CashFlowRE
Sign in Sign up
1835 SE 7th Ave Fourplex
D Composite 44.04
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 +15.7/30.0
  • Schools +6.9/10.0
  • DSCR +4.8/10.0
  • ARV discount +3.8/15.0
  • Livability +3.7/5.0
  • 1% rule +3.5/10.0
  • Rent growth +3.1/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$725,000

1835 SE 7th Ave · Camas, WA 98607
16 bd · 16.0 ba · 2,112 sqft · MultiFamily public records · 3 Days on market
Built 1999 9,148 sqft lot $343/sqft · 6% above area Est $671k · 8% over

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

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 4 units. confirmed

Listing remarks MLS

Investment opportunity!! Camas 4-Plex with all units rented. Tucked away on a quiet flag lot, this well maintained 4-plex offers investors a turnkey income property with thoughtful updates already in place. Each of the four units have 1 bedroom, 1 bathroom and are designed for comfortable, low-maintenance living. Every unit comes equipped with a stove top, fridge, dishwasher and stackable laundry. Complete with 2 parking spots for each unit, this sets the property apart in a competitive rental market. Roof was replaced in 2019 along with a fresh coat of exterior paint.

Key facts

  • 2 parking spots
  • Thoughtful updates
  • Quiet flag lot

Tags

QUIET FLAG LOTTURNKEY INCOME PROPERTYTHOUGHTFUL UPDATESSTACKABLE LAUNDRY2 PARKING SPOTSROOF REPLACED

Property features AI

Finance

  • Financial info: Gross scheduled income: $62,400; Gross adjusted income: $60,000; Total monthly income: $5,200; Net operating income: $50,000; Total expenses: $10,772; Insurance expense: $5,400; Gross rent multiplier: 11; Listing terms: Cash or Conventional

Exterior

  • Parking: 8 uncovered parking spaces
  • Utilities: Public water; Sewer connected; Electric power
  • Home design: Quadruplex (multi-family residential income); Single-story building; Electric energy source; Average condition
  • Construction: Wood construction; Composition roof; Effective year built: 1999
  • Exterior features: Wood exterior

Interior

  • Kitchen: Each unit includes a range/oven; Each unit includes a refrigerator; Each unit includes a dishwasher
  • Bedrooms: Four 1-bedroom units
  • Flooring: Laminate; Carpet
  • Bathrooms: Four 1-bathroom units
  • Heating & cooling: Wall furnace heating; No cooling
  • Interior features: Laminate and carpet flooring; Wall furnace heating; No central air conditioning
  • Laundry & utility: Washer/dryer provided in most units (3 of 4 units have in-unit washer/dryer)

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 4 × 1-bed/1-bath units multifamily listed at $725k.

Deal economics

  • At list price, monthly cash flow is $313 ($4k/yr) — positive. Per door: $78/mo.
  • The deal already cash-flows at list — no discount required.
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $616k (15.1% below list).
  • Recommended offer: $616k (15.1% below list) — sets the bar for 1% rule.
  • Cap rate 6.8% vs local median 1.7% in Camas — 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 74/100 on livability (#181 in WA, #4,740 nationally) — a middle-class / working-renter tenant base. Strengths: crime A+, employment A+, housing A+; Watch: amenities F, commute F, cost of living F.
  • Camas School District (suburban): math 73% / reading 80% proficiency, ranked #8 of 291 in WA (top 3%) — strong family-tenant draw, lease renewals of 3-5y typical; only 14% free/reduced lunch — higher-income household profile.
  • Zoned schools: Woodburn Elementary (622 students, 21% FRL); Camas High School (1,964 students, 15% FRL) — zoned schools at 18% FRL track the district average.
  • Market conditions: Rents rising (+2.5%/yr); 554 active listings in the ZIP; high-income renter base; 3,547 units permitted in Clark County in 2024 (1,361 in 5+ unit buildings).
  • At $6,158/mo this rent would consume 58% of the median local household income ($128k/yr) (locally 636% of renters already pay >50% of income on rent) — very limited rent-growth headroom before tenants either downsize or default.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $5k of loan paydown is wiped out by about $22k of value loss. Plan a longer hold.
  • Clark County population projected at +29% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.

Negotiation context

  • Only 3 days on market — expect competitive offers; lowballing is unlikely to land.
  • 7 sale attempts since 24y 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: major flood risk — expect insurance premiums to compound above CPI over the hold.
Recommended offer $615,800 (15.1% below list)

Questions for the listing agent

  1. Can we see the unit-by-unit rent roll, current vacancy, and any below-market leases? What's the average tenancy length?
  2. What capital expenditures (roof, boiler, parking lot, exteriors) have been made in the last 5 years, and what's planned in the next 2?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are A-rated — typically a magnet for longer-tenancy family renters. What's the average tenant stay here, and is there a school-zone premium baked into asking?
  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 apartment / multifamily construction is in the pipeline within 1–3 miles? Heavy new supply (>2% of stock underway) typically softens rents 12–24 months out; light construction supports rent growth.

Investment metrics

1% rule
0.85%
Cap rate
6.81%
Cash-on-cash
1.85%
DSCR
1.08
GRM
9.8

CMA / ARV

ARV (median comp)
$670,515
List price
$725,000
Delta
8.13%
Verdict
FAIR
Comps
6 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 2.46% rent growth · sell at horizon

5-year hold
IRR
-13.9%
Equity multiple
0.50×
Total profit
$-101,059
Equity at exit
$108,100
10-year hold
IRR
-6.0%
Equity multiple
0.62×
Total profit
$-76,601
Equity at exit
$62,685

Cash invested: $203,000 (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 98607

Rents YoY
2.5%
Active inventory
554
Price-to-rent
39.2×

Monthly cashflow live

Estimated rent
$6,158 high interval (Pro) →
Mortgage (P&I)
$3,802
Tax from tax record
$448 /mo · $5,372/yr
Insurance
$302
HOA
$0
Vacancy / Maint / Mgmt
$1,293
Net cashflow
$313

Break-even live

Break-even rent $5,762
Max offer price $725,000
Occupancy floor 90%

Sensitivity live

Price -10% $723 -5% $518 +0% $313 +5% $108 +10% $-97
Rent -10% $-173 -5% $70 +0% $313 +5% $556 +10% $800
Rate -1.0pp $678 -0.5pp $497 base $313 +0.5pp $125 +1.0pp $-66

4-unit breakdown (identical units grouped — click to expand)

UnitsBedsBathsEst. rent
Total (4 units) $6,158

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
$181,250
Closing costs
$21,750
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.

Listing history 19 events

  1. 2026-05-03
    status Pending 575-char remark
    Show marketing remark (575 chars)

    Investment opportunity!! Camas 4-Plex with all units rented. Tucked away on a quiet flag lot, this well maintained 4-plex offers investors a turnkey income property with thoughtful updates already in place. Each of the four units have 1 bedroom, 1 bathroom and are designed for comfortable, low-maintenance living. Every unit comes equipped with a stove top, fridge, dishwasher and stackable laundry. Complete with 2 parking spots for each unit, this sets the property apart in a competitive rental market. Roof was replaced in 2019 along with a fresh coat of exterior paint.

  2. 2026-05-03
    status Pending
    Show marketing remark (575 chars)

    Investment opportunity!! Camas 4-Plex with all units rented. Tucked away on a quiet flag lot, this well maintained 4-plex offers investors a turnkey income property with thoughtful updates already in place. Each of the four units have 1 bedroom, 1 bathroom and are designed for comfortable, low-maintenance living. Every unit comes equipped with a stove top, fridge, dishwasher and stackable laundry. Complete with 2 parking spots for each unit, this sets the property apart in a competitive rental market. Roof was replaced in 2019 along with a fresh coat of exterior paint.

  3. 2026-04-30
    listed $725,000 Active 575-char remark
    Show marketing remark (575 chars)

    Investment opportunity!! Camas 4-Plex with all units rented. Tucked away on a quiet flag lot, this well maintained 4-plex offers investors a turnkey income property with thoughtful updates already in place. Each of the four units have 1 bedroom, 1 bathroom and are designed for comfortable, low-maintenance living. Every unit comes equipped with a stove top, fridge, dishwasher and stackable laundry. Complete with 2 parking spots for each unit, this sets the property apart in a competitive rental market. Roof was replaced in 2019 along with a fresh coat of exterior paint.

  4. 2026-04-30
    listed $725,000 Active
    Show marketing remark (575 chars)

    Investment opportunity!! Camas 4-Plex with all units rented. Tucked away on a quiet flag lot, this well maintained 4-plex offers investors a turnkey income property with thoughtful updates already in place. Each of the four units have 1 bedroom, 1 bathroom and are designed for comfortable, low-maintenance living. Every unit comes equipped with a stove top, fridge, dishwasher and stackable laundry. Complete with 2 parking spots for each unit, this sets the property apart in a competitive rental market. Roof was replaced in 2019 along with a fresh coat of exterior paint.

  5. 2024-03-14
    historical $1,295
  6. 2024-01-29
    listed $1,295
  7. 2024-01-07
    historical $1,295
  8. 2023-12-01
    listed $1,295
  9. 2023-07-20
    soldstatus $624,800 Closed 384-char remark
    Show marketing remark (384 chars)

    4-PLEX WITH 8 PARKING SPACES! Situated on a flag lot, the property's driveway leads to a one-level 4-plex with four 1 bedroom/1 bath units, each with living area, kitchen with appliances including dishwasher; one full bath and one bedroom with interior stackable washer/dryer hook-ups in each unit. GREAT PARKING. New roof in 2019 and new exterior paint. New interior paint in Unit 2.

  10. 2023-06-04
    status Pending 384-char remark
    Show marketing remark (384 chars)

    4-PLEX WITH 8 PARKING SPACES! Situated on a flag lot, the property's driveway leads to a one-level 4-plex with four 1 bedroom/1 bath units, each with living area, kitchen with appliances including dishwasher; one full bath and one bedroom with interior stackable washer/dryer hook-ups in each unit. GREAT PARKING. New roof in 2019 and new exterior paint. New interior paint in Unit 2.

  11. 2023-06-01
    listed $590,000 Active 384-char remark
    Show marketing remark (384 chars)

    4-PLEX WITH 8 PARKING SPACES! Situated on a flag lot, the property's driveway leads to a one-level 4-plex with four 1 bedroom/1 bath units, each with living area, kitchen with appliances including dishwasher; one full bath and one bedroom with interior stackable washer/dryer hook-ups in each unit. GREAT PARKING. New roof in 2019 and new exterior paint. New interior paint in Unit 2.

  12. 2009-02-13
    soldstatus $183,200
  13. 2008-12-24
    historical
  14. 2008-08-22
    listed $216,000
  15. 2005-04-28
    soldstatus $255,000
  16. 2003-01-21
    soldstatus $228,500
  17. 2003-01-21
    soldstatus $228,500
  18. 2002-11-08
    listed $229,000
  19. 1987-10-15
    soldstatus $20,000

ⓘ 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
$5,372 · $448/mo
Projected year-2 tax
$7,105 · $592/mo
Expected delta
+$1,733/yr (+$144/mo · 32.3%)

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

Climate risk First Street

  • 🌊 Flood 6/10 Major FEMA zone X (unshaded) · 27% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 3/10 Moderate 7 d/yr ≥94°F today · 16 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 10/10 Extreme 18 unhealthy d/yr today · 18 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
$73,896
− Mortgage interest
−$40,611
− Property taxes
−$5,372
− Insurance
−$3,625
− Repairs & maintenance
−$5,912
− Management
−$5,912
− Depreciation
−$21,091
Taxable loss
−$8,627
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,070
After-tax cash flow
$5,827/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
Camas School District
NCES district ID
5300810
Math proficiency
73% ▲ 1.00%
Reading proficiency
80% ▼ -2.00%
Median HH income
$85,054
Composite
69.02/100
National rank
#656
State rank
#8 of 291 in WA

Livability — Camas

Score
74/100
State rank
#181
US rank
#4740

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Camas, WA
County
Clark County · 513,189 people
City population
35,867
Metro
Portland-Vancouver-Hillsboro, OR-WA
Population (ZIP)
35,867
Household income
$128,318
Rent vs Own
21.3% rent · 78.7% own
Severe rent burden
636.0

Population outlook (Clark County) Hauer SSP2

Today (2025)
529,610 people
By 2030
563,242 · +6.4%
By 2040
625,905 · +18.2%
By 2050
681,558 · +28.7%
By 2075
805,967 · +52.2%
By 2100
877,450 · +65.7%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (73%)
Race & ethnicity
White 73% Two or more races 11% Asian 10% Hispanic / Latino 5% Black 2%
Hispanic origin (detail)
Mexican 3%
Common ancestry
Italian 4% Portuguese 4% Lithuanian 2%
Foreign-born
11% · China, Canada, South Korea
Languages at home
87% English-only · Chinese 4% Russian/Polish/Slavic 2% Spanish 2%

Political lean MEDSL · Clark

2024 margin
Lean D (+7.0) · D 52.1% · R 45.1% · Other 2.8%
2008→2024 swing
+0.9pp no change · 2008: 6.1pp · 2024: 7.0pp
All cycles
2024: D+7.0 2020: D+5.1 2016: D+0.1 2012: D+0.1 2008: D+6.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -392.89%
Current HPI
296.7273
Rent YoY
▲ 2.46%
Metro
Portland-Vancouver-Hillsboro, OR-WA
State GDP YoY
▲ 4.65%
F500 in state
22

Industry mix (Fortune 500 HQ in WA)

Industry F500 HQs Revenue

Price history

+3270.0% since first listed
22 events — show timeline
  • 2026-06-10 Sold (Public Records) $674,000 Public Records
  • 2026-06-10 Sold (MLS) $674,000 RMLS
  • 2026-06-10 Sold (MLS) $674,000 NWMLS as Distributed by MLS Grid
  • 2026-05-03 Pending RMLS
  • 2026-05-03 Pending NWMLS as Distributed by MLS Grid
  • 2026-04-30 Listed $725,000 RMLS
  • 2026-04-30 Listed $725,000 NWMLS as Distributed by MLS Grid
  • 2024-03-14 Rental Removed $1,295 APPFOLIO
  • 2024-01-29 Listed for Rent $1,295 APPFOLIO
  • 2024-01-07 Rental Removed $1,295 APPFOLIO
  • 2023-12-01 Listed for Rent $1,295 APPFOLIO
  • 2023-07-20 Sold (MLS) $624,800 RMLS
  • 2023-06-04 Pending RMLS
  • 2023-06-01 Listed $590,000 RMLS
  • 2009-02-13 Sold (MLS) $183,200 RMLS
  • 2008-12-24 Delisted RMLS
  • 2008-08-22 Listed $216,000 RMLS
  • 2005-04-28 Sold (Public Records) $255,000 Public Records
  • 2003-01-21 Sold (Public Records) $228,500 Public Records
  • 2003-01-21 Sold (MLS) $228,500 RMLS
  • 2002-11-08 Listed $229,000 RMLS
  • 1987-10-15 Sold (Public Records) $20,000 Public Records

Property tax history

+1.5%/yr

Latest (2026): $5,372 · +8.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…