CashFlowRE
Sign in Sign up
91323 Sandstone Ln Multi-family
C+ Composite 62.86
Why this score? — see what drove the C+ 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
  • Rent growth +4.7/5.0
  • Livability +3.2/5.0
  • Schools +2.5/10.0
  • Condition / age +2.5/5.0
  • ARV discount +0.0/15.0
  • Appreciation +0.0/10.0

$79,000

91323 Sandstone Ln · Barview, OR 97420
2 bd · 1.0 ba · 850 sqft · MultiFamily public records · 70 Days on market
Built 1990 $93/sqft · 37% above area Est $62k · 26% over

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Multi-family units

County records classify this as Multi-Family (2-4 Unit). Listing-text estimate: 1 unit. estimate disagrees with records

Listing remarks MLS

Beautifully maintained and ideally located just 5.3 miles from the beach and directly across the street from the bay, this home is being sold fully furnished and is truly turn-key. Recent upgrades include high-end triple pane Andersen windows, new exterior doors, updated flooring, and fresh interior paint. The primary bedroom offers added convenience with its own attached full bathroom. Outside, enjoy a low-maintenance yard and a fully wired storage shed—perfect for tools, hobbies, or beach gear. Monthly space rent is $550. A wonderful opportunity for anyone seeking a comfortable coastal retreat.

Key facts

  • Low-maintenance yard
  • New exterior doors
  • Updated flooring

Tags

TRIPLE PANE ANDERSEN WINDOWSNEW EXTERIOR DOORSUPDATED FLOORINGFRESH INTERIOR PAINTLOW-MAINTENANCE YARDFULLY WIRED STORAGE SHED

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 multifamily listed at $79k.

Deal economics

  • At list price, monthly cash flow is $976 ($12k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $79k).
  • Recommended offer: $74k (6.0% below list) — sets the bar for market timing.
  • Cap rate 21.1% vs local median 4.1% in Barview — 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 63/100 on livability (#230 in OR) — a middle-class / working-renter tenant base. Strengths: cost of living A+, housing A+, crime A; Watch: health & safety C-, employment D+, schools F.
  • Coos Bay SD 9 (town): math 22% / reading 39% proficiency, ranked #45 of 58 in OR (top 78%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases.
  • Market conditions: Rents rising fast (+8.7%/yr); 342 active listings in the ZIP; 2 comparable units currently listed for rent nearby; 122 units permitted in Coos County in 2024 (16 in 5+ unit buildings).
  • This rent runs 38% of the median local income ($62k/yr) — at the standard rent-burdened threshold; future hikes will face affordability resistance.

Forward outlook

  • Local home prices are declining (-3.0%/yr); year-one equity from $546 of loan paydown is wiped out by about $2k of value loss. Plan a longer hold.
  • Coos County population projected to shrink 9% by 2050 — rents likely to lag national; underwrite the cash flow, not the appreciation.
  • At projected returns (-3.0% appreciation + 8.0% rent growth), your $22k cash investment doubles in ~3 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 70 days — a 6% lower offer ($74k) is reasonable based on typical stale-listing flexibility.
  • 4 sale attempts since 4y ago; this cycle's ask has dropped $6k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.
  • Current owner paid $50k; list at $79k implies a 60% gain — meaningful room to come down on a strong offer.
Recommended offer $74,260 (6.0% below list)

Questions for the listing agent

  1. It's been on market 70 days. Have you received any prior offers? Is the seller open to a 6% concession, seller financing, or rate buy-down credit?
  2. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  3. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  4. Schools are F-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 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
2.44%
Cap rate
21.12%
Cash-on-cash
52.94%
DSCR
3.36
GRM
3.4

CMA / ARV

ARV (median comp)
$62,500
List price
$79,000
Delta
26.40%
Verdict
OVERPRICED
Comps
2 within 1.0 mi

Projected returns pro-forma

-3.0% appreciation · 8.0% rent growth · sell at horizon

5-year hold
IRR
56.6%
Equity multiple
3.69×
Total profit
$59,564
Equity at exit
$11,779
10-year hold
IRR
63.4%
Equity multiple
9.06×
Total profit
$178,357
Equity at exit
$6,830

Cash invested: $22,120 (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 97420

Rents YoY
8.7%
Active inventory
342
Price-to-rent
3.4×

Monthly cashflow live

Estimated rent
$1,926 medium interval (Pro) →
Mortgage (P&I)
$414
Tax est. 1.5%
$99 /mo · $1,185/yr
Insurance
$33
HOA
$0
Vacancy / Maint / Mgmt
$405
Net cashflow
$976

Break-even live

Break-even rent $691
Max offer price $79,000
Occupancy floor 44%

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
$19,750
Closing costs
$2,370
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 2 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
91355 Lowell Ln Coos Bay, OR 2.0 1.0 600 $2,095 $3.49 43d 1 0.13mi
949 Blanco Ave Coos Bay, OR 3.0 2.0 1100 $2,500 $2.27 43d 1 1.48mi

Listing history 35 events

  1. 2026-06-19
    days on market $79,000 Active 70 DOM
  2. 2026-06-18
    days on market $79,000 Active 69 DOM
  3. 2026-06-17
    days on market $79,000 Active 68 DOM
  4. 2026-06-16
    days on market $79,000 Active 67 DOM
  5. 2026-06-15
    days on market $79,000 Active 66 DOM
  6. 2026-06-14
    days on market $79,000 Active 64 DOM
  7. 2026-06-12
    days on market $79,000 Active 63 DOM
  8. 2026-06-09
    days on market $79,000 Active 60 DOM
  9. 2026-06-08
    days on market $79,000 Active 59 DOM
  10. 2026-06-07
    days on market $79,000 Active 58 DOM
  11. 2026-06-07
    days on market $79,000 Active 57 DOM
  12. 2026-06-03
    days on market $79,000 Active 54 DOM
  13. 2026-06-02
    days on market $79,000 Active 53 DOM
  14. 2026-06-01
    days on market $79,000 Active 52 DOM
  15. 2026-05-31
    days on market $79,000 Active 51 DOM
  16. 2026-05-30
    days on market $79,000 Active 50 DOM
  17. 2026-04-23
    status Active 609-char remark
    Show marketing remark (609 chars)

    Beautifully maintained and ideally located just 5.3 miles from the beach and directly across the street from the bay, this home is being sold fully furnished and is truly turn-key. Recent upgrades include high-end triple pane Andersen windows, new exterior doors, updated flooring, and fresh interior paint. The primary bedroom offers added convenience with its own attached full bathroom. Outside, enjoy a low-maintenance yard and a fully wired storage shed—perfect for tools, hobbies, or beach gear. Monthly space rent is $550. A wonderful opportunity for anyone seeking a comfortable coastal retreat.

  18. 2026-04-12
    status Pending 609-char remark
    Show marketing remark (609 chars)

    Beautifully maintained and ideally located just 5.3 miles from the beach and directly across the street from the bay, this home is being sold fully furnished and is truly turn-key. Recent upgrades include high-end triple pane Andersen windows, new exterior doors, updated flooring, and fresh interior paint. The primary bedroom offers added convenience with its own attached full bathroom. Outside, enjoy a low-maintenance yard and a fully wired storage shed—perfect for tools, hobbies, or beach gear. Monthly space rent is $550. A wonderful opportunity for anyone seeking a comfortable coastal retreat.

  19. 2026-03-30
    listed $85,000 Active 609-char remark
    Show marketing remark (609 chars)

    Beautifully maintained and ideally located just 5.3 miles from the beach and directly across the street from the bay, this home is being sold fully furnished and is truly turn-key. Recent upgrades include high-end triple pane Andersen windows, new exterior doors, updated flooring, and fresh interior paint. The primary bedroom offers added convenience with its own attached full bathroom. Outside, enjoy a low-maintenance yard and a fully wired storage shed—perfect for tools, hobbies, or beach gear. Monthly space rent is $550. A wonderful opportunity for anyone seeking a comfortable coastal retreat.

  20. 2023-06-29
    soldstatus $49,500 Closed 347-char remark
    Show marketing remark (347 chars)

    Very cute 2 bedroom 1 bath home near the beaches and clamming, crabbing and fishing. Vaulted ceilings. Range, refrigerator, washer and dryer stay with the home. Enclosed front porch and ramp. BONUS 18 X 24 SHOP with electricity. Mystic Woods Mobile and RV Park. This is a 55+ park. VACANT. Make this your coastal retreat or live in it year round.

  21. 2023-06-14
    status Pending 347-char remark
    Show marketing remark (347 chars)

    Very cute 2 bedroom 1 bath home near the beaches and clamming, crabbing and fishing. Vaulted ceilings. Range, refrigerator, washer and dryer stay with the home. Enclosed front porch and ramp. BONUS 18 X 24 SHOP with electricity. Mystic Woods Mobile and RV Park. This is a 55+ park. VACANT. Make this your coastal retreat or live in it year round.

  22. 2023-05-16
    price $49,500 347-char remark
    Show marketing remark (347 chars)

    Very cute 2 bedroom 1 bath home near the beaches and clamming, crabbing and fishing. Vaulted ceilings. Range, refrigerator, washer and dryer stay with the home. Enclosed front porch and ramp. BONUS 18 X 24 SHOP with electricity. Mystic Woods Mobile and RV Park. This is a 55+ park. VACANT. Make this your coastal retreat or live in it year round.

  23. 2023-04-14
    price $69,500 347-char remark
    Show marketing remark (347 chars)

    Very cute 2 bedroom 1 bath home near the beaches and clamming, crabbing and fishing. Vaulted ceilings. Range, refrigerator, washer and dryer stay with the home. Enclosed front porch and ramp. BONUS 18 X 24 SHOP with electricity. Mystic Woods Mobile and RV Park. This is a 55+ park. VACANT. Make this your coastal retreat or live in it year round.

  24. 2023-03-21
    listed $79,500 Active 347-char remark
    Show marketing remark (347 chars)

    Very cute 2 bedroom 1 bath home near the beaches and clamming, crabbing and fishing. Vaulted ceilings. Range, refrigerator, washer and dryer stay with the home. Enclosed front porch and ramp. BONUS 18 X 24 SHOP with electricity. Mystic Woods Mobile and RV Park. This is a 55+ park. VACANT. Make this your coastal retreat or live in it year round.

  25. 2022-12-01
    soldstatus $65,000 Closed
  26. 2022-11-22
    status Pending
  27. 2022-11-18
    listed $65,000 Active
  28. 1999-12-01
    soldstatus $10,000
  29. 1997-08-26
    soldstatus $41,500
  30. 1997-08-26
    soldstatus $41,500
  31. 1997-08-26
    soldstatus $41,500
  32. 1997-08-26
    soldstatus $41,500
  33. 1997-08-26
    soldstatus $41,500
  34. 1997-08-26
    soldstatus $41,500
  35. 1988-05-01
    soldstatus $290,000

ⓘ 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 1/10 Low 8 d/yr ≥74°F today · 23 d/yr by 30 yrs out
  • 💨 Wind 1/10 Low
  • 🫁 Air quality 6/10 Major 9 unhealthy d/yr today · 9 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
$23,117
− Mortgage interest
−$4,425
− Property taxes
−$1,185
− Insurance
−$395
− Repairs & maintenance
−$1,849
− Management
−$1,849
− Depreciation
−$2,298
Taxable income
$11,115
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$2,668
After-tax cash flow
$9,043/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
Coos Bay SD 9
NCES district ID
4103660
Math proficiency
22% ▼ -6.00%
Reading proficiency
39% ▼ -4.00%
Median HH income
$38,630
Composite
25.46/100
National rank
#7450
State rank
#45 of 58 in OR

Livability — Barview

Score
63/100
State rank
#230
US rank
#15585

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

County
Coos County · 27,621 people
Metro
Coos Bay, OR
Population (ZIP)
27,621
Household income
$61,574
Rent vs Own
32.7% rent · 67.3% own
Severe rent burden
799.0

Population outlook (Coos County) Hauer SSP2

Today (2025)
62,222 people
By 2030
61,120 · -1.8%
By 2040
58,478 · -6.0%
By 2050
56,819 · -8.7%
By 2075
54,915 · -11.7%
By 2100
51,403 · -17.4%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (81%)
Race & ethnicity
White 81% Hispanic / Latino 10% Two or more races 8% Native American 2% Asian 1%
Hispanic origin (detail)
Mexican 7%
Common ancestry
Italian 5% Slovak 3% Lithuanian 3%
Foreign-born
5% · Canada, Vietnam
Languages at home
92% English-only · Spanish 6%

Political lean MEDSL · Coos

2024 margin
R (+19.9) · D 38.7% · R 58.5% · Other 2.8%
2008→2024 swing
-16.8pp toward R · 2008: -3.1pp · 2024: -19.9pp
All cycles
2024: R+19.9 2020: R+20.5 2016: R+24.3 2012: R+6.3 2008: R+3.1

Not yet ingested

Civics

Market trends

HPI YoY
▼ -315.58%
Current HPI
198.3249
Rent YoY
▲ 8.65%
Metro
Coos Bay, OR
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

-70.7% since first listed
19 events — show timeline
  • 2026-04-23 Relisted RMLS
  • 2026-04-12 Pending RMLS
  • 2026-03-30 Listed $85,000 RMLS
  • 2023-06-29 Sold (MLS) $49,500 RMLS
  • 2023-06-14 Pending RMLS
  • 2023-05-16 Price Changed $49,500 RMLS
  • 2023-04-14 Price Changed $69,500 RMLS
  • 2023-03-21 Listed $79,500 RMLS
  • 2022-12-01 Sold (MLS) $65,000 RMLS
  • 2022-11-22 Pending RMLS
  • 2022-11-18 Listed $65,000 RMLS
  • 1999-12-01 Sold (Public Records) $10,000 Public Records
  • 1997-08-26 Sold (Public Records) $41,500 Public Records
  • 1997-08-26 Sold (Public Records) $41,500 Public Records
  • 1997-08-26 Sold (Public Records) $41,500 Public Records
  • 1997-08-26 Sold (Public Records) $41,500 Public Records
  • 1997-08-26 Sold (Public Records) $41,500 Public Records
  • 1997-08-26 Sold (Public Records) $41,500 Public Records
  • 1988-05-01 Sold (Public Records) $290,000 Public Records

Property tax history

+0.0%/yr

Latest (2025): $10 · +0.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…