CashFlowRE
Sign in Sign up
369 Gun Club Rd #49
B- Composite 69.84
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 +6.0/15.0
  • Schools +5.0/10.0
  • Livability +3.9/5.0
  • Rent growth +2.5/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$125,000

369 Gun Club Rd #49 · Woodland, WA 98674
3 bd · 2.0 ba · 1,456 sqft · Manufactured public records · 46 Days on market
Built 1996 4,264 sqft lot $86/sqft · at area comps Est $121k · at est.

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

Listing remarks MLS

Discover the perfect blend of modern comfort and effortless living in this meticulously maintained 3 bedroom, 1.75-bathroom residence, nestled within the serene and highly sought after Woodland East Park.This turn key home has been thoughtfully reimagined, boasting a complete kitchen remodel featuring elegant cabinetry, sleek countertops, and brand-new flooring that extends into the dining area. Professional upgrades continue throughout the exterior, including fresh paint, new front siding, and a newer roof for ultimate peace of mind.Lush, professionally designed landscaping creates a private oasis and striking curb appeal. Move-in ready and polished to perfection, this home offers a rare opportunity to enjoy contemporary Pacific Northwest living in a pristine community.Embrace the Ultimate Outdoor Lifestyle located just minutes from some of the region’s premier recreation spots, this home is an outdoor enthusiast’s dream:World Class Fishing: Cast a line at the Lewis River Salmon Hatchery just 9 minutes away, or enjoy trout and bass fishing at Horseshoe Lake Park.Scenic Hiking & Parks: Explore the easy trails at Paradise Point State Park or take in the stunning views at Merwin Park on Lake Merwin.Water Adventures: Launch your kayak or paddleboard at several Boat Launches for a quiet day on the North Fork Lewis River

Key facts

  • 4,264 sq ft lot
  • 2 parking spots
  • Built 1996

Property features AI

Finance

  • Other: Calculated living area approximately 1,456 square feet
  • Financial info: Land lease: $1,425; Acceptable financing: Cash, Conventional; Buyer brokerage compensation: 2.25%
  • HOA & community: Park approved for sale; Woodland East park; Approximately 130 homes in park; Pets allowed; Senior community

Exterior

  • Parking: Carport
  • Security: Security gate
  • Utilities: Electric energy source; Public water; Public sewer; Electric water heater (located in closet); Power service by Cowlitz PUD
  • Home design: Manufactured home (double wide); Redman 28/52 model; One level; Mobile home remains; Entry; Facing direction not specified
  • Construction: Wood construction; Composition roof; Wood skirt; Pillar/post/pier foundation with tie downs; Manufactured after 6/15/1976
  • Exterior features: Paved lot; Patio/porch/deck; Awnings; Landscaped; Wood exterior

Interior

  • Kitchen: Dishwasher; Microwave; Refrigerator; Kitchen without eating space; Dining room adjacent
  • Bedrooms: 3 bedrooms
  • Flooring: Laminate; Vinyl plank; Carpet
  • Bathrooms: 1 full bath; 1 three-quarter bath; 1 bathtub; 1 shower
  • Heating & cooling: Heat pump for heating; Heat pump for cooling
  • Interior features: Water heater; Skylights; Vaulted ceilings; Ceiling fan(s); Drapes; Fireplace in primary; Walk-in closet; Updated/remodeled
  • Laundry & utility: Utility room

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 $125k.

Deal economics

  • At list price, monthly cash flow is $843 ($10k/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: $121k (3.0% below list) — sets the bar for market timing.
  • Cap rate 18.5% vs local median 2.7% in Woodland — 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 (#152 in WA, #3,252 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, amenities B+; Watch: commute F.
  • Woodland School District (town): math 48% / reading 62% proficiency, ranked #94 of 291 in WA (top 32%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Woodland Middle School (682 students, 49% FRL).
  • Market conditions: 222 active listings in the ZIP; 3 comparable units currently listed for rent nearby; rentals leasing fast (median 5d on market — plan ~1-2 weeks tenant-placement turnaround); solid renter incomes; 348 units permitted in Cowlitz County in 2024 (40 in 5+ unit buildings).

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.
  • Cowlitz County population projected to shrink 8% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 3.0% rent growth), your $35k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 46 days — a 3% lower offer ($121k) is reasonable based on typical stale-listing flexibility.
  • 8 sale attempts since 5y 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 $60k; list at $125k implies a 108% gain — meaningful room to come down on a strong offer.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $121,250 (3.0% below list)

Questions for the listing agent

  1. It's been on market 46 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. 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?
  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
2.07%
Cap rate
18.48%
Cash-on-cash
43.52%
DSCR
2.94
GRM
4.0

CMA / ARV

ARV (median comp)
$121,000
List price
$125,000
Delta
3.31%
Verdict
FAIR
Comps
15 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
369 Gun Club Rd #60 0.06mi 3/2.0 1,496 (+3%) 2mo $121,000 $81 91
369 Gun Club Rd #75 0.03mi 3/2.0 1,404 (-4%) 2mo $103,000 $73 91
369 Gun Club Rd #88 0.05mi 3/2.0 1,404 (-4%) 4mo $85,000 $61 88
369 Gun Club Rd #70 0.06mi 3/2.0 1,484 (+2%) 6mo $85,500 $58 88
369 Gun Club Rd #114 0.09mi 2/2.0 (-1) 1,512 (+4%) 5mo $140,000 $93 80
369 Gun Club Rd #108 0.12mi 2/2.0 (-1) 1,404 (-4%) 10mo $95,000 $68 76
369 Gun Club Rd #78 0.04mi 3/2.0 1,296 (-11%) 9mo $45,000 $35 72
1850 Heartwood Dr 0.44mi 3/2.0 1,426 (-2%) 5mo $225,000 $158 72
275 Sycamore St 0.47mi 3/2.0 1,432 (-2%) 8mo $412,500 $288 69
369 Gun Club Rd #7 0.08mi 3/2.0 1,296 (-11%) 12mo $70,000 $54 68
603 Insel Rd 0.15mi 2/2.0 (-1) 1,620 (+11%) 3mo $325,000 $201 66
319 Scott Hill Rd 0.75mi 3/2.0 1,400 (-4%) 11mo $300,000 $214 50

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
23.4%
Equity multiple
1.96×
Total profit
$33,663
Equity at exit
$18,638
10-year hold
IRR
31.4%
Equity multiple
3.84×
Total profit
$99,435
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 98674

Home prices YoY
-21.8%
Active inventory
222
Price-to-rent
4.0×

Monthly cashflow live

Estimated rent
$2,593 medium interval (Pro) →
Mortgage (P&I)
$656
Tax from tax record
$72 /mo · $865/yr
Insurance
$52
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$545
Net cashflow
$843

Break-even live

Break-even rent $1,527
Max offer price $125,000
Occupancy floor 63%

Sensitivity live

Price -10% $913 -5% $878 +0% $843 +5% $807 +10% $772
Rent -10% $638 -5% $740 +0% $843 +5% $945 +10% $1,048
Rate -1.0pp $906 -0.5pp $874 base $843 +0.5pp $810 +1.0pp $777

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 3 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
332 York St Unit 2 Woodland, WA 3.0 2.0 1497 $2,529 $1.69 45d 1 0.17mi
2179 Dahlia St Woodland, WA 3.0 2.0 1096 $2,195 $2.00 0d 1 0.36mi
1451 N Goerig St Unit 1459-5 Woodland, WA 2.0 2.0 1048 $1,450 $1.38 4d 1 1.08mi

Listing history 42 events

  1. 2026-06-21
    days on market $125,000 Active 46 DOM
  2. 2026-06-19
    days on market $125,000 Active 44 DOM
  3. 2026-06-18
    days on market $125,000 Active 43 DOM
  4. 2026-06-17
    days on market $125,000 Active 42 DOM
  5. 2026-06-16
    days on market $125,000 Active 41 DOM
  6. 2026-06-15
    days on market $125,000 Active 40 DOM
  7. 2026-06-14
    days on market $125,000 Active 38 DOM
  8. 2026-06-13
    days on market $125,000 Active 37 DOM
  9. 2026-06-10
    days on market $125,000 Active 35 DOM
  10. 2026-06-09
    days on market $125,000 Active 34 DOM
  11. 2026-06-08
    days on market $125,000 Active 33 DOM
  12. 2026-06-07
    days on market $125,000 Active 32 DOM
  13. 2026-06-05
    days on market $125,000 Active 29 DOM
  14. 2026-06-03
    days on market $125,000 Active 28 DOM
  15. 2026-06-02
    days on market $125,000 Active 27 DOM
  16. 2026-06-01
    days on market $125,000 Active 26 DOM
  17. 2026-05-31
    days on market $125,000 Active 25 DOM
  18. 2026-05-30
    days on market $125,000 Active 24 DOM
  19. 2026-05-06
    listed $130,000 Active
    Show marketing remark (1354 chars)

    Discover the perfect blend of modern comfort and effortless living in this meticulously maintained 3 bedroom, 1.75-bathroom residence, nestled within the serene and highly sought after Woodland East Park.This turn key home has been thoughtfully reimagined, boasting a complete kitchen remodel featuring elegant cabinetry, sleek countertops, and brand-new flooring that extends into the dining area. Professional upgrades continue throughout the exterior, including fresh paint, new front siding, and a newer roof for ultimate peace of mind.Lush, professionally designed landscaping creates a private oasis and striking curb appeal. Move-in ready and polished to perfection, this home offers a rare opportunity to enjoy contemporary Pacific Northwest living in a pristine community.Embrace the Ultimate Outdoor Lifestyle located just minutes from some of the region’s premier recreation spots, this home is an outdoor enthusiast’s dream:World Class Fishing: Cast a line at the Lewis River Salmon Hatchery just 9 minutes away, or enjoy trout and bass fishing at Horseshoe Lake Park.Scenic Hiking & Parks: Explore the easy trails at Paradise Point State Park or take in the stunning views at Merwin Park on Lake Merwin.Water Adventures: Launch your kayak or paddleboard at several Boat Launches for a quiet day on the North Fork Lewis River

  20. 2026-05-06
    listed $130,000 Active 1354-char remark
    Show marketing remark (1354 chars)

    Discover the perfect blend of modern comfort and effortless living in this meticulously maintained 3 bedroom, 1.75-bathroom residence, nestled within the serene and highly sought after Woodland East Park.This turn key home has been thoughtfully reimagined, boasting a complete kitchen remodel featuring elegant cabinetry, sleek countertops, and brand-new flooring that extends into the dining area. Professional upgrades continue throughout the exterior, including fresh paint, new front siding, and a newer roof for ultimate peace of mind.Lush, professionally designed landscaping creates a private oasis and striking curb appeal. Move-in ready and polished to perfection, this home offers a rare opportunity to enjoy contemporary Pacific Northwest living in a pristine community.Embrace the Ultimate Outdoor Lifestyle located just minutes from some of the region’s premier recreation spots, this home is an outdoor enthusiast’s dream:World Class Fishing: Cast a line at the Lewis River Salmon Hatchery just 9 minutes away, or enjoy trout and bass fishing at Horseshoe Lake Park.Scenic Hiking & Parks: Explore the easy trails at Paradise Point State Park or take in the stunning views at Merwin Park on Lake Merwin.Water Adventures: Launch your kayak or paddleboard at several Boat Launches for a quiet day on the North Fork Lewis River

  21. 2023-10-30
    soldstatus $60,000 Closed 409-char remark
    Show marketing remark (409 chars)

    Spacious manufactured home in lovely 55+ park. This home features a spacious living room, cozy dining area and open kitchen with island. Master suite has private bathroom, walk-in closet, seperate entrance and small deck. Two additional bedrooms. Vaulted ceilings. New carpet and vinyl throughout. Tool shed with storage space. Low maintenance yard with flower beds/garden space. Single car carport and more!!

  22. 2023-10-30
    soldstatus $60,000 Closed
    Show marketing remark (409 chars)

    Spacious manufactured home in lovely 55+ park. This home features a spacious living room, cozy dining area and open kitchen with island. Master suite has private bathroom, walk-in closet, seperate entrance and small deck. Two additional bedrooms. Vaulted ceilings. New carpet and vinyl throughout. Tool shed with storage space. Low maintenance yard with flower beds/garden space. Single car carport and more!!

  23. 2023-09-15
    status Pending
    Show marketing remark (409 chars)

    Spacious manufactured home in lovely 55+ park. This home features a spacious living room, cozy dining area and open kitchen with island. Master suite has private bathroom, walk-in closet, seperate entrance and small deck. Two additional bedrooms. Vaulted ceilings. New carpet and vinyl throughout. Tool shed with storage space. Low maintenance yard with flower beds/garden space. Single car carport and more!!

  24. 2023-09-15
    status Active
    Show marketing remark (409 chars)

    Spacious manufactured home in lovely 55+ park. This home features a spacious living room, cozy dining area and open kitchen with island. Master suite has private bathroom, walk-in closet, seperate entrance and small deck. Two additional bedrooms. Vaulted ceilings. New carpet and vinyl throughout. Tool shed with storage space. Low maintenance yard with flower beds/garden space. Single car carport and more!!

  25. 2023-09-15
    status Pending
    Show marketing remark (409 chars)

    Spacious manufactured home in lovely 55+ park. This home features a spacious living room, cozy dining area and open kitchen with island. Master suite has private bathroom, walk-in closet, seperate entrance and small deck. Two additional bedrooms. Vaulted ceilings. New carpet and vinyl throughout. Tool shed with storage space. Low maintenance yard with flower beds/garden space. Single car carport and more!!

  26. 2023-09-15
    status Pending 409-char remark
    Show marketing remark (409 chars)

    Spacious manufactured home in lovely 55+ park. This home features a spacious living room, cozy dining area and open kitchen with island. Master suite has private bathroom, walk-in closet, seperate entrance and small deck. Two additional bedrooms. Vaulted ceilings. New carpet and vinyl throughout. Tool shed with storage space. Low maintenance yard with flower beds/garden space. Single car carport and more!!

  27. 2023-09-12
    status Active 409-char remark
    Show marketing remark (409 chars)

    Spacious manufactured home in lovely 55+ park. This home features a spacious living room, cozy dining area and open kitchen with island. Master suite has private bathroom, walk-in closet, seperate entrance and small deck. Two additional bedrooms. Vaulted ceilings. New carpet and vinyl throughout. Tool shed with storage space. Low maintenance yard with flower beds/garden space. Single car carport and more!!

  28. 2023-09-12
    status Active
    Show marketing remark (409 chars)

    Spacious manufactured home in lovely 55+ park. This home features a spacious living room, cozy dining area and open kitchen with island. Master suite has private bathroom, walk-in closet, seperate entrance and small deck. Two additional bedrooms. Vaulted ceilings. New carpet and vinyl throughout. Tool shed with storage space. Low maintenance yard with flower beds/garden space. Single car carport and more!!

  29. 2023-09-02
    status Pending 409-char remark
    Show marketing remark (409 chars)

    Spacious manufactured home in lovely 55+ park. This home features a spacious living room, cozy dining area and open kitchen with island. Master suite has private bathroom, walk-in closet, seperate entrance and small deck. Two additional bedrooms. Vaulted ceilings. New carpet and vinyl throughout. Tool shed with storage space. Low maintenance yard with flower beds/garden space. Single car carport and more!!

  30. 2023-09-02
    status Pending
    Show marketing remark (409 chars)

    Spacious manufactured home in lovely 55+ park. This home features a spacious living room, cozy dining area and open kitchen with island. Master suite has private bathroom, walk-in closet, seperate entrance and small deck. Two additional bedrooms. Vaulted ceilings. New carpet and vinyl throughout. Tool shed with storage space. Low maintenance yard with flower beds/garden space. Single car carport and more!!

  31. 2023-08-14
    price $70,000
    Show marketing remark (409 chars)

    Spacious manufactured home in lovely 55+ park. This home features a spacious living room, cozy dining area and open kitchen with island. Master suite has private bathroom, walk-in closet, seperate entrance and small deck. Two additional bedrooms. Vaulted ceilings. New carpet and vinyl throughout. Tool shed with storage space. Low maintenance yard with flower beds/garden space. Single car carport and more!!

  32. 2023-08-14
    price $70,000 409-char remark
    Show marketing remark (409 chars)

    Spacious manufactured home in lovely 55+ park. This home features a spacious living room, cozy dining area and open kitchen with island. Master suite has private bathroom, walk-in closet, seperate entrance and small deck. Two additional bedrooms. Vaulted ceilings. New carpet and vinyl throughout. Tool shed with storage space. Low maintenance yard with flower beds/garden space. Single car carport and more!!

  33. 2023-07-07
    price $80,000
    Show marketing remark (409 chars)

    Spacious manufactured home in lovely 55+ park. This home features a spacious living room, cozy dining area and open kitchen with island. Master suite has private bathroom, walk-in closet, seperate entrance and small deck. Two additional bedrooms. Vaulted ceilings. New carpet and vinyl throughout. Tool shed with storage space. Low maintenance yard with flower beds/garden space. Single car carport and more!!

  34. 2023-07-07
    price $80,000 409-char remark
    Show marketing remark (409 chars)

    Spacious manufactured home in lovely 55+ park. This home features a spacious living room, cozy dining area and open kitchen with island. Master suite has private bathroom, walk-in closet, seperate entrance and small deck. Two additional bedrooms. Vaulted ceilings. New carpet and vinyl throughout. Tool shed with storage space. Low maintenance yard with flower beds/garden space. Single car carport and more!!

  35. 2023-05-30
    price $90,000
    Show marketing remark (409 chars)

    Spacious manufactured home in lovely 55+ park. This home features a spacious living room, cozy dining area and open kitchen with island. Master suite has private bathroom, walk-in closet, seperate entrance and small deck. Two additional bedrooms. Vaulted ceilings. New carpet and vinyl throughout. Tool shed with storage space. Low maintenance yard with flower beds/garden space. Single car carport and more!!

  36. 2023-05-30
    price $90,000 409-char remark
    Show marketing remark (409 chars)

    Spacious manufactured home in lovely 55+ park. This home features a spacious living room, cozy dining area and open kitchen with island. Master suite has private bathroom, walk-in closet, seperate entrance and small deck. Two additional bedrooms. Vaulted ceilings. New carpet and vinyl throughout. Tool shed with storage space. Low maintenance yard with flower beds/garden space. Single car carport and more!!

  37. 2023-05-02
    listed $100,000 Active
  38. 2023-05-01
    listed $100,000 Active 409-char remark
    Show marketing remark (409 chars)

    Spacious manufactured home in lovely 55+ park. This home features a spacious living room, cozy dining area and open kitchen with island. Master suite has private bathroom, walk-in closet, seperate entrance and small deck. Two additional bedrooms. Vaulted ceilings. New carpet and vinyl throughout. Tool shed with storage space. Low maintenance yard with flower beds/garden space. Single car carport and more!!

  39. 2021-03-22
    status Pending
  40. 2021-03-11
    price $79,900
  41. 2021-03-02
    listed $84,900 Active
  42. 2020-04-16
    soldstatus $79,900 Sold

ⓘ 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
$865 · $72/mo
Projected year-2 tax
$1,225 · $102/mo
Expected delta
+$360/yr (+$30/mo · 41.7%)

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

Climate risk First Street

  • 🌊 Flood 7/10 Severe FEMA zone AE · 76% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 8 d/yr ≥91°F today · 17 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 8/10 Severe 9 unhealthy d/yr today · 11 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
$31,122
− Mortgage interest
−$7,002
− Property taxes
−$865
− Insurance
−$5,744
− Repairs & maintenance
−$2,490
− Management
−$2,490
− Depreciation
−$3,636
Taxable income
$8,896
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,135
After-tax cash flow
$7,977/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
Woodland School District
NCES district ID
5310050
Math proficiency
48% ▲ 4.00%
Reading proficiency
62% ▲ 4.00%
Median HH income
$60,973
Composite
49.77/100
National rank
#4219
State rank
#94 of 291 in WA

Livability — Woodland

Score
77/100
State rank
#152
US rank
#3252

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Woodland, WA
County
Clark County · 513,189 people
City population
17,525
Metro
Longview, WA
Population (ZIP)
17,525
Household income
$94,245
Rent vs Own
26.8% rent · 73.2% own
Severe rent burden
209.0

Population outlook (Cowlitz County) Hauer SSP2

Today (2025)
104,780 people
By 2030
103,980 · -0.8%
By 2040
100,769 · -3.8%
By 2050
96,685 · -7.7%
By 2075
86,454 · -17.5%
By 2100
74,052 · -29.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (79%)
Race & ethnicity
White 79% Hispanic / Latino 14% Two or more races 9% Black 1% Asian 1%
Hispanic origin (detail)
Mexican 10%
Common ancestry
Portuguese 4% Italian 3% Lithuanian 2%
Foreign-born
7% · Canada, Jamaica
Languages at home
86% English-only · Spanish 9% German/W. Germanic 2% French/Haitian/Cajun 1%

Political lean MEDSL · Cowlitz

2024 margin
R (+19.9) · D 38.7% · R 58.6% · Other 2.7%
2008→2024 swing
-31.1pp toward R · 2008: 11.2pp · 2024: -19.9pp
All cycles
2024: R+19.9 2020: R+17.4 2016: R+13.7 2012: D+4.4 2008: D+11.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -92.68%
Current HPI
333.4106
Rent YoY
Metro
Longview, WA
State GDP YoY
▲ 4.65%
F500 in state
22

Industry mix (Fortune 500 HQ in WA)

Industry F500 HQs Revenue

Price history

+56.4% since first listed
26 events — show timeline
  • 2026-05-19 Price Changed $125,000 RMLS
  • 2026-05-19 Price Changed $125,000 NWMLS as Distributed by MLS Grid
  • 2026-05-06 Listed $130,000 NWMLS as Distributed by MLS Grid
  • 2026-05-06 Listed $130,000 RMLS
  • 2023-10-30 Sold (MLS) $60,000 NWMLS as Distributed by MLS Grid
  • 2023-10-30 Sold (MLS) $60,000 RMLS
  • 2023-09-15 Pending NWMLS as Distributed by MLS Grid
  • 2023-09-15 Relisted NWMLS as Distributed by MLS Grid
  • 2023-09-15 Pending NWMLS as Distributed by MLS Grid
  • 2023-09-15 Pending RMLS
  • 2023-09-12 Relisted RMLS
  • 2023-09-12 Relisted NWMLS as Distributed by MLS Grid
  • 2023-09-02 Pending RMLS
  • 2023-09-02 Pending NWMLS as Distributed by MLS Grid
  • 2023-08-14 Price Changed $70,000 NWMLS as Distributed by MLS Grid
  • 2023-08-14 Price Changed $70,000 RMLS
  • 2023-07-07 Price Changed $80,000 NWMLS as Distributed by MLS Grid
  • 2023-07-07 Price Changed $80,000 RMLS
  • 2023-05-30 Price Changed $90,000 NWMLS as Distributed by MLS Grid
  • 2023-05-30 Price Changed $90,000 RMLS
  • 2023-05-02 Listed $100,000 NWMLS as Distributed by MLS Grid
  • 2023-05-01 Listed $100,000 RMLS
  • 2021-03-22 Pending NWMLS as Distributed by MLS Grid
  • 2021-03-11 Price Changed $79,900 NWMLS as Distributed by MLS Grid
  • 2021-03-02 Listed $84,900 NWMLS as Distributed by MLS Grid
  • 2020-04-16 Sold (MLS) $79,900 NWMLS as Distributed by MLS Grid

Property tax history

-0.0%/yr

Latest (2026): $865 · -5.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…