CashFlowRE
Sign in Sign up
277 NE Conifer Blvd #91
B+ Composite 79.15
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 +13.8/15.0
  • 1% rule +10.0/10.0
  • DSCR +10.0/10.0
  • Schools +4.9/10.0
  • Livability +4.1/5.0
  • Rent growth +3.9/5.0
  • Condition / age +2.5/5.0
  • Appreciation +0.0/10.0

$120,000

277 NE Conifer Blvd #91 · Corvallis, OR 97330
3 bd · 2.0 ba · 1,344 sqft · Manufactured public records · 53 Days on market
Built 1973 $89/sqft · 14% below area Est $139k · 14% under

🖨 Deal sheet 📄 Offer letter ✓ Due diligence

Listing remarks MLS

Welcome to Meadow Park Mobile Estates, a peaceful 55+ community where comfort and convenience come together. This well-maintained 3-bedroom, 2-bathroom manufactured home offers over 1,300 sq. ft. of living space, featuring a spacious covered front patio perfect for entertaining, a heat pump for year-round comfort, and a ramp for easy entry. All appliances — including washer, dryer, and refrigerator — are included, along with a carport, storage shed, and space for gardening. Residents enjoy access to a clubhouse and swimming pool, with a monthly space rent of approximately $655 that covers all utilities except electricity. Ideally located less than a mile from Good Samaritan Hospital, shopping, restaurants, and public transportation, this home offers a low-maintenance lifestyle in a welcoming and convenient community.

Key facts

  • Covered front porch
  • Space for garden
  • Carport

Tags

BRAND-NEW ROOFCOVERED FRONT PORCHEFFICIENT HEAT PUMPCARPORTSTORAGE SHEDSPACE FOR GARDEN

Property features AI

Finance

  • Other: Home warranty: none; No assessments/liens reported
  • HOA & community: Park rent includes water, sewer, garbage, and cable; Community clubhouse and pool

Exterior

  • Parking: Detached garage (1 car); Carport
  • Utilities: City water; City sewer; Electric water heater; Park rent includes water, sewer, and garbage (plus cable)
  • Home design: Double wide mobile home; Adult park; Located in Meadow Park
  • Construction: Built in 1973; Aluminum siding with board & batt style; Metal or aluminum roof; Pier foundation; Shed outbuilding
  • Exterior features: Covered deck; Landscaped; Storage shed; Space for garden; Carport

Interior

  • Kitchen: Dishwasher; Electric built-in range; Refrigerator included
  • Flooring: Carpet; Vinyl
  • Heating & cooling: Forced air; Heat pump
  • Interior features: High-speed communication available; Disposal included; Covered front porch; Ramp for easy access; Clubhouse and community pool (community amenities)
  • Laundry & utility: Washer and dryer included; Electric water heater

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 3-bed/2.0-bath manufactured listed at $120k.

Deal economics

  • At list price, monthly cash flow is $545 ($7k/yr) — positive.
  • The deal already cash-flows at list — no discount required.
  • Meets the 1% rule at list price ($2k rent vs $120k).
  • Recommended offer: $116k (3.0% below list) — sets the bar for market timing.
  • Cap rate 16.0% vs local median 2.6% in Corvallis — 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 82/100 on livability (#45 in OR, #1,113 nationally) — a professional / high-income tenant draw. Strengths: amenities A+, commute A+, health & safety A+; Watch: cost of living F.
  • Corvallis SD 509J (urban): math 49% / reading 62% proficiency, ranked #15 of 183 in OR (top 8%) — acceptable for families but not a draw, mixed tenant base, ~2y average lease.
  • Zoned schools: Corvallis High School (1,284 students, 40% FRL).
  • Market conditions: Rents rising fast (+5.7%/yr); 229 active listings in the ZIP; 11 comparable units currently listed for rent nearby; rentals lingering (median 44d on market — plan ~5-8 weeks vacancy on turnover, expect pricing pressure); 100% of comp listings sitting > 30 days — soft ceiling on asking rent; 116 units permitted in Benton County in 2024 (0 in 5+ unit buildings).
  • This rent runs 36% of the median local income ($71k/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 $830 of loan paydown is wiped out by about $4k of value loss. Plan a longer hold.
  • Benton County population projected at +23% by 2050 — long-run rental-demand tailwind backs the buy-and-hold thesis.
  • At projected returns (-3.0% appreciation + 5.7% rent growth), your $34k cash investment doubles in ~6 years — after that, you're playing with house money.

Negotiation context

  • It's been on market 53 days — a 3% lower offer ($116k) is reasonable based on typical stale-listing flexibility.
  • 7 sale attempts since 9y ago; this cycle's ask has dropped $9k (7%) from the opening price — seller is motivated, your offer sets the floor, not the list.

Risks & watch-outs

  • Watch-outs: flood insurance adds $427/mo.
  • Climate carrying-cost: in FEMA flood zone AE (mandatory federal flood insurance) — expect insurance premiums to compound above CPI over the hold.
Recommended offer $116,400 (3.0% below list)

Questions for the listing agent

  1. It's been on market 53 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 1973 — when were the roof, HVAC, electrical panel, plumbing, and water heater last replaced?
  3. What's the actual annual flood-insurance premium (NFIP or private), and is the property in a SFHA with mandatory coverage?
  4. Is there a deadline driving the sale (1031 exchange, divorce, estate, relocation)? That informs how much negotiation room exists.
  5. 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?
  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 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
1.79%
Cap rate
16.01%
Cash-on-cash
34.71%
DSCR
2.54
GRM
4.7

CMA / ARV

ARV (median comp)
$139,364
List price
$120,000
Delta
-13.89%
Verdict
UNDERPRICED
Comps
13 within 1.0 mi
Show comp detail 12 sales within ~0.75 mi
Address Dist Beds/Ba Sqft Sold Price $/sf Match
277 NE Conifer Blvd #24 0.00mi 3/2.0 1,344 (0%) 7mo $97,900 $73 94
277 NE Conifer Blvd #90 0.00mi 2/2.0 (-1) 1,428 (+6%) 2mo $94,000 $66 83
277 NE Conifer Blvd #1 0.00mi 3/2.0 1,440 (+7%) 12mo $70,000 $49 78
277 NE Conifer Blvd #11 0.00mi 3/2.0 1,440 (+7%) 15mo $129,000 $90 75
2601 NE Jack London St #103 0.53mi 3/2.0 1,296 (-4%) 3mo $192,000 $148 67
2601 NE Jack London St #71 0.53mi 3/2.0 1,404 (+4%) 3mo $162,000 $115 66
2601 NE Jack London St #119 0.53mi 3/2.0 1,352 (+1%) 12mo $230,000 $170 64
277 NE Conifer Blvd #18 0.00mi 2/2.0 (-1) 1,152 (-14%) 10mo $88,500 $77 63
2601 NE Jack London St #86 0.53mi 2/2.0 (-1) 1,309 (-3%) 10mo $159,000 $121 58
2601 NE Jack London St #142 0.53mi 3/2.0 1,512 (+12%) 3mo $250,000 $165 52
2601 NE Jack London St #136 0.53mi 3/2.0 1,188 (-12%) 15mo $140,000 $118 44
2601 NE Jack London St #153 0.53mi 3/2.0 1,512 (+12%) 13mo $238,400 $158 43

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 · 5.74% rent growth · sell at horizon

5-year hold
IRR
15.3%
Equity multiple
1.64×
Total profit
$21,583
Equity at exit
$17,892
10-year hold
IRR
26.4%
Equity multiple
3.70×
Total profit
$90,788
Equity at exit
$10,375

Cash invested: $33,600 (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 97330

Rents YoY
5.7%
Active inventory
229
Price-to-rent
4.7×

Monthly cashflow live

Estimated rent
$2,143 high interval (Pro) →
Mortgage (P&I)
$629
Tax from tax record
$42 /mo · $500/yr
Insurance
$50
Flood insurance flood zone
−$427 /mo · $5,118/yr
HOA
$0
Vacancy / Maint / Mgmt
$450
Net cashflow
$545

Break-even live

Break-even rent $1,453
Max offer price $120,000
Occupancy floor 70%

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
$30,000
Closing costs
$3,600
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 11 comps

AddressBedsBaths SqftRent$/sqft DOM Units Dist
3113 NE Flintlock Pl Corvallis, OR 3.0 1.5 1472 $1,995 $1.36 43d 1 0.18mi
213 NE Conifer Blvd Corvallis, OR 1.0–3.0 1.0–2.5 1020 $1,999 $1.96 43d 7 0.27mi
1126 NE Conser Pl Corvallis, OR 2.0 2.0 1026 $2,200 $2.14 43d 1 0.56mi
3424 NW Satinwood St Corvallis, OR 3.0 1.5 1173 $2,395 $2.04 43d 1 0.64mi
2418 NW 9th St Unit 2420 Corvallis, OR 3.0 1.5 1050 $1,895 $1.80 43d 1 0.76mi
720 NW Walnut Blvd Corvallis, OR 3.0 1.5 1304 $2,300 $1.76 43d 1 0.84mi
2145 NW Highland Dr Apt 2 Corvallis, OR 2.0 1.5 918 $1,795 $1.96 43d 1 1.20mi
991 NW Circle Blvd Corvallis, OR 2.0 1.0 1020 $1,395 $1.37 43d 1 1.22mi
2232 NW 14th St Corvallis, OR 3.0 1.0 1444 $2,295 $1.59 43d 1 1.43mi
2380 NW Green Cir Corvallis, OR 3.0 1.0 1062 $2,195 $2.07 44d 1 1.44mi
2380 NW Rolling Green Dr Corvallis, OR 2.0 1.0–1.5 746 $1,845 $2.47 43d 8 1.47mi

Listing history 36 events

  1. 2026-06-19
    days on market $120,000 Active 53 DOM
  2. 2026-06-18
    days on market $120,000 Active 52 DOM
  3. 2026-06-17
    days on market $120,000 Active 51 DOM
  4. 2026-06-16
    days on market $120,000 Active 50 DOM
  5. 2026-06-15
    days on market $120,000 Active 49 DOM
  6. 2026-06-14
    days on market $120,000 Active 47 DOM
  7. 2026-06-10
    days on market $120,000 Active 44 DOM
  8. 2026-06-09
    days on market $120,000 Active 43 DOM
  9. 2026-06-08
    days on market $120,000 Active 42 DOM
  10. 2026-06-07
    days on market $120,000 Active 41 DOM
  11. 2026-06-05
    days on market $120,000 Active 38 DOM
  12. 2026-06-03
    days on market $120,000 Active 37 DOM
  13. 2026-06-02
    days on market $120,000 Active 36 DOM
  14. 2026-06-01
    days on market $120,000 Active 35 DOM
  15. 2026-05-31
    days on market $120,000 Active 34 DOM
  16. 2026-05-30
    days on market $120,000 Active 33 DOM
  17. 2026-04-27
    listed $129,000 Active 342-char remark
  18. 2025-09-05
    soldstatus $110,000 Closed 840-char remark
    Show marketing remark (520 chars)

    Welcome to Meadow Park Mobile Estates, an affordable 55+ community. This well-maintained 3-bed/ 2-bath home offers +1,300 sq. ft. of living space, featuring a spacious covered front patio, heat pump, and a ramp for easy entry. All appliances — including washer, dryer, & refrigerator — are included, along with a carport, storage shed, & space for gardening. Residents enjoy access to a clubhouse w/ swimming pool & current monthly space rent of $655 that covers all utilities except electricity.

  19. 2025-09-05
    soldstatus $110,000 Sold
    Show marketing remark (520 chars)

    Welcome to Meadow Park Mobile Estates, an affordable 55+ community. This well-maintained 3-bed/ 2-bath home offers +1,300 sq. ft. of living space, featuring a spacious covered front patio, heat pump, and a ramp for easy entry. All appliances — including washer, dryer, & refrigerator — are included, along with a carport, storage shed, & space for gardening. Residents enjoy access to a clubhouse w/ swimming pool & current monthly space rent of $655 that covers all utilities except electricity.

  20. 2025-07-29
    status Pending
    Show marketing remark (840 chars)

    Welcome to Meadow Park Mobile Estates, a peaceful 55+ community where comfort and convenience come together. This well-maintained 3-bedroom, 2-bathroom manufactured home offers over 1,300 sq. ft. of living space, featuring a spacious covered front patio perfect for entertaining, a heat pump for year-round comfort, and a ramp for easy entry. All appliances — including washer, dryer, and refrigerator — are included, along with a carport, storage shed, and space for gardening. Residents enjoy access to a clubhouse and swimming pool, with a monthly space rent of approximately $655 that covers all utilities except electricity. Ideally located less than a mile from Good Samaritan Hospital, shopping, restaurants, and public transportation, this home offers a low-maintenance lifestyle in a welcoming and convenient community.

  21. 2025-07-29
    status Pending 840-char remark
    Show marketing remark (840 chars)

    Welcome to Meadow Park Mobile Estates, a peaceful 55+ community where comfort and convenience come together. This well-maintained 3-bedroom, 2-bathroom manufactured home offers over 1,300 sq. ft. of living space, featuring a spacious covered front patio perfect for entertaining, a heat pump for year-round comfort, and a ramp for easy entry. All appliances — including washer, dryer, and refrigerator — are included, along with a carport, storage shed, and space for gardening. Residents enjoy access to a clubhouse and swimming pool, with a monthly space rent of approximately $655 that covers all utilities except electricity. Ideally located less than a mile from Good Samaritan Hospital, shopping, restaurants, and public transportation, this home offers a low-maintenance lifestyle in a welcoming and convenient community.

  22. 2025-07-15
    status Active
    Show marketing remark (520 chars)

    Welcome to Meadow Park Mobile Estates, an affordable 55+ community. This well-maintained 3-bed/ 2-bath home offers +1,300 sq. ft. of living space, featuring a spacious covered front patio, heat pump, and a ramp for easy entry. All appliances — including washer, dryer, & refrigerator — are included, along with a carport, storage shed, & space for gardening. Residents enjoy access to a clubhouse w/ swimming pool & current monthly space rent of $655 that covers all utilities except electricity.

  23. 2025-07-05
    historical Active Bumpable
    Show marketing remark (520 chars)

    Welcome to Meadow Park Mobile Estates, an affordable 55+ community. This well-maintained 3-bed/ 2-bath home offers +1,300 sq. ft. of living space, featuring a spacious covered front patio, heat pump, and a ramp for easy entry. All appliances — including washer, dryer, & refrigerator — are included, along with a carport, storage shed, & space for gardening. Residents enjoy access to a clubhouse w/ swimming pool & current monthly space rent of $655 that covers all utilities except electricity.

  24. 2025-06-07
    price $109,900
    Show marketing remark (520 chars)

    Welcome to Meadow Park Mobile Estates, an affordable 55+ community. This well-maintained 3-bed/ 2-bath home offers +1,300 sq. ft. of living space, featuring a spacious covered front patio, heat pump, and a ramp for easy entry. All appliances — including washer, dryer, & refrigerator — are included, along with a carport, storage shed, & space for gardening. Residents enjoy access to a clubhouse w/ swimming pool & current monthly space rent of $655 that covers all utilities except electricity.

  25. 2025-06-06
    price $109,900 840-char remark
    Show marketing remark (840 chars)

    Welcome to Meadow Park Mobile Estates, a peaceful 55+ community where comfort and convenience come together. This well-maintained 3-bedroom, 2-bathroom manufactured home offers over 1,300 sq. ft. of living space, featuring a spacious covered front patio perfect for entertaining, a heat pump for year-round comfort, and a ramp for easy entry. All appliances — including washer, dryer, and refrigerator — are included, along with a carport, storage shed, and space for gardening. Residents enjoy access to a clubhouse and swimming pool, with a monthly space rent of approximately $655 that covers all utilities except electricity. Ideally located less than a mile from Good Samaritan Hospital, shopping, restaurants, and public transportation, this home offers a low-maintenance lifestyle in a welcoming and convenient community.

  26. 2025-06-04
    status Active 840-char remark
    Show marketing remark (520 chars)

    Welcome to Meadow Park Mobile Estates, an affordable 55+ community. This well-maintained 3-bed/ 2-bath home offers +1,300 sq. ft. of living space, featuring a spacious covered front patio, heat pump, and a ramp for easy entry. All appliances — including washer, dryer, & refrigerator — are included, along with a carport, storage shed, & space for gardening. Residents enjoy access to a clubhouse w/ swimming pool & current monthly space rent of $655 that covers all utilities except electricity.

  27. 2025-06-04
    status Active
    Show marketing remark (520 chars)

    Welcome to Meadow Park Mobile Estates, an affordable 55+ community. This well-maintained 3-bed/ 2-bath home offers +1,300 sq. ft. of living space, featuring a spacious covered front patio, heat pump, and a ramp for easy entry. All appliances — including washer, dryer, & refrigerator — are included, along with a carport, storage shed, & space for gardening. Residents enjoy access to a clubhouse w/ swimming pool & current monthly space rent of $655 that covers all utilities except electricity.

  28. 2025-05-30
    status Pending 840-char remark
    Show marketing remark (520 chars)

    Welcome to Meadow Park Mobile Estates, an affordable 55+ community. This well-maintained 3-bed/ 2-bath home offers +1,300 sq. ft. of living space, featuring a spacious covered front patio, heat pump, and a ramp for easy entry. All appliances — including washer, dryer, & refrigerator — are included, along with a carport, storage shed, & space for gardening. Residents enjoy access to a clubhouse w/ swimming pool & current monthly space rent of $655 that covers all utilities except electricity.

  29. 2025-05-30
    historical Active under Contract
    Show marketing remark (520 chars)

    Welcome to Meadow Park Mobile Estates, an affordable 55+ community. This well-maintained 3-bed/ 2-bath home offers +1,300 sq. ft. of living space, featuring a spacious covered front patio, heat pump, and a ramp for easy entry. All appliances — including washer, dryer, & refrigerator — are included, along with a carport, storage shed, & space for gardening. Residents enjoy access to a clubhouse w/ swimming pool & current monthly space rent of $655 that covers all utilities except electricity.

  30. 2025-05-10
    price $114,900
    Show marketing remark (520 chars)

    Welcome to Meadow Park Mobile Estates, an affordable 55+ community. This well-maintained 3-bed/ 2-bath home offers +1,300 sq. ft. of living space, featuring a spacious covered front patio, heat pump, and a ramp for easy entry. All appliances — including washer, dryer, & refrigerator — are included, along with a carport, storage shed, & space for gardening. Residents enjoy access to a clubhouse w/ swimming pool & current monthly space rent of $655 that covers all utilities except electricity.

  31. 2025-05-09
    price $114,900 840-char remark
    Show marketing remark (840 chars)

    Welcome to Meadow Park Mobile Estates, a peaceful 55+ community where comfort and convenience come together. This well-maintained 3-bedroom, 2-bathroom manufactured home offers over 1,300 sq. ft. of living space, featuring a spacious covered front patio perfect for entertaining, a heat pump for year-round comfort, and a ramp for easy entry. All appliances — including washer, dryer, and refrigerator — are included, along with a carport, storage shed, and space for gardening. Residents enjoy access to a clubhouse and swimming pool, with a monthly space rent of approximately $655 that covers all utilities except electricity. Ideally located less than a mile from Good Samaritan Hospital, shopping, restaurants, and public transportation, this home offers a low-maintenance lifestyle in a welcoming and convenient community.

  32. 2025-04-09
    listed $128,500 Active 840-char remark
    Show marketing remark (520 chars)

    Welcome to Meadow Park Mobile Estates, an affordable 55+ community. This well-maintained 3-bed/ 2-bath home offers +1,300 sq. ft. of living space, featuring a spacious covered front patio, heat pump, and a ramp for easy entry. All appliances — including washer, dryer, & refrigerator — are included, along with a carport, storage shed, & space for gardening. Residents enjoy access to a clubhouse w/ swimming pool & current monthly space rent of $655 that covers all utilities except electricity.

  33. 2025-04-09
    listed $128,500 Active
    Show marketing remark (520 chars)

    Welcome to Meadow Park Mobile Estates, an affordable 55+ community. This well-maintained 3-bed/ 2-bath home offers +1,300 sq. ft. of living space, featuring a spacious covered front patio, heat pump, and a ramp for easy entry. All appliances — including washer, dryer, & refrigerator — are included, along with a carport, storage shed, & space for gardening. Residents enjoy access to a clubhouse w/ swimming pool & current monthly space rent of $655 that covers all utilities except electricity.

  34. 2017-09-29
    soldstatus $35,060 Sold
  35. 2017-09-12
    historical Active under Contract
  36. 2017-06-13
    listed $38,000 Active

ⓘ 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
$500 · $42/mo
Projected year-2 tax
$1,164 · $97/mo
Expected delta
+$664/yr (+$55/mo · 132.7%)

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

Climate risk First Street

  • 🌊 Flood 3/10 Moderate FEMA zone AE · 10% chance over 30 yrs
  • 🔥 Wildfire 4/10 Moderate
  • 🌡 Heat 4/10 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 · 12 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
$25,714
− Mortgage interest
−$6,722
− Property taxes
−$500
− Insurance
−$5,718
− Repairs & maintenance
−$2,057
− Management
−$2,057
− Depreciation
−$3,491
Taxable income
$5,168
combined federal + state — saved on this device
Est. tax owed @ 24.0%
−$1,240
After-tax cash flow
$5,303/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
Corvallis SD 509J
NCES district ID
4103480
Math proficiency
49% ▼ -3.00%
Reading proficiency
62% ▼ -1.00%
Median HH income
$44,820
Composite
48.62/100
National rank
#4584
State rank
#15 of 183 in OR

Livability — Corvallis

Score
82/100
State rank
#45
US rank
#1113

Category grades

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

Schools grade is shown separately in the Schools card above.

Census & demographics

Census place
Corvallis, OR
County
Benton County · 98,484 people
City population
67,812
Metro
Corvallis, OR
Population (ZIP)
43,878
Household income
$70,742
Rent vs Own
48.4% rent · 51.6% own
Severe rent burden
3416.0

Population outlook (Benton County) Hauer SSP2

Today (2025)
96,963 people
By 2030
101,658 · +4.8%
By 2040
110,157 · +13.6%
By 2050
119,275 · +23.0%
By 2075
145,172 · +49.7%
By 2100
165,349 · +70.5%

Race, ethnicity, and origin ACS 2023

Neighborhood character
Predominantly White (75%)
Race & ethnicity
White 75% Hispanic / Latino 9% Asian 9% Two or more races 7% Black 2%
Hispanic origin (detail)
Mexican 6%
Common ancestry
Italian 4% Portuguese 4% Slovak 3%
Foreign-born
13% · Canada, China, South Korea
Languages at home
84% English-only · Spanish 6% Chinese 3% Korean 2%

Political lean MEDSL · Benton

2024 margin
Solid D (+39.6) · D 68.1% · R 28.5% · Other 3.5%
2008→2024 swing
+8.1pp toward D · 2008: 31.5pp · 2024: 39.6pp
All cycles
2024: D+39.6 2020: D+39.7 2016: D+33.8 2012: D+28.8 2008: D+31.5

Not yet ingested

Civics

Market trends

HPI YoY
▼ -420.12%
Current HPI
298.7746
Rent YoY
▲ 5.74%
Metro
Corvallis, OR
State GDP YoY
▲ 2.05%
F500 in state
2

Industry mix (Fortune 500 HQ in OR)

Industry F500 HQs Revenue

Price history

+215.8% since first listed
21 events — show timeline
  • 2026-05-22 Price Changed $120,000 WVMLS
  • 2026-04-27 Listed $129,000 WVMLS
  • 2025-09-05 Sold (MLS) $110,000 WVMLS
  • 2025-09-05 Sold (MLS) $110,000 RMLS
  • 2025-07-29 Pending WVMLS
  • 2025-07-29 Pending RMLS
  • 2025-07-15 Relisted WVMLS
  • 2025-07-05 Contingent WVMLS
  • 2025-06-07 Price Changed $109,900 WVMLS
  • 2025-06-06 Price Changed $109,900 RMLS
  • 2025-06-04 Relisted RMLS
  • 2025-06-04 Relisted WVMLS
  • 2025-05-30 Pending RMLS
  • 2025-05-30 Contingent WVMLS
  • 2025-05-10 Price Changed $114,900 WVMLS
  • 2025-05-09 Price Changed $114,900 RMLS
  • 2025-04-09 Listed $128,500 WVMLS
  • 2025-04-09 Listed $128,500 RMLS
  • 2017-09-29 Sold (MLS) $35,060 WVMLS
  • 2017-09-12 Contingent WVMLS
  • 2017-06-13 Listed $38,000 WVMLS

Property tax history

+7.8%/yr

Latest (2025): $500 · +3.0% YoY. Source: county tax records.

Cash-flow waterfall

monthly

Sold comps — $/sqft

last 12 mo · ≤1 mi

Loading sold comps…