est. · year 1

Rental income
$34,828
− Mortgage interest
−$7,002
− Property taxes
−$557
− Insurance
−$625
− Repairs & maintenance
−$2,786
− Management
−$2,786
− Depreciation
−$3,636
Taxable income
$17,435
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$4,184
After-tax cash flow
$14,281/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
Battle Ground School District
NCES district ID
5300380
Math proficiency
48% ▼ -1.00%
Reading proficiency
60% ▼ -1.00%
Median HH income
$69,646
Composite
49.81/100
National rank
#4201
State rank
#92 of 291 in WA

Livability — Battle Ground

Score
90/100
State rank
#3
US rank
#93

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Battle Ground, WA
County
Clark County · 513,189 people
City population
38,839
Metro
Portland-Vancouver-Hillsboro, OR-WA
Population (ZIP)
38,839
Household income
$112,448
Rent vs Own
17.6% rent · 82.4% own
Severe rent burden
485.0

Population outlook (Clark County) Hauer SSP2

Today (2025)
529,610 people
By 2030
563,242 · +6.4%
By 2040
625,905 · +18.2%
By 2050
681,558 · +28.7%
By 2075
805,967 · +52.2%
By 2100
877,450 · +65.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (87%)
Race & ethnicity
White 87% Two or more races 7% Hispanic / Latino 6% Asian 1%
Hispanic origin (detail)
Mexican 4%
Common ancestry
Italian 4% Portuguese 4% Subsaharan African 4%
Foreign-born
7% · Canada
Languages at home
90% English-only · Russian/Polish/Slavic 6% Spanish 3%

Political lean MEDSL · Clark

2024 margin
Lean D (+7.0) · D 52.1% · R 45.1% · Other 2.8%
2008→2024 swing
+0.9pp no change · 2008: 6.1pp · 2024: 7.0pp
All cycles
2024: D+7.0 2020: D+5.1 2016: D+0.1 2012: D+0.1 2008: D+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -296.15%
Current HPI
298.5364
Rent YoY
▲ 4.00%
Metro
Portland-Vancouver-Hillsboro, OR-WA
State GDP YoY
▲ 4.65%
F500 in state
22

Industry mix (Fortune 500 HQ in WA)

Industry F500 HQs Revenue

Price history

+160.4% since first listed
15 events — show timeline
  • 2026-06-01 Listed $125,000 RMLS
  • 2023-08-07 Sold (MLS) $80,000 RMLS
  • 2023-06-25 Pending RMLS
  • 2023-06-07 Price Changed $99,500 RMLS
  • 2023-06-01 Price Changed $119,000 RMLS
  • 2023-04-26 Price Changed $129,000 RMLS
  • 2023-02-26 Price Changed $145,500 RMLS
  • 2023-02-05 Relisted RMLS
  • 2023-02-02 Delisted RMLS
  • 2022-11-02 Price Changed $158,000 RMLS
  • 2022-09-11 Price Changed $168,000 RMLS
  • 2022-09-02 Price Changed $179,900 RMLS
  • 2022-07-22 Listed $185,000 RMLS
  • 1999-05-07 Sold (MLS) $48,000 RMLS
  • 1998-03-31 Listed $48,000 RMLS

Property tax history

+12.6%/yr

Latest (2026): $557 · -11.5% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…