CashFlowRE
Sign in Sign up
16745 SE Division St #282
B+ Composite 77.71
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
  • Livability +3.9/5.0
  • Schools +3.5/10.0
  • Rent growth +2.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$40,000

16745 SE Division St #282 · Portland, OR 97236
2 bd · 2.0 ba · 720 sqft · Manufactured public records · 9 Days on market
Built 1968 Est $50k · 21% under ↓ 38% since listing

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

Listing remarks MLS

Come make this home your own. With a newer metal roof, newer windows and newer heat pump - the rest is up to you! Tucked away in the back of the park in a cul de sac, you can relax on one of your two decks or enjoy entertaining in your spacious living room open to the kitchen.

Key facts

  • Carport
  • Covered patio
  • Private yard

Tags

NEWER METAL ROOFUPDATED ELECTRICAL SYSTEMNEWER HEAT PUMPCOVERED PATIOPRIVATE YARDCARPORT

Property features AI

Finance

  • Other: Located in a manufactured home park (Mobile Estates, Space 282)
  • Financial info: Monthly lot rent of $995; Land lease expires December 31, 2050
  • HOA & community: Community amenities include commons, exterior maintenance, management, pool, and road maintenance; Land lease in place (monthly lot rent)

Exterior

  • Parking: Carport; Driveway
  • Utilities: Public water; Public sewer; Electric service
  • Home design: Manufactured home in park; Single-story (main level entry); No notable view
  • Construction: Built in 1968; Skirting foundation; Metal roof
  • Exterior features: Covered deck; Covered patio; Yard; Vinyl siding

Interior

  • Kitchen: Free-standing range
  • Bedrooms: Primary bedroom (main level) with closet; Second bedroom (main level) with closet
  • Flooring: Vinyl
  • Bathrooms: 1 full bathroom (main level)
  • Heating & cooling: Heat pump for heating and cooling; Electric hot water
  • Interior features: Laundry area; Vinyl flooring; Crawl space basement
  • Laundry & utility: Laundry (in-unit)

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/2.0-bath manufactured listed at $40k.

Deal economics

  • At list price, monthly cash flow is $754 ($9k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($1k rent vs $40k).
  • Cap rate 28.9% vs local median 2.2% in Portland — 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 (#72 in OR, #3,256 nationally) — a middle-class / working-renter tenant base. Strengths: amenities A+, commute A+, health & safety A+; Watch: crime F, cost of living F.
  • Centennial SD 28J (suburban): math 31% / reading 43% proficiency, ranked #125 of 183 in OR (top 68%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Zoned schools: Patrick Lynch Elementary (336 students, 70% FRL); Centennial Middle School (876 students, 68% FRL); Centennial High School (1,756 students, 65% FRL).
  • Market conditions: Rents rising (+1.6%/yr); 207 active listings in the ZIP; 40 comparable units currently listed for rent nearby; rentals at typical pace (median 25d on market — plan ~3-4 weeks tenant-placement turnaround); 42% of comp listings sitting > 30 days — soft ceiling on asking rent; solid renter incomes; 2,041 units permitted in Multnomah County in 2024 (905 in 5+ unit buildings).

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $277 of loan paydown is wiped out by about $1k of value loss. Plan a longer hold.
  • Multnomah County population projected at +33% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 1.6% rent growth), your $11k cash investment doubles in ~2 years — after that, you're playing with house money.

Negotiation context

  • Only 9 days on market — expect competitive offers; lowballing is unlikely to land.
  • 2 sale attempts since 2y 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 $27k; 48% above their basis — modest negotiation headroom, anchor on the comps not their cost.
Recommended offer $40,000

Questions for the listing agent

  1. Built in 1968 — 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. Crime grade is F 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?
  4. 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.
  5. 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.
  6. 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
3.26%
Cap rate
28.91%
Cash-on-cash
80.78%
DSCR
4.59
GRM
2.6

CMA / ARV

ARV (on-the-fly)
$50,400
Comps found
10
Show comp detail 10 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
16901 SE Division St #43 0.05mi 2/1.0 756 (+5%) 5mo $85,000 $112 81
16901 SE Division St #74 0.05mi 1/1.0 (-1) 688 (-4%) 2mo $29,500 $43 79
16901 SE Division St #60 0.05mi 2/1.0 768 (+7%) 8mo $63,000 $82 76
16901 SE Division St #119 0.06mi 2/1.0 800 (+11%) 2mo $38,500 $48 73
16901 SE Division St #34 0.06mi 2/1.0 750 (+4%) 19mo $44,500 $59 70
16901 SE Division St #56 0.05mi 1/1.0 (-1) 640 (-11%) 1mo $45,000 $70 69
16745 SE Division St #287 0.00mi 2/1.0 800 (+11%) 11mo $59,900 $75 69
16901 SE Division St 0.06mi 1/1.0 (-1) 640 (-11%) 1mo $45,000 $70 68
16901 SE Division St #48 0.05mi 2/1.0 784 (+9%) 16mo $50,000 $64 65
16745 SE Division St 0.07mi 2/1.0 672 (-7%) 22mo $35,000 $52 63

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 · 1.64% rent growth · sell at horizon

5-year hold
IRR
79.4%
Equity multiple
4.55×
Total profit
$39,795
Equity at exit
$5,964
10-year hold
IRR
82.6%
Equity multiple
8.99×
Total profit
$89,534
Equity at exit
$3,458

Cash invested: $11,200 (down + closing). Projections, not guarantees.

Landlord ↔ Tenant lean methodology

Overall (CITY)
0 Strongly Tenant-Friendly
State Oregon
28 Tenant-Leaning · D+6
County
— inherits STATE
City Portland
0 Strongly Tenant-Friendly · D+39
Mandatory relocation for no-cause evictions; rent increase notice 90 days.

ZIP-level market 97236

Rents YoY
1.6%
Active inventory
207
Price-to-rent
2.6×

Monthly cashflow live

Estimated rent
$1,304 high interval (Pro) →
Mortgage (P&I)
$210
Tax est. 1.5%
$50 /mo · $600/yr
Insurance
$17
HOA
$0
Vacancy / Maint / Mgmt
$274
Net cashflow
$754

Break-even live

Break-even rent $350
Max offer price $40,000
Occupancy floor 37%

Sensitivity live

Price -10% $782 -5% $768 +0% $754 +5% $740 +10% $726
Rent -10% $651 -5% $702 +0% $754 +5% $805 +10% $857
Rate -1.0pp $774 -0.5pp $764 base $754 +0.5pp $744 +1.0pp $733

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
$10,000
Closing costs
$1,200
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 40 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
16804 SE Division St Unit 3 Portland, OR 1.0 1.0 475 $1,200 $2.53 5d 1 0.20mi
2675 SE 162nd Ave Portland, OR 1.0–2.0 1.0 689 $1,495 $2.17 13d 1 0.42mi
17726 SE Division St Portland, OR 1.0–2.0 1.0–1.5 788 $1,575 $2.00 12d 3 0.57mi
17924 SE Division St Portland, OR 2.0–3.0 1.0 770 $1,349 $1.75 45d 3 0.65mi
15301-15353 SE Division St Unit 15335 Portland, OR 1.0 1.0 600 $1,150 $1.92 25d 1 0.72mi
16124 SE Alder St Apt 4 Portland, OR 1.0 1.0 750 $1,100 $1.47 45d 1 0.76mi
16124 SE Alder St Unit 19-B Portland, OR 1.0 1.0 500 $1,050 $2.10 25d 1 0.76mi
650 SE 162nd Ave Portland, OR 1.0–2.0 1.0 745 $1,349 $1.81 3d 9 0.79mi
17455 SE Washington Ct Portland, OR 1.0 1.0 681 $1,295 $1.90 9d 2 0.83mi
14992 SE Division St Unit 1 Bedroom Portland, OR 1.0 1.0 543 $999 $1.84 45d 1 0.93mi
14992 SE Division St Portland, OR 1.0–3.0 1.0 726 $1,174 $1.62 17d 3 0.93mi
16025 SE Stark St Portland, OR 1.0 1.0 629 $1,034 $1.64 45d 1 0.94mi
15847 SE Stark St Portland, OR 1.0–2.0 1.0 750 $1,295 $1.73 45d 4 0.97mi
17920 SE Stark St Unit 4 Portland, OR 1.0 1.0 560 $1,150 $2.05 45d 1 1.01mi
635 SE 182nd Ave Unit 669 Portland, OR 1.0 1.0 600 $1,150 $1.92 25d 1 1.05mi
16503 E Burnside St Portland, OR 1.0–3.0 1.0 797 $1,195 $1.50 45d 1 1.06mi
15340 SE Stark St Unit 15370 Portland, OR 1.0 1.0 550 $1,200 $2.18 45d 1 1.07mi
17528 E Burnside St Portland, OR 2.0 1.0–1.5 655 $1,749 $2.67 17d 5 1.09mi
17376 NE Couch St Portland, OR 1.0 1.0 724 $1,150 $1.59 45d 1 1.11mi
10 NE 162nd Ave Portland, OR 1.0–2.0 1.0 950 $1,325 $1.39 12d 5 1.11mi
123 NE 172nd Ave Portland, OR 1.0 1.0 600 $1,095 $1.82 45d 1 1.11mi
783 SE 185th Ave Portland, OR 1.0–3.0 1.0–2.0 861 $1,634 $1.90 3d 10 1.11mi
17442 SE Powell Blvd Portland, OR 2.0 1.0 729 $1,075 $1.47 11d 1 1.12mi
17450 SE Powell Blvd Portland, OR 2.0 1.0 729 $1,075 $1.47 21d 1 1.12mi
17468 SE Powell Blvd Portland, OR 2.0 1.0 729 $1,075 $1.47 21d 1 1.12mi
2629 SE 145th Ave Portland, OR 1.0 1.0 700 $1,150 $1.64 45d 1 1.14mi
16047 E Burnside St Unit 16 Portland, OR 1.0 1.0 750 $1,200 $1.60 5d 1 1.14mi
2633 SE 145th Ave Portland, OR 1.0 1.0 675 $1,150 $1.70 45d 1 1.16mi
2609 SE 145th Ave Unit E-39 Portland, OR 2.0 1.0 750 $1,299 $1.73 45d 1 1.22mi
2609 SE 145th Ave Unit F-51 Portland, OR 1.0 1.0 642 $1,222 $1.90 13d 1 1.22mi
2609 SE 145th Ave Unit D-27 Portland, OR 1.0 1.0 642 $1,099 $1.71 13d 1 1.22mi
2609 SE 145th Ave Unit A-09 Portland, OR 2.0 1.0 750 $1,299 $1.73 25d 1 1.22mi
878 SE 187th Ave Unit 131 Portland, OR 1.0 1.0 435 $1,175 $2.70 15d 1 1.22mi
878 SE 187th Ave Unit 107 Portland, OR 1.0 1.0 435 $1,100 $2.53 45d 1 1.22mi
15075 SE Stark St Unit 214 Portland, OR 1.0 1.0 597 $1,095 $1.83 45d 1 1.22mi
746 SE 187th Ave Unit 101 Portland, OR 1.0 1.0 500 $1,195 $2.39 45d 1 1.22mi
17925 E Burnside St Unit 105 Portland, OR 1.0 1.0 640 $1,300 $2.03 45d 1 1.26mi
9700 NE Everett Ct Portland, OR 1.0 1.0 494 $1,250 $2.53 4d 4 1.27mi
125 SE 151st Ave Unit 105 Portland, OR 1.0 1.0 518 $1,095 $2.11 4d 1 1.31mi
18245 E Burnside St Unit 111 Portland, OR 2.0 1.0 750 $1,395 $1.86 17d 1 1.31mi

Listing history 7 events

  1. 2026-06-21
    days on market $40,000 Active 9 DOM
  2. 2026-06-18
    days on market $40,000 Active 6 DOM
  3. 2026-06-17
    days on market $40,000 Active 5 DOM
  4. 2026-06-16
    days on market $40,000 Active 4 DOM
  5. 2026-06-15
    days on market $40,000 Active 3 DOM
  6. 2026-06-13
    remarks 699-char remark
  7. 2026-06-13
    listed $40,000 Active 1 DOM

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥92°F today · 15 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 23 unhealthy d/yr today · 27 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
$15,651
− Mortgage interest
−$2,241
− Property taxes
−$600
− Insurance
−$200
− Repairs & maintenance
−$1,252
− Management
−$1,252
− Depreciation
−$1,164
Taxable income
$8,943
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,146
After-tax cash flow
$6,901/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
Centennial SD 28J
NCES district ID
4102800
Math proficiency
31% ▼ -2.00%
Reading proficiency
43% ▼ -2.00%
Median HH income
$49,619
Composite
34.5/100
National rank
#10133
State rank
#125 of 183 in OR

Livability — Portland

Score
77/100
State rank
#72
US rank
#3256

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Portland, OR
County
Multnomah County · 786,692 people
City population
774,334
Metro
Portland-Vancouver-Hillsboro, OR-WA
Population (ZIP)
37,558
Household income
$75,090
Rent vs Own
41.6% rent · 58.4% own
Severe rent burden
1744.0

Population outlook (Multnomah County) Hauer SSP2

Today (2025)
930,825 people
By 2030
996,904 · +7.1%
By 2040
1,121,379 · +20.5%
By 2050
1,242,124 · +33.4%
By 2075
1,464,431 · +57.3%
By 2100
1,576,181 · +69.3%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Diverse neighborhood (Simpson 0.67)
Race & ethnicity
White 51% Hispanic / Latino 21% Asian 13% Two or more races 12% Black 9% Pacific Islander 1%
Hispanic origin (detail)
Mexican 15% Cuban 1%
Common ancestry
Italian 3% Scotch-Irish 2% Subsaharan African 2%
Foreign-born
25% · Canada, Vietnam, China
Languages at home
63% English-only · Spanish 16% Vietnamese 6% Russian/Polish/Slavic 5%

Political lean MEDSL · Multnomah

2024 margin
Solid D (+62.1) · D 79.3% · R 17.2% · Other 3.5%
2008→2024 swing
+6.0pp toward D · 2008: 56.1pp · 2024: 62.1pp
All cycles
2024: D+62.1 2020: D+61.3 2016: D+58.3 2012: D+54.9 2008: D+56.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -334.44%
Current HPI
289.931
Rent YoY
▲ 1.64%
Metro
Portland-Vancouver-Hillsboro, OR-WA
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

-38.5% since first listed
8 events — show timeline
  • 2026-06-11 Listed $40,000 RMLS
  • 2024-10-02 Sold (MLS) $27,000 RMLS
  • 2024-09-18 Pending RMLS
  • 2024-09-02 Price Changed $30,000 RMLS
  • 2024-06-28 Price Changed $40,000 RMLS
  • 2024-06-09 Price Changed $48,500 RMLS
  • 2024-04-24 Price Changed $55,000 RMLS
  • 2024-03-21 Listed $65,000 RMLS

Property tax history

-42.0%/yr

Latest (2015): $6 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…