CashFlowRE
Sign in Sign up
337 Redwood St
B+ Composite 78.2
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
  • ARV discount +15.0/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +5.5/10.0
  • Livability +4.4/5.0
  • Condition / age +4.0/5.0
  • Rent growth +3.6/5.0
  • Appreciation +2.5/10.0
  • Manufactured-home adj. -6.8

$144,500

337 Redwood St · Enumclaw, WA 98022
3 bd · 2.0 ba · 1,960 sqft · Manufactured
Manufactured home Built 2004 Good condition $74/sqft · 17% below area Est $175k · 17% under ↓ 3% since listing

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

Listing remarks

HUGE PRICE REDUCTION! Experience the ultimate Enumclaw lifestyle where fresh mountain air and endless local activities are right at your doorstep. Nestled on a quiet lot, this bright and inviting 3-bedroom, 2-bathroom with over 1900 sq ft home features vaulted ceilings, durable laminate vinyl flooring, and an open kitchen perfectly designed for entertaining. You'll have total peace of mind with major 2025 updates, including a brand-new roof in 2025 and thoughtful accessibility features like a professional aluminum wheelchair ramp and secure grip bars throughout. Outside, enjoy a privately fenced yard while living just moments away from local coffee shops, shopping, and outdoor adventures.

Key facts

  • Wheelchair access
  • Privately fenced
  • Installed grip bars

Tags

CLOSE TO SHOPPINGWHEELCHAIR ACCESSINSTALLED GRIP BARSNEW ROOFPRIVATELY FENCEDVAULTED CEILINGS

Neighborhood map

Property Rental comp Retail Costco Walmart Transit Schools Stadiums Fortune 500 · Circle radius: 6.0 mi
Loading POIs…

What this means for you Summary

Snapshot

  • This is a 3-bed/2.0-bath manufactured listed at $144k. Condition is rated good.

Deal economics

  • At list price, monthly cash flow is $902 ($11k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $144k).
  • Cap rate 13.8% vs local median 2.4% in Enumclaw — 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 88/100 on livability (#12 in WA, #222 nationally) — a professional / high-income tenant draw. Strengths: crime A+, amenities A+, housing A+; Watch: cost of living D-.
  • Enumclaw School District (suburban): math 54% / reading 68% proficiency, ranked #46 of 291 in WA (top 16%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Southwood Elementary School (345 students, 38% FRL); Enumclaw Middle School (509 students, 38% FRL); Enumclaw Sr High School (1,339 students, 28% FRL).
  • Market conditions: Rents rising fast (+4.3%/yr); 392 active listings in the ZIP; 9 comparable units currently listed for rent nearby; rentals leasing fast (median 10d on market — plan ~1-2 weeks tenant-placement turnaround); high-income renter base; 10,555 units permitted in King County in 2024 (7,119 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $999 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • King County population projected at +44% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 4.3% rent growth), your $40k cash investment doubles in ~5 years — after that, you're playing with house money.

Negotiation context

  • Only 0 days on market — expect competitive offers; lowballing is unlikely to land.
Recommended offer $144,500

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. 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.
  3. 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.
  4. 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
1.67%
Cap rate
13.79%
Cash-on-cash
26.76%
DSCR
2.19
GRM
5.0

CMA / ARV

ARV (median comp)
$175,000
List price
$144,500
Delta
-8.60%
Verdict
FAIR
Comps
9 within 1.0 mi
Show comp detail 6 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1887 Douglas Fir Dr #131 0.06mi 3/3.0 2,000 (+2%) 2mo $24,000 $12 88
298 Holly Dr #57 0.22mi 3/2.0 1,848 (-6%) 3mo $284,999 $154 78
1953 Pine Cone Ave #106 0.10mi 4/2.0 (+1) 1,848 (-6%) 8mo $220,000 $119 74
250 Holly Dr 0.19mi 3/2.0 1,848 (-6%) 9mo $220,000 $119 74
298 Holly Dr #57 0.22mi 2/2.0 (-1) 1,848 (-6%) 12mo $145,000 $78 66
191 Grand Fir Dr 0.13mi 3/2.0 1,716 (-12%) 20mo $185,000 $108 56

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 · 4.32% rent growth · sell at horizon

5-year hold
IRR
22.1%
Equity multiple
1.92×
Total profit
$37,329
Equity at exit
$21,545
10-year hold
IRR
31.0%
Equity multiple
3.97×
Total profit
$120,303
Equity at exit
$12,494

Cash invested: $40,460 (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.
Balanced market Market conditions within 1.0 mi — comparable homes for sale

Active competition Active MLS

For sale now
3 active · 1 under contract
Months of supply
6.0 mo (17%/mo absorbed)
Median asking
$120,000 ($78/sqft)
This list price
67% of active listings are priced below it
ARV vs active asking
+14.3% above current asking $/sqft

Closed sales set the value; these active listings set current market conditions and a practical price ceiling.

ZIP-level market 98022

Rents YoY
4.3%
Active inventory
392
Price-to-rent
5.0×

Monthly cashflow live

Estimated rent
$2,406 high interval (Pro) →
Mortgage (P&I)
$758
Tax est. 1.5%
$181 /mo · $2,168/yr
Insurance
$60
HOA
$0
Lot rent leased land?
$0
Vacancy / Maint / Mgmt
$505
Net cashflow
$902

Break-even live

Break-even rent $1,264
Max offer price $144,500
Occupancy floor 57%

Sensitivity live

Price -10% $1,002 -5% $952 +0% $902 +5% $852 +10% $802
Rent -10% $712 -5% $807 +0% $902 +5% $997 +10% $1,092
Rate -1.0pp $975 -0.5pp $939 base $902 +0.5pp $865 +1.0pp $827

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
$36,125
Closing costs
$4,335
Reserves months
Total cash needed

Loan-product check · same deal, 3 products live

Conventional

25% down · 7.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Personal DTI + credit; lowest rate.

DSCR

20% down · 8.5% · 30yr

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

No personal income docs; deal must DSCR.

Hard money

10% down · 12.0% · 12mo

Cash invested
Monthly P&I
Monthly cashflow
DSCR
Eligible?

Short-term bridge; refi at stabilization.

Rent comps 9 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
124 Jewell St Enumclaw, WA 3.0 1.5 1540 $3,200 $2.08 139d 1 0.53mi
1066 Harding St Enumclaw, WA 3.0 2.0 1350 $3,295 $2.44 18d 1 0.55mi
2644 Link Ave Enumclaw, WA 4.0 2.5 1843 $3,325 $1.80 10d 1 0.56mi
2668 Link Ave Enumclaw, WA 4.0 2.5 2175 $3,425 $1.57 0d 1 0.57mi
259 Bondgard Ave E Enumclaw, WA 4.0 2.5 2542 $3,255 $1.28 0d 1 0.69mi
362 Bondgard Ave E Enumclaw, WA 4.0 2.5 2320 $3,195 $1.38 0d 1 0.74mi
556 Bondgard Ave E Enumclaw, WA 3.0 2.0 1480 $2,995 $2.02 105d 1 0.92mi
195 Jasmine Ln N Enumclaw, WA 3.0 2.5 1860 $3,250 $1.75 1d 1 1.21mi
46039 284th Ave SE Enumclaw, WA 4.0 2.0 2000 $3,500 $1.75 82d 1 1.21mi

Property features AI

Finance

Financial info
Land lease: $1,190Listing terms: Cash or Conventional
HOA & community
Located in Mountain Meadows parkPark amenities include clubhouse, common areas, and trailsPark approved for sale

Exterior

Parking
2 open/uncovered parking spaces
Security
Security system
Utilities
Public waterPublic sewerElectric service (PSE)Energy sources: Electric and wood
Home design
Manufactured double-wide home (Fleetwood 28/70 model)One levelAccessible approach with ramp and accessible entranceVaulted ceilings
Construction
Wood constructionComposition roofWood skirtManufactured after 6/15/1976Mobile home remains
Exterior features
Wood exterior productsPatio/porch/deckCorner lotPaved lot

Interior

Kitchen
DishwasherRefrigeratorStove/Range
Bedrooms
3 bedrooms
Flooring
LaminateVinylCarpet
Bathrooms
2 full bathrooms2 bathtubs2 showersPrimary bath with soaking/jetted tub
Heating & cooling
Forced air heatingNo central cooling
Interior features
Fireplace (wood burning)Water heater
Laundry & utility
WasherDryerUtility room with electric water heater

Listing history 50 events

  1. 2026-09-23
    price $144,500 Active
  2. 2026-09-21
    days on market $159,950 Active
  3. 2026-09-20
    days on market $159,950 Active 122 DOM
  4. 2026-09-19
    days on market $159,950 Active 121 DOM
  5. 2026-09-18
    days on market $159,950 Active 120 DOM
  6. 2026-09-17
    days on market $159,950 Active 119 DOM
  7. 2026-09-16
    days on market $159,950 Active 118 DOM
  8. 2026-09-15
    days on market $159,950 Active 117 DOM
  9. 2026-09-14
    days on market $159,950 Active 116 DOM
  10. 2026-09-13
    days on market $159,950 Active 115 DOM
  11. 2026-09-12
    days on market $159,950 Active 114 DOM
  12. 2026-09-11
    days on market $159,950 Active 113 DOM
  13. 2026-09-05
    days on market $159,950 Active 107 DOM
  14. 2026-09-04
    price $159,950 Active 106 DOM
  15. 2026-09-04
    days on market $169,950 Active 106 DOM
  16. 2026-09-03
    days on market $169,950 Active 105 DOM
  17. 2026-08-31
    days on market $169,950 Active 102 DOM
  18. 2026-08-30
    days on market $169,950 Active 101 DOM
  19. 2026-08-29
    days on market $169,950 Active 100 DOM
  20. 2026-08-28
    days on market $169,950 Active 99 DOM
  21. 2026-08-27
    days on market $169,950 Active 98 DOM
  22. 2026-08-25
    days on market $169,950 Active 96 DOM
  23. 2026-08-24
    days on market $169,950 Active 95 DOM
  24. 2026-08-23
    days on market $169,950 Active 94 DOM
  25. 2026-08-22
    days on market $169,950 Active 93 DOM
  26. 2026-08-21
    days on market $169,950 Active 92 DOM
  27. 2026-08-20
    days on market $169,950 Active 91 DOM
  28. 2026-08-19
    days on market $169,950 Active 90 DOM
  29. 2026-08-18
    days on market $169,950 Active 89 DOM
  30. 2026-08-17
    days on market $169,950 Active 88 DOM
  31. 2026-08-16
    days on market $169,950 Active 87 DOM
  32. 2026-08-15
    days on market $169,950 Active 86 DOM
  33. 2026-08-14
    days on market $169,950 Active 85 DOM
  34. 2026-08-13
    days on market $169,950 Active 84 DOM
  35. 2026-08-12
    days on market $169,950 Active 83 DOM
  36. 2026-08-11
    days on market $169,950 Active 82 DOM
  37. 2026-08-10
    days on market $169,950 Active 81 DOM
  38. 2026-08-09
    days on market $169,950 Active 80 DOM
  39. 2026-08-08
    days on market $169,950 Active 79 DOM
  40. 2026-08-06
    days on market $169,950 Active 77 DOM
  41. 2026-08-05
    days on market $169,950 Active 76 DOM
  42. 2026-08-04
    days on market $169,950 Active 75 DOM
  43. 2026-08-03
    remarks 699-char remark
  44. 2026-08-03
    days on market $169,950 Active 74 DOM
  45. 2026-07-31
    days on market $169,950 Active 71 DOM
  46. 2026-07-30
    days on market $169,950 Active 69 DOM
  47. 2026-07-28
    days on market $169,950 Active 68 DOM
  48. 2026-07-26
    days on market $169,950 Active 66 DOM
  49. 2026-07-24
    days on market $169,950 Active 64 DOM
  50. 2026-07-23
    days on market $169,950 Active 63 DOM

ⓘ 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 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 Heat 2/10 Low 7 d/yr ≥87°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 10 unhealthy d/yr today · 12 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
$28,875
− Mortgage interest
−$8,094
− Property taxes
−$2,168
− Insurance
−$722
− Repairs & maintenance
−$2,310
− Management
−$2,310
− Depreciation
−$4,204
Taxable income
$9,067
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,176
After-tax cash flow
$8,652/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.

Condition & rehab AI · 30 photos

Good 80/100 Cosmetic rehab Est. rehab $9,800–$29,400 screening

This well-maintained, updated home in Enumclaw offers a great living space with modern amenities and a private yard.

Value-add opportunities

  • Resale Paint exterior — Enhances curb appeal and value
  • Rental Replace window screens — Improves comfort and energy efficiency

ⓘ Rehab cost is a screening estimate — Cosmetic scope × the home's square footage at US $/sqft rules of thumb (the same model as the Flip Finder). Get contractor quotes + a written scope before underwriting.

Zoned Schools

Elementary Southwood Elementary School Middle Enumclaw Middle School High Enumclaw Sr High School

Schools (NCES district)

District
Enumclaw School District
NCES district ID
5300001
Math proficiency
54% ▼ -1.00%
Reading proficiency
68% ▬ 0.00%
Median HH income
$68,441
Composite
55.21/100
National rank
#2736
State rank
#46 of 291 in WA
A Composite livability gradescore 88/100

Livability — Enumclaw

Score
88/100
State rank
#12
US rank
#222

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
Enumclaw, WA
County
King County · 2,576,485 people
City population
22,418
Metro
Seattle-Tacoma-Bellevue, WA
Population (ZIP)
22,418
Household income
$120,406
Rent vs Own
18.8% rent · 81.2% own
Severe rent burden
7% of renters

Population outlook (King County) Hauer SSP2

Today (2025)
2,576,485 people
By 2030
2,803,316 · +8.8%
By 2040
3,255,921 · +26.4%
By 2050
3,706,444 · +43.9%
By 2075
4,746,063 · +84.2%
By 2100
5,407,730 · +109.9%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (78%)
Race & ethnicity
White 78% Hispanic / Latino 10% Two or more races 9% Asian 2% Native American 2%
Hispanic origin (detail)
Mexican 8%
Common ancestry
Portuguese 7% Italian 4% Slovak 3%
Foreign-born
6% · Canada
Languages at home
91% English-only · Spanish 6% Other Indo-European 1% German/W. Germanic 1%

Political lean MEDSL · King

2024 margin
Solid D (+51.7) · D 74.2% · R 22.5% · Other 3.4%
2008→2024 swing
+9.6pp toward D · 2008: 42.1pp · 2024: 51.7pp
All cycles
2024: D+51.7 2020: D+52.7 2016: D+50.4 2012: D+39.9 2008: D+42.1

Not yet ingested

Civics

Price history

-2.9% since first listed
2 events — show timeline
  • 2026-06-25 Price Changed $169,950 NWMLS as Distributed by MLS Grid
  • 2026-05-21 Listed $175,000 NWMLS as Distributed by MLS Grid

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…