CashFlowRE
Sign in Sign up
148 Clearwater Ave NE
D Composite 44.94
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 +3.9/5.0
  • Schools +3.7/10.0
  • Condition / age +2.5/5.0
  • Rent growth +2.3/5.0
  • Appreciation +0.0/10.0

$14,999

148 Clearwater Ave NE · Four Corners, OR 97301
2 bd · 1.0 ba · 840 sqft · Manufactured public records · 54 Days on market
Built 1972 $18/sqft · 55% below area

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

Listing remarks

Step into an exciting opportunity with this 1972 single-wide, offering 2 bedrooms, 1 bath, and 840 sq ft of potential. Priced to sell AS-IS, this home is perfect for buyers ready to add their personal touch. Enjoy unbeatable convenience with quick access to transportation, restaurants, and entertainment. Motivated seller with seller-carry options available. Don’t miss this chance to create something special!

Key facts

  • 2 garage spots
  • Built 1972
  • Listed 53 days

Tags

QUICK ACCESS TO TRANSPORTATIONACCESS TO RESTAURANTSACCESS TO ENTERTAINMENT

Property features AI

Finance

  • Other: Inclusions: entertainment center, hutch, washer, coffee table; Possession at close of escrow
  • Financial info: No assessments/liens reported; Seller offering seller-carry options (per listing remarks)
  • HOA & community: Park rent details: other (refer to remarks)

Exterior

  • Parking: 2 garage spaces; Carport
  • Security: No home warranty
  • Utilities: City sewer; Private/community water district; Electric water heater
  • Home design: Single-wide mobile home; Built in 1972; Tan exterior color; Front door entry; Adult park (age-restricted); Located in Royal Estates mobile home park; Moduline Olympian model
  • Construction: Pier foundation; Aluminum siding; Metal or aluminum roof; Serial number x00068722
  • Exterior features: Partial fenced yard; Covered deck; Covered patio; Landscaped; Common lot type; Shed

Interior

  • Kitchen: Electric range; Microwave included; Range included
  • Bedrooms: 2 bedrooms
  • Flooring: Carpet; Laminate
  • Bathrooms: 1 bathroom
  • Heating & cooling: Heat pump; Baseboard heating; Window air conditioning unit
  • Interior features: High-speed communication available
  • Laundry & utility: Washer included; Disposal not included

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 manufactured listed at $15k.

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 ($1k rent vs $15k).
  • Recommended offer: $15k (3.0% below list) — sets the bar for market timing.
  • Cap rate 90.9% vs local median 3.9% in Four Corners — 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 78/100 on livability (#66 in OR, #2,680 nationally) — a middle-class / working-renter tenant base. Strengths: housing A+, health & safety A+, amenities B+; Watch: schools D-, crime D-.
  • Salem-Keizer SD 24J (urban): math 34% / reading 47% proficiency, ranked #103 of 183 in OR (top 56%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents soft (-0.7%/yr); 280 active listings in the ZIP; 29 comparable units currently listed for rent nearby; rentals at typical pace (median 23d on market — plan ~3-4 weeks tenant-placement turnaround); 1,591 units permitted in Marion County in 2024 (716 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $103 of loan paydown is wiped out by about $450 of value loss. Plan a longer hold.
  • Marion County population projected at +17% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 0.0% rent growth), your $4k cash investment doubles in ~1 year — after that, you're playing with house money.

Negotiation context

  • It's been on market 54 days — a 3% lower offer ($15k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 21y 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 $8k; list at $15k implies a 100% gain — meaningful room to come down on a strong offer.
Recommended offer $14,549 (3.0% below list)

Questions for the listing agent

  1. It's been on market 54 days. Have you received any prior offers? Is the seller open to a 3% concession, seller financing, or rate buy-down credit?
  2. Built in 1972 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  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. 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?
  6. 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?
  7. 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.
  8. 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.
  9. 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
9.70%
Cap rate
90.87%
Cash-on-cash
302.05%
DSCR
14.44
GRM
0.9

CMA / ARV

ARV (median comp)
$33,384
List price
$14,999
Delta
-55.07%
Verdict
UNDERPRICED
Comps
6 within 1.0 mi
Show comp detail 5 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
4849 State St #41 0.05mi 2/1.0 840 (0%) 3mo $89,900 $107 95
193 Broadmore Ave NE 0.13mi 2/1.0 910 (+8%) 6mo $60,000 $66 75
287 Broadmore Ave NE #287 0.08mi 2/1.0 924 (+10%) 12mo $7,700 $8 70
106 Clearwater Ave NE 0.06mi 3/1.0 (+1) 756 (-10%) 12mo $29,999 $40 65
4725 Avens Ave 0.13mi 1/1.0 (-1) 924 (+10%) 10mo $1,001 $1 64

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 · 0.0% rent growth · sell at horizon

5-year hold
IRR
Equity multiple
15.44×
Total profit
$60,648
Equity at exit
$2,236
10-year hold
IRR
Equity multiple
30.31×
Total profit
$123,088
Equity at exit
$1,297

Cash invested: $4,200 (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 97301

Rents YoY
-0.7%
Active inventory
280
Price-to-rent
0.9×

Monthly cashflow live

Estimated rent
$1,455 high interval (Pro) →
Mortgage (P&I)
$79
Tax from tax record
$7 /mo · $89/yr
Insurance
$6
HOA
$0
Vacancy / Maint / Mgmt
$306
Net cashflow
$1,057

Break-even live

Break-even rent $117
Max offer price $14,999
Occupancy floor 22%

Sensitivity live

Price -10% $1,066 -5% $1,061 +0% $1,057 +5% $1,053 +10% $1,049
Rent -10% $942 -5% $1,000 +0% $1,057 +5% $1,115 +10% $1,172
Rate -1.0pp $1,065 -0.5pp $1,061 base $1,057 +0.5pp $1,053 +1.0pp $1,049

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
$3,750
Closing costs
$450
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 29 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
138 Bayview Way NE Salem, OR 2.0 1.0 850 $1,395 $1.64 15d 3 0.06mi
4611 State St Unit 4611 Salem, OR 2.0 1.0 840 $1,450 $1.73 24d 1 0.18mi
143 Connecticut Ave SE Unit 143 Salem, OR 1.0 1.0 705 $950 $1.35 15d 1 0.24mi
102 Greencrest St NE Salem, OR 3.0 1.0–2.0 914 $1,918 $2.10 15d 25 0.28mi
4433 Mahrt Ave SE Unit 4437-206 Salem, OR 2.0 2.0 932 $1,525 $1.64 45d 1 0.41mi
4433 Mahrt Ave SE Unit 4435-201 Salem, OR 2.0 2.0 888 $1,525 $1.72 24d 1 0.41mi
4433 Mahrt Ave SE Unit 4433-205 Salem, OR 1.0 1.0 688 $1,225 $1.78 45d 1 0.43mi
124 Stafford Ln NE Unit 124-203 Salem, OR 3.0 2.0 1052 $1,595 $1.52 45d 1 0.50mi
133 Stafford Ln NE Unit 133-103 Salem, OR 2.0 1.0 827 $1,195 $1.44 45d 1 0.52mi
4242 State St Salem, OR 1.0 1.0 684 $1,325 $1.94 24d 1 0.58mi
4166 State St Salem, OR 2.0 1.0 788 $1,350 $1.71 15d 1 0.64mi
4807 Chinook Ct SE Salem, OR 3.0 1.5 1104 $2,200 $1.99 15d 1 0.67mi
4135 State St Unit 11 Salem, OR 2.0 1.0 820 $1,195 $1.46 45d 1 0.69mi
4704 Center St NE Salem, OR 1.0 1.0 658 $1,472 $2.24 15d 15 0.73mi
435 Fountain Valley Way NE Salem, OR 1.0–2.0 1.0–2.0 939 $1,559 $1.66 22d 5 0.82mi
1029 Raffon Ct SE Unit AR7171-3 Salem, OR 2.0 1.5 927 $1,700 $1.83 24d 1 0.86mi
178 Lancaster Dr SE Salem, OR 2.0 2.0 952 $1,495 $1.57 15d 1 0.86mi
4341 Center St NE Salem, OR 2.0 1.0 828 $1,130 $1.36 45d 1 0.90mi
295 Colt Ln NE Salem, OR 3.0 2.0 1052 $1,575 $1.50 15d 1 0.97mi
5192 Caplinger Rd SE Salem, OR 1.0–3.0 1.0–2.0 927 $1,554 $1.67 15d 25 0.98mi
3897 Meadowlawn Loop SE Salem, OR 1.0–3.0 1.0–2.0 962 $1,619 $1.68 15d 26 1.01mi
3828 Bayonne Dr SE Salem, OR 2.0 1.0 980 $1,299 $1.33 15d 1 1.04mi
3822 Bayonne Dr SE Salem, OR 2.0 1.0 980 $1,299 $1.33 24d 1 1.05mi
430 Brittany Way NE Unit 369-421 Salem, OR 2.0 2.0 920 $1,400 $1.52 45d 1 1.08mi
3880 Auburn Rd NE Unit 3896 Salem, OR 2.0 1.0 850 $1,450 $1.71 45d 1 1.08mi
4976 Turquoise Ave SE Salem, OR 2.0 2.0 918 $1,495 $1.63 15d 5 1.10mi
1569 Whitaker Dr SE Salem, OR 1.0–3.0 1.0–2.0 933 $1,799 $1.93 15d 1 1.27mi
4243 Campbell Dr SE Unit 4243 Salem, OR 3.0 1.0 936 $1,550 $1.66 15d 1 1.34mi
4435 Campbell Dr SE Salem, OR 2.0 1.0 807 $1,445 $1.79 24d 1 1.38mi

Listing history 25 events

  1. 2026-06-21
    days on market $14,999 Active 54 DOM
  2. 2026-06-18
    days on market $14,999 Active 51 DOM
  3. 2026-06-17
    days on market $14,999 Active 50 DOM
  4. 2026-06-16
    days on market $14,999 Active 49 DOM
  5. 2026-06-15
    days on market $14,999 Active 48 DOM
  6. 2026-06-14
    days on market $14,999 Active 46 DOM
  7. 2026-06-10
    days on market $14,999 Active 43 DOM
  8. 2026-06-09
    days on market $14,999 Active 42 DOM
  9. 2026-06-08
    days on market $14,999 Active 41 DOM
  10. 2026-06-07
    days on market $14,999 Active 40 DOM
  11. 2026-06-03
    days on market $14,999 Active 36 DOM
  12. 2026-06-02
    days on market $14,999 Active 35 DOM
  13. 2026-06-01
    days on market $14,999 Active 34 DOM
  14. 2026-05-31
    days on market $14,999 Active 33 DOM
  15. 2026-05-30
    days on market $14,999 Active 32 DOM
  16. 2026-04-27
    listed $14,999 Active 417-char remark
  17. 2026-01-31
    price $19,900
  18. 2026-01-06
    price $26,000
  19. 2010-10-22
    historical
  20. 2010-07-21
    listed $12,500 Active
  21. 2006-08-10
    soldstatus $7,500
  22. 2006-07-10
    historical
  23. 2006-06-07
    listed $8,995
  24. 2005-06-29
    soldstatus $7,500
  25. 2005-05-24
    listed $7,995

ⓘ 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
$89 · $7/mo
Projected year-2 tax
$145 · $12/mo
Expected delta
+$57/yr (+$5/mo · 63.9%)

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

Climate risk First Street

  • 🌊 Flood 4/10 Moderate FEMA zone X (unshaded) · 21% chance over 30 yrs
  • 🔥 Wildfire 3/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥91°F today · 14 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 9/10 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
$17,459
− Mortgage interest
−$840
− Property taxes
−$89
− Insurance
−$75
− Repairs & maintenance
−$1,397
− Management
−$1,397
− Depreciation
−$436
Taxable income
$13,226
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$3,174
After-tax cash flow
$9,511/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
Salem-Keizer SD 24J
NCES district ID
4110820
Math proficiency
34% ▼ -1.00%
Reading proficiency
47% ▼ -2.00%
Median HH income
$48,632
Composite
37.16/100
National rank
#9017
State rank
#103 of 183 in OR

Livability — Four Corners

Score
78/100
State rank
#66
US rank
#2680

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Four Corners, OR
County
Marion County · 258,219 people
Metro
Salem, OR
Population (ZIP)
57,574
Household income
$60,422
Rent vs Own
57.2% rent · 42.8% own
Severe rent burden
3089.0

Population outlook (Marion County) Hauer SSP2

Today (2025)
360,940 people
By 2030
375,178 · +3.9%
By 2040
400,914 · +11.1%
By 2050
422,187 · +17.0%
By 2075
460,305 · +27.5%
By 2100
464,025 · +28.6%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.58)
Race & ethnicity
White 55% Hispanic / Latino 35% Two or more races 19% Asian 2% Black 2% Native American 1% Pacific Islander 1%
Hispanic origin (detail)
Mexican 31%
Common ancestry
Italian 4% Portuguese 2% Lithuanian 2%
Foreign-born
17% · Canada, China, Philippines
Languages at home
68% English-only · Spanish 27% Other Asian/Pacific 1% Russian/Polish/Slavic 1%

Political lean MEDSL · Marion

2024 margin
Toss-up / Even · D 47.5% · R 49.5% · Other 3.0%
2008→2024 swing
-4.2pp toward R · 2008: 2.2pp · 2024: -2.0pp
All cycles
2024: R+2.0 2020: D+1.1 2016: R+5.0 2012: R+3.5 2008: D+2.2

Not yet ingested

Civics

Market trends

HPI YoY
▼ -548.17%
Current HPI
335.8199
Rent YoY
▼ -0.70%
Metro
Salem, OR
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

+87.6% since first listed
10 events — show timeline
  • 2026-04-27 Listed $14,999 WVMLS
  • 2026-01-31 Price Changed $19,900 WVMLS
  • 2026-01-06 Price Changed $26,000 WVMLS
  • 2010-10-22 Listing Removed WVMLS
  • 2010-07-21 Listed $12,500 WVMLS
  • 2006-08-10 Sold (MLS) $7,500 WVMLS
  • 2006-07-10 Listing Removed WVMLS
  • 2006-06-07 Listed $8,995 WVMLS
  • 2005-06-29 Sold (MLS) $7,500 WVMLS
  • 2005-05-24 Listed $7,995 WVMLS

Property tax history

-0.5%/yr

Latest (2019): $89 · +8.7% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…