CashFlowRE
Sign in Sign up
805 SE 139th Ave
D Composite 43.3
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).

  • ARV discount +15.0/15.0
  • Cash flow +9.7/30.0
  • Livability +3.9/5.0
  • Schools +3.7/10.0
  • 1% rule +3.1/10.0
  • DSCR +2.7/10.0
  • Rent growth +2.7/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$417,000

805 SE 139th Ave · Portland, OR 97233
6 bd · 3.0 ba · 1,994 sqft · SingleFamily public records · 172 Days on market
Built 1939 0.47 ac lot $209/sqft · 7% below area Est $558k · 25% under

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

Listing remarks MLS

Charming tri level daylight ranch home offering 2494 sq ft of living space on a generous 20,000 sq ft lot. Featuring 6 bedrooms and 3 full bathrooms, this property boasts 1,942 above grade square feet with a space main level 1,390 sf ft, upper level 552 sq ft, and lower level 552 sq ft. Enjoy modern comforts heat pump, and double pane windows, complemented by elegant laminate and tile flooring throughout. Relax in the living room or entertain on the expansive patio with a fenced yard, outbuilding and tool shed. Additional highlights include a shop with a 1 bay roll up door and separate man door entry, RV parking and partial basement. This home is a rare find with its large lot and versatile space. Dont miss out, schedule your viewing today.

Key facts

  • Laminate flooring
  • Heat pump
  • Double pane windows

Tags

20000 SQ FT LOTHEAT PUMPDOUBLE PANE WINDOWSLAMINATE FLOORINGTILE FLOORING

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 6-bed/3.0-bath single-family listed at $417k.

Deal economics

  • At list price, monthly cash flow is $-277 ($-3k/yr) — negative.
  • To cash-flow at today's rent, offer at most $368k (11.7% below list).
  • To meet the 1% rule (rent ≥ 1% of price), the offer needs to be $336k (19.4% below list).
  • Recommended offer: $336k (19.4% below list) — sets the bar for 1% rule.
  • Cap rate 5.5% 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.
  • David Douglas SD 40 (urban): math 34% / reading 49% proficiency, ranked #99 of 183 in OR (top 54%) — families likely to look elsewhere, expect single-tenant / working-renter base with shorter leases; 68% free/reduced lunch — lower-income household profile, screen leases tightly.
  • Zoned schools: Menlo Park Elementary School (383 students, 78% FRL); Floyd Light Middle School (635 students, 78% FRL); David Douglas High School (2,698 students, 73% FRL).
  • Market conditions: Rents flat; 155 active listings in the ZIP; 4 comparable units currently listed for rent nearby; rentals leasing fast (median 0d on market — plan ~1-2 weeks tenant-placement turnaround); 2,041 units permitted in Multnomah County in 2024 (905 in 5+ unit buildings).
  • At $3,363/mo this rent would consume 67% of the median local household income ($60k/yr) (locally 2541% 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 $3k of loan paydown is wiped out by about $13k 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.

Negotiation context

  • It's been on market 172 days — a 12% lower offer ($367k) is reasonable based on typical stale-listing flexibility.
  • 6 sale attempts since 28y ago; this cycle's ask has dropped $52k (11%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: built in 1939 — expect roof / HVAC / electrical / plumbing capex.
Recommended offer $336,283 (19.4% below list)

Questions for the listing agent

  1. What do current leases actually rent for vs. the listed asking? Can we see a recent rent roll and the last 12 months of T-12 income?
  2. It's been on market 172 days. Have you received any prior offers? Is the seller open to a 19% concession, seller financing, or rate buy-down credit?
  3. Built in 1939 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  4. Why hasn't it sold? Are there any deal-killer items the seller is aware of (foundation, flood, title, zoning, code violations)?
  5. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  6. 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?
  7. 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?
  8. 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.
  9. 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.
  10. 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
0.81%
Cap rate
5.50%
Cash-on-cash
-2.85%
DSCR
0.87
GRM
10.3

CMA / ARV

ARV (median comp)
$558,234
List price
$417,000
Delta
-25.30%
Verdict
UNDERPRICED
Comps
20 within 1.0 mi
Show comp detail 9 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
1108 SE 139th Ave 0.10mi 5/2.0 (-1) 2,016 (+1%) 22mo $445,000 $221 66
13036 SE Morrison St 0.39mi 6/3.0 1,976 (-1%) 23mo $516,614 $261 61
833 SE 151st Ave 0.62mi 5/5.0 (-1) 1,975 (-1%) 1mo $525,000 $266 56
14235 SE Mill St 0.50mi 7/3.0 (+1) 1,907 (-4%) 17mo $520,000 $273 50
843 SE 147th Ave 0.44mi 5/3.0 (-1) 2,250 (+13%) 8mo $665,000 $296 46
1609 SE 139th Ave 0.34mi 5/3.0 (-1) 2,236 (+12%) 19mo $525,000 $235 43
12615 SE Madison St 0.64mi 5/3.0 (-1) 2,202 (+10%) 18mo $545,000 $248 32
13209 SE Ankeny Ct 0.44mi 5/3.0 (-1) 2,267 (+14%) 24mo $575,000 $254 32
15200 SE Main St 0.74mi 5/2.0 (-1) 1,728 (-13%) 16mo $397,000 $230 21

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 · 0.96% rent growth · sell at horizon

5-year hold
IRR
-23.4%
Equity multiple
0.21×
Total profit
$-91,886
Equity at exit
$62,176
10-year hold
IRR
-24.8%
Equity multiple
-0.11×
Total profit
$-129,027
Equity at exit
$36,055

Cash invested: $116,760 (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 97233

Rents YoY
1.0%
Active inventory
155
Price-to-rent
10.3×

Monthly cashflow live

Estimated rent
$3,363 medium interval (Pro) →
Mortgage (P&I)
$2,187
Tax from tax record
$573 /mo · $6,875/yr
Insurance
$174
HOA
$0
Vacancy / Maint / Mgmt
$706
Net cashflow
$-277

Break-even live

Break-even rent $3,713
Max offer price $368,098
Occupancy floor

Sensitivity live

Price -10% $-41 -5% $-159 +0% $-277 +5% $-395 +10% $-513
Rent -10% $-542 -5% $-410 +0% $-277 +5% $-144 +10% $-11
Rate -1.0pp $-67 -0.5pp $-171 base $-277 +0.5pp $-385 +1.0pp $-495

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
$104,250
Closing costs
$12,510
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 4 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
315 NE 148th Ave Portland, OR 5.0 2.0 1910 $3,195 $1.67 0d 1 0.74mi
1120 NE 153rd Ave Portland, OR 5.0 3.0 2253 $3,695 $1.64 0d 1 1.25mi
1339 SE 163rd Ave Portland, OR 5.0 2.0 2128 $5,000 $2.35 0d 1 1.27mi
14512 NE Broadway Portland, OR 5.0 2.5 2086 $3,195 $1.53 9d 1 1.33mi

Listing history 20 events

  1. 2026-05-13
    price $417,000 752-char remark
    Show marketing remark (752 chars)

    Charming tri level daylight ranch home offering 2494 sq ft of living space on a generous 20,000 sq ft lot. Featuring 6 bedrooms and 3 full bathrooms, this property boasts 1,942 above grade square feet with a space main level 1,390 sf ft, upper level 552 sq ft, and lower level 552 sq ft. Enjoy modern comforts heat pump, and double pane windows, complemented by elegant laminate and tile flooring throughout. Relax in the living room or entertain on the expansive patio with a fenced yard, outbuilding and tool shed. Additional highlights include a shop with a 1 bay roll up door and separate man door entry, RV parking and partial basement. This home is a rare find with its large lot and versatile space. Dont miss out, schedule your viewing today.

  2. 2026-04-11
    price $429,000 752-char remark
    Show marketing remark (752 chars)

    Charming tri level daylight ranch home offering 2494 sq ft of living space on a generous 20,000 sq ft lot. Featuring 6 bedrooms and 3 full bathrooms, this property boasts 1,942 above grade square feet with a space main level 1,390 sf ft, upper level 552 sq ft, and lower level 552 sq ft. Enjoy modern comforts heat pump, and double pane windows, complemented by elegant laminate and tile flooring throughout. Relax in the living room or entertain on the expansive patio with a fenced yard, outbuilding and tool shed. Additional highlights include a shop with a 1 bay roll up door and separate man door entry, RV parking and partial basement. This home is a rare find with its large lot and versatile space. Dont miss out, schedule your viewing today.

  3. 2026-02-27
    status Active 752-char remark
    Show marketing remark (752 chars)

    Charming tri level daylight ranch home offering 2494 sq ft of living space on a generous 20,000 sq ft lot. Featuring 6 bedrooms and 3 full bathrooms, this property boasts 1,942 above grade square feet with a space main level 1,390 sf ft, upper level 552 sq ft, and lower level 552 sq ft. Enjoy modern comforts heat pump, and double pane windows, complemented by elegant laminate and tile flooring throughout. Relax in the living room or entertain on the expansive patio with a fenced yard, outbuilding and tool shed. Additional highlights include a shop with a 1 bay roll up door and separate man door entry, RV parking and partial basement. This home is a rare find with its large lot and versatile space. Dont miss out, schedule your viewing today.

  4. 2026-01-13
    status Pending 752-char remark
    Show marketing remark (752 chars)

    Charming tri level daylight ranch home offering 2494 sq ft of living space on a generous 20,000 sq ft lot. Featuring 6 bedrooms and 3 full bathrooms, this property boasts 1,942 above grade square feet with a space main level 1,390 sf ft, upper level 552 sq ft, and lower level 552 sq ft. Enjoy modern comforts heat pump, and double pane windows, complemented by elegant laminate and tile flooring throughout. Relax in the living room or entertain on the expansive patio with a fenced yard, outbuilding and tool shed. Additional highlights include a shop with a 1 bay roll up door and separate man door entry, RV parking and partial basement. This home is a rare find with its large lot and versatile space. Dont miss out, schedule your viewing today.

  5. 2025-11-21
    price $462,000 752-char remark
    Show marketing remark (752 chars)

    Charming tri level daylight ranch home offering 2494 sq ft of living space on a generous 20,000 sq ft lot. Featuring 6 bedrooms and 3 full bathrooms, this property boasts 1,942 above grade square feet with a space main level 1,390 sf ft, upper level 552 sq ft, and lower level 552 sq ft. Enjoy modern comforts heat pump, and double pane windows, complemented by elegant laminate and tile flooring throughout. Relax in the living room or entertain on the expansive patio with a fenced yard, outbuilding and tool shed. Additional highlights include a shop with a 1 bay roll up door and separate man door entry, RV parking and partial basement. This home is a rare find with its large lot and versatile space. Dont miss out, schedule your viewing today.

  6. 2025-10-21
    listed $469,000 Active 752-char remark
    Show marketing remark (752 chars)

    Charming tri level daylight ranch home offering 2494 sq ft of living space on a generous 20,000 sq ft lot. Featuring 6 bedrooms and 3 full bathrooms, this property boasts 1,942 above grade square feet with a space main level 1,390 sf ft, upper level 552 sq ft, and lower level 552 sq ft. Enjoy modern comforts heat pump, and double pane windows, complemented by elegant laminate and tile flooring throughout. Relax in the living room or entertain on the expansive patio with a fenced yard, outbuilding and tool shed. Additional highlights include a shop with a 1 bay roll up door and separate man door entry, RV parking and partial basement. This home is a rare find with its large lot and versatile space. Dont miss out, schedule your viewing today.

  7. 2022-06-16
    soldstatus $540,000 Sold 452-char remark
    Show marketing remark (452 chars)

    Great value fenced big lot single-family house with 6+ bedrooms/ 3 full bathrooms extra family room or master bedroom for big family with almost 1/2 acres build-able lot(buyer to verify with city), over $100k remodeled 3 years ago for new 3 set A/C & heating system, flooring, large shop have high end sound reduce Karaoke room attach with finish A/C & heating detach garage/shop. Wood fence...great price under market price go fast much see...

  8. 2022-06-16
    soldstatus $540,000
    Show marketing remark (452 chars)

    Great value fenced big lot single-family house with 6+ bedrooms/ 3 full bathrooms extra family room or master bedroom for big family with almost 1/2 acres build-able lot(buyer to verify with city), over $100k remodeled 3 years ago for new 3 set A/C & heating system, flooring, large shop have high end sound reduce Karaoke room attach with finish A/C & heating detach garage/shop. Wood fence...great price under market price go fast much see...

  9. 2022-05-12
    status Pending 452-char remark
    Show marketing remark (452 chars)

    Great value fenced big lot single-family house with 6+ bedrooms/ 3 full bathrooms extra family room or master bedroom for big family with almost 1/2 acres build-able lot(buyer to verify with city), over $100k remodeled 3 years ago for new 3 set A/C & heating system, flooring, large shop have high end sound reduce Karaoke room attach with finish A/C & heating detach garage/shop. Wood fence...great price under market price go fast much see...

  10. 2022-05-07
    price $539,900 452-char remark
    Show marketing remark (452 chars)

    Great value fenced big lot single-family house with 6+ bedrooms/ 3 full bathrooms extra family room or master bedroom for big family with almost 1/2 acres build-able lot(buyer to verify with city), over $100k remodeled 3 years ago for new 3 set A/C & heating system, flooring, large shop have high end sound reduce Karaoke room attach with finish A/C & heating detach garage/shop. Wood fence...great price under market price go fast much see...

  11. 2022-03-20
    listed $549,900 Active 452-char remark
    Show marketing remark (452 chars)

    Great value fenced big lot single-family house with 6+ bedrooms/ 3 full bathrooms extra family room or master bedroom for big family with almost 1/2 acres build-able lot(buyer to verify with city), over $100k remodeled 3 years ago for new 3 set A/C & heating system, flooring, large shop have high end sound reduce Karaoke room attach with finish A/C & heating detach garage/shop. Wood fence...great price under market price go fast much see...

  12. 2018-07-20
    soldstatus $396,389 Sold
  13. 2018-07-20
    soldstatus $396,389
  14. 2018-07-05
    status Pending
  15. 2018-06-29
    status Active
  16. 2018-05-24
    status Pending
  17. 2018-05-03
    listed $399,900 Active
  18. 1999-08-30
    soldstatus $166,500
  19. 1999-08-27
    soldstatus $166,500
  20. 1998-09-22
    listed $175,000

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

Tax reassessment forecast OR · Resets to sale price

Current annual tax
$6,875 · $573/mo
Projected year-2 tax
$6,875 · $573/mo
Expected delta
$0/yr ($0/mo · 0.0%)

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

Climate risk First Street

  • 🌊 Flood 1/10 Low FEMA zone X (unshaded) · 0% chance over 30 yrs
  • 🔥 Wildfire 1/10 Low
  • 🌡 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
$40,354
− Mortgage interest
−$23,358
− Property taxes
−$6,875
− Insurance
−$2,085
− Repairs & maintenance
−$3,228
− Management
−$3,228
− Depreciation
−$12,131
Taxable loss
−$10,552
combined federal + state — saved on this device
Est. tax savings @ 24.0%
+$2,532
After-tax cash flow
$-789/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
David Douglas SD 40
NCES district ID
4103940
Math proficiency
34% ▲ 1.00%
Reading proficiency
49% ▲ 1.00%
Median HH income
$42,781
Composite
37.38/100
National rank
#8926
State rank
#99 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)
36,236
Household income
$60,198
Rent vs Own
53.0% rent · 47.0% own
Severe rent burden
2541.0

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 23% Two or more races 13% Asian 9% Black 9% Native American 2%
Hispanic origin (detail)
Mexican 19%
Common ancestry
Scotch-Irish 4% Portuguese 3% Subsaharan African 3%
Foreign-born
25% · Canada, Vietnam, China
Languages at home
61% English-only · Spanish 18% Russian/Polish/Slavic 7% Other Asian/Pacific 3%

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
▼ -493.14%
Current HPI
302.1015
Rent YoY
▲ 0.96%
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

+138.3% since first listed
20 events — show timeline
  • 2026-05-13 Price Changed $417,000 RMLS
  • 2026-04-11 Price Changed $429,000 RMLS
  • 2026-02-27 Relisted RMLS
  • 2026-01-13 Pending RMLS
  • 2025-11-21 Price Changed $462,000 RMLS
  • 2025-10-21 Listed $469,000 RMLS
  • 2022-06-16 Sold (Public Records) $540,000 Public Records
  • 2022-06-16 Sold (MLS) $540,000 RMLS
  • 2022-05-12 Pending RMLS
  • 2022-05-07 Price Changed $539,900 RMLS
  • 2022-03-20 Listed $549,900 RMLS
  • 2018-07-20 Sold (Public Records) $396,389 Public Records
  • 2018-07-20 Sold (MLS) $396,389 RMLS
  • 2018-07-05 Pending RMLS
  • 2018-06-29 Relisted RMLS
  • 2018-05-24 Pending RMLS
  • 2018-05-03 Listed $399,900 RMLS
  • 1999-08-30 Sold (MLS) $166,500 RMLS
  • 1999-08-27 Sold (Public Records) $166,500 Public Records
  • 1998-09-22 Listed $175,000 RMLS

Property tax history

+4.0%/yr

Latest (2025): $6,875 · +4.4% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…