CashFlowRE
Sign in Sign up
658 S 57th St 🏷️ Likely Rental
D Composite 44.91
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).

  • Cash flow +15.0/30.0
  • ARV discount +7.5/15.0
  • 1% rule +5.0/10.0
  • DSCR +5.0/10.0
  • Livability +4.2/5.0
  • Rent growth +3.3/5.0
  • Condition / age +2.5/5.0
  • Schools +2.4/10.0
  • Appreciation +0.0/10.0

$30,000

658 S 57th St · Springfield, OR 97478
2 bd · 2.0 ba · 1,008 sqft · Manufactured · 20 Days on market
Built 1977 ↓ 5% since listing

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

FIRST MONTH SPACE RENT FREE!!!! Large 1440 sq ft,bd, ba. Brand new laminate floors, upgraded energy efficient windows, life-time metal roof, newly installed garbage disposal, newly installed toilets, washer and dryer, 2 refrigerators, pest extermination by "All Natural Pest Elimination" done in 2024, chain link fence with2 gates, new heating and air-conditioning, 2 storage sheds, carport for off-street parking. The location of this gated mobile park is in Springfield Or. and all services are near with easy access to I-5.

Key facts

  • Gated community
  • Private backyard
  • Community amenities

Tags

GATED COMMUNITYPRIVATE BACKYARDMATURE APPLE TREECOMMUNITY AMENITIESRECREATION BUILDINGSEASONAL SWIMMING POOL

Neighborhood map

Property Rental comp Retail Transit Schools Stadiums Fortune 500 · Circle radius: 3.0 mi
Loading POIs…
🏷️ Possibly a rental listed for sale. The $30,000 price doesn't fit this home's estimated sale value (~$104,832) and the remarks read like a rental — treat the cards below with caution.

What this means for you Summary

Snapshot

  • This is a 2-bed/2.0-bath manufactured listed at $30k.

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 $30k).
  • Recommended offer: $30k (1.5% below list) — sets the bar for market timing.
  • Cap rate 49.1% vs local median 3.0% in Springfield — 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 83/100 on livability (#40 in OR, #934 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, housing A+; Watch: schools D+, crime D+, employment D+.
  • Springfield SD 19 (suburban): math 19% / reading 38% proficiency, ranked #48 of 58 in OR (top 83%) — low school quality limits family demand, transient renter base, plan for 1-2y turnover.
  • Market conditions: Rents rising (+3.4%/yr); 263 active listings in the ZIP; 17 comparable units currently listed for rent nearby; rentals at typical pace (median 22d on market — plan ~3-4 weeks tenant-placement turnaround); 47% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 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 $207 of loan paydown is wiped out by about $900 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.
  • At projected returns (-3.0% appreciation + 3.4% rent growth), your $8k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 20 days — a 2% lower offer ($30k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 25y 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.

Risks & watch-outs

  • Climate carrying-cost: moderate wildfire risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $29,550 (1.5% below list)

Questions for the listing agent

  1. Built in 1977 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  2. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  3. 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?
  4. Crime grade is D 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. 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?
  6. 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.
  7. 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.
  8. 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
5.40%
Cap rate
49.15%
Cash-on-cash
153.06%
DSCR
7.81
GRM
1.5

CMA / ARV

ARV (on-the-fly)
$104,832
Comps found
12
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
5660 Daisy St #44 0.07mi 2/1.0 960 (-5%) 10mo $258,000 $269 77
205 S 54th St #64 0.18mi 2/2.0 924 (-8%) 8mo $30,000 $32 71
205 S 54th St #115 0.18mi 2/2.0 924 (-8%) 9mo $39,000 $42 70
621 S 57th Pl 0.22mi 3/2.0 (+1) 936 (-7%) 7mo $250,000 $267 67
5335 Daisy St #131 0.29mi 2/1.0 924 (-8%) 3mo $40,000 $43 66
524 S 53rd St 0.36mi 2/2.0 960 (-5%) 16mo $190,000 $198 62
205 S 54th St #35 0.18mi 2/2.0 880 (-13%) 14mo $35,500 $40 58
5179 Daisy St 0.44mi 2/2.0 924 (-8%) 9mo $250,000 $271 58
5335 Daisy St #55 0.29mi 3/2.0 (+1) 1,100 (+9%) 10mo $114,000 $104 58
5335 Main St #229 0.33mi 2/1.0 896 (-11%) 8mo $27,650 $31 55
569 S 51st Pl 0.45mi 3/2.0 (+1) 1,152 (+14%) 2mo $275,000 $239 48
5283 Cynthia Ct 0.38mi 3/1.0 (+1) 1,152 (+14%) 12mo $95,000 $82 39

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 · 3.38% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
8.62×
Total profit
$64,023
Equity at exit
$4,473
10-year hold
IRR
Equity multiple
18.42×
Total profit
$146,286
Equity at exit
$2,594

Cash invested: $8,400 (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 97478

Rents YoY
3.4%
Active inventory
263
Price-to-rent
1.5×

Monthly cashflow live

Estimated rent
$1,619 high interval (Pro) →
Mortgage (P&I)
$157
Tax est. 1.5%
$38 /mo · $450/yr
Insurance
$12
HOA
$0
Vacancy / Maint / Mgmt
$340
Net cashflow
$1,071

Break-even live

Break-even rent $262
Max offer price $30,000
Occupancy floor 29%

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
$7,500
Closing costs
$900
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 17 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
421 S 58th St Unit 00136 Springfield, OR 2.0 1.0 1100 $1,600 $1.45 14d 1 0.32mi
5817 Aster St Apt 3 Springfield, OR 2.0 1.5 1000 $1,295 $1.29 14d 1 0.43mi
176 S 53rd St Unit 04 Springfield, OR 2.0 1.5 971 $1,250 $1.29 44d 1 0.43mi
5312 Main St Unit 14 Springfield, OR 2.0 1.0 780 $1,199 $1.54 44d 1 0.49mi
5312 Main St Unit 13 Springfield, OR 2.0 1.0 780 $1,299 $1.67 44d 1 0.49mi
4830 Elderberry Loop Springfield, OR 2.0 1.0 950 $1,595 $1.68 44d 1 0.76mi
4885 Aster St Springfield, OR 2.0 1.5 1000 $1,734 $1.73 14d 18 0.89mi
4800 B St Springfield, OR 2.0 2.0 968 $1,662 $1.72 14d 1 0.99mi
5040 E St #1 Springfield, OR 3.0 1.0 1000 $1,895 $1.90 14d 1 1.03mi
5040 E St #21 Springfield, OR 3.0 1.0 1000 $1,795 $1.79 14d 1 1.03mi
5040 E St #12 Springfield, OR 3.0 1.0 912 $1,895 $2.08 44d 1 1.03mi
1075 56th Pl Springfield, OR 3.0 1.0 904 $1,795 $1.99 44d 1 1.04mi
274 S 47th St Unit B Springfield, OR 2.0 1.0 940 $1,150 $1.22 21d 1 1.08mi
1012 53rd St Springfield, OR 3.0 2.0 1249 $2,195 $1.76 14d 1 1.12mi
5580 High Banks Rd Springfield, OR 2.0 1.0 800 $1,590 $1.99 44d 1 1.16mi
490 67th St Springfield, OR 3.0 2.0 1278 $2,800 $2.19 44d 1 1.36mi
175 S 69th Pl Springfield, OR 3.0 2.0 1400 $2,395 $1.71 14d 1 1.46mi

Listing history 30 events

  1. 2026-06-15
    days on market $30,000 Active 20 DOM
  2. 2026-06-14
    days on market $30,000 Active 18 DOM
  3. 2026-06-10
    days on market $30,000 Active 15 DOM
  4. 2026-06-09
    days on market $30,000 Active 14 DOM
  5. 2026-06-08
    days on market $30,000 Active 13 DOM
  6. 2026-06-07
    days on market $30,000 Active 12 DOM
  7. 2026-06-03
    days on market $30,000 Active 8 DOM
  8. 2026-06-02
    days on market $30,000 Active 7 DOM
  9. 2026-06-01
    days on market $30,000 Active 6 DOM
  10. 2026-05-31
    days on market $30,000 Active 5 DOM
  11. 2026-05-30
    days on market $30,000 Active 4 DOM
  12. 2026-05-26
    listed $30,000 Active
  13. 2025-04-18
    soldstatus $49,900 Closed 536-char remark
    Show marketing remark (536 chars)

    FIRST MONTH SPACE RENT FREE!!!! Large 1440 sq ft,bd, ba. Brand new laminate floors, upgraded energy efficient windows, life-time metal roof, newly installed garbage disposal, newly installed toilets, washer and dryer, 2 refrigerators, pest extermination by "All Natural Pest Elimination" done in 2024, chain link fence with2 gates, new heating and air-conditioning, 2 storage sheds, carport for off-street parking. The location of this gated mobile park is in Springfield Or. and all services are near with easy access to I-5.

  14. 2025-04-09
    status Pending 536-char remark
    Show marketing remark (536 chars)

    FIRST MONTH SPACE RENT FREE!!!! Large 1440 sq ft,bd, ba. Brand new laminate floors, upgraded energy efficient windows, life-time metal roof, newly installed garbage disposal, newly installed toilets, washer and dryer, 2 refrigerators, pest extermination by "All Natural Pest Elimination" done in 2024, chain link fence with2 gates, new heating and air-conditioning, 2 storage sheds, carport for off-street parking. The location of this gated mobile park is in Springfield Or. and all services are near with easy access to I-5.

  15. 2025-01-25
    status Active 536-char remark
    Show marketing remark (536 chars)

    FIRST MONTH SPACE RENT FREE!!!! Large 1440 sq ft,bd, ba. Brand new laminate floors, upgraded energy efficient windows, life-time metal roof, newly installed garbage disposal, newly installed toilets, washer and dryer, 2 refrigerators, pest extermination by "All Natural Pest Elimination" done in 2024, chain link fence with2 gates, new heating and air-conditioning, 2 storage sheds, carport for off-street parking. The location of this gated mobile park is in Springfield Or. and all services are near with easy access to I-5.

  16. 2024-10-23
    listed $55,000 Active 536-char remark
    Show marketing remark (536 chars)

    FIRST MONTH SPACE RENT FREE!!!! Large 1440 sq ft,bd, ba. Brand new laminate floors, upgraded energy efficient windows, life-time metal roof, newly installed garbage disposal, newly installed toilets, washer and dryer, 2 refrigerators, pest extermination by "All Natural Pest Elimination" done in 2024, chain link fence with2 gates, new heating and air-conditioning, 2 storage sheds, carport for off-street parking. The location of this gated mobile park is in Springfield Or. and all services are near with easy access to I-5.

  17. 2023-02-22
    soldstatus $80,000 Closed 253-char remark
    Show marketing remark (253 chars)

    BOM due to buyers home not selling. Affordable living! Gated and family-owned 55+ park. Well maintained 1990 manufactured home with large living room plus family room in desirable location. Grapes, pear tree, dogwood tree and roses in beautiful yard.

  18. 2023-02-09
    status Pending 253-char remark
    Show marketing remark (253 chars)

    BOM due to buyers home not selling. Affordable living! Gated and family-owned 55+ park. Well maintained 1990 manufactured home with large living room plus family room in desirable location. Grapes, pear tree, dogwood tree and roses in beautiful yard.

  19. 2023-02-06
    historical Active Under Contract 253-char remark
    Show marketing remark (253 chars)

    BOM due to buyers home not selling. Affordable living! Gated and family-owned 55+ park. Well maintained 1990 manufactured home with large living room plus family room in desirable location. Grapes, pear tree, dogwood tree and roses in beautiful yard.

  20. 2023-01-25
    status Active 253-char remark
    Show marketing remark (253 chars)

    BOM due to buyers home not selling. Affordable living! Gated and family-owned 55+ park. Well maintained 1990 manufactured home with large living room plus family room in desirable location. Grapes, pear tree, dogwood tree and roses in beautiful yard.

  21. 2023-01-10
    status Pending 253-char remark
    Show marketing remark (253 chars)

    BOM due to buyers home not selling. Affordable living! Gated and family-owned 55+ park. Well maintained 1990 manufactured home with large living room plus family room in desirable location. Grapes, pear tree, dogwood tree and roses in beautiful yard.

  22. 2022-12-30
    status Active 253-char remark
    Show marketing remark (253 chars)

    BOM due to buyers home not selling. Affordable living! Gated and family-owned 55+ park. Well maintained 1990 manufactured home with large living room plus family room in desirable location. Grapes, pear tree, dogwood tree and roses in beautiful yard.

  23. 2022-12-28
    status Pending 253-char remark
    Show marketing remark (253 chars)

    BOM due to buyers home not selling. Affordable living! Gated and family-owned 55+ park. Well maintained 1990 manufactured home with large living room plus family room in desirable location. Grapes, pear tree, dogwood tree and roses in beautiful yard.

  24. 2022-11-29
    listed $80,000 Active 253-char remark
    Show marketing remark (253 chars)

    BOM due to buyers home not selling. Affordable living! Gated and family-owned 55+ park. Well maintained 1990 manufactured home with large living room plus family room in desirable location. Grapes, pear tree, dogwood tree and roses in beautiful yard.

  25. 2014-11-19
    soldstatus $34,500 Sold
  26. 2014-11-06
    status Pending
  27. 2014-09-23
    price $37,000
  28. 2014-07-31
    listed $38,500 Active
  29. 2001-08-22
    soldstatus $30,500
  30. 2001-04-17
    listed $31,500

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 22% chance over 30 yrs
  • 🔥 Wildfire 5/10 Major
  • 🌡 Heat 4/10 Moderate 7 d/yr ≥91°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 13 unhealthy d/yr today · 15 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
$19,424
− Mortgage interest
−$1,680
− Property taxes
−$450
− Insurance
−$150
− Repairs & maintenance
−$1,554
− Management
−$1,554
− Depreciation
−$873
Taxable income
$13,163
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,159
After-tax cash flow
$9,698/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
Springfield SD 19
NCES district ID
4111670
Math proficiency
19% ▼ -13.00%
Reading proficiency
38% ▼ -10.00%
Median HH income
$42,236
Composite
24.14/100
National rank
#7746
State rank
#48 of 58 in OR

Livability — Springfield

Score
83/100
State rank
#40
US rank
#934

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Springfield, OR
County
Lane County · 310,476 people
City population
76,907
Metro
Eugene-Springfield, OR
Population (ZIP)
39,373
Household income
$80,086
Rent vs Own
31.0% rent · 69.0% own
Severe rent burden
904.0

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 (79%)
Race & ethnicity
White 79% Hispanic / Latino 12% Two or more races 9% Native American 1% Asian 1%
Hispanic origin (detail)
Mexican 9%
Common ancestry
Slovak 4% Lithuanian 3% Portuguese 3%
Foreign-born
4% · Canada
Languages at home
94% English-only · Spanish 5% Tagalog/Filipino 1%

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
▼ -395.83%
Current HPI
302.9203
Rent YoY
▲ 3.38%
Metro
Eugene-Springfield, OR
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

-4.8% since first listed
19 events — show timeline
  • 2026-05-26 Listed $30,000 FSBO.com
  • 2025-04-18 Sold (MLS) $49,900 RMLS
  • 2025-04-09 Pending RMLS
  • 2025-01-25 Relisted RMLS
  • 2024-10-23 Listed $55,000 RMLS
  • 2023-02-22 Sold (MLS) $80,000 RMLS
  • 2023-02-09 Pending RMLS
  • 2023-02-06 Contingent RMLS
  • 2023-01-25 Relisted RMLS
  • 2023-01-10 Pending RMLS
  • 2022-12-30 Relisted RMLS
  • 2022-12-28 Pending RMLS
  • 2022-11-29 Listed $80,000 RMLS
  • 2014-11-19 Sold (MLS) $34,500 RMLS
  • 2014-11-06 Pending RMLS
  • 2014-09-23 Price Changed $37,000 RMLS
  • 2014-07-31 Listed $38,500 RMLS
  • 2001-08-22 Sold (MLS) $30,500 RMLS
  • 2001-04-17 Listed $31,500 RMLS

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…