FOR_SALERisky Deal0 days on market

136674 W Friendly Ln

136674 W Friendly Ln, Crescent, OR 97733, Crescent, OR 97733
$285,000
Zestimate®:$282,300

Listing Price

Property image 1
136674 W Friendly Ln, Crescent, OR 97733
Loc: Crescent, OR
Days Listed
0
Tax Assessed
$197k
Zestimate®
$282k
Market Rate
Lot Size
1.00 acres
Rent Estimate
$1,510/mo
Est. Cash Flow base
Type
single family

More Than Just a Property

We believe a home extends beyond its walls. That's why we help you explore the pulse of the community—from top-rated schools to essential emergency services. Your safety, well-being, and connection to the neighborhood matter to us.

4.9
Safety Score
A+
Schools

Nearby Schools

Educational options and performance ratings in the area.

7

Gilchrist Elementary School

K-6
2.2 mi away
2

Gilchrist Junior/Senior High School

7-12
2.2 mi away

Property Overview

A stunning investment opportunity in a prime location. This property features modern amenities, spacious living areas, and strong rental potential.

Features & Amenities

Open Floor PlanHardwood FloorsModern KitchenStainless Steel AppliancesCentral Heat/AirLarge BackyardParkingNear Transit

Haven AI Verdict

Recommendation
Pending...
Confidence Score: 0/10
Exercise caution due to potential market volatility.
Cap Rate
4.47%
Total ROI
12.0%
Cash Flow
$-379/mo
DSCR
0.74
Was this AI Verdict accurate?

Data provided by Haven AI. Disclaimer

Checking Access...

Haven AI

Analyzing property data...

Checking Access...

10-Year Price Projection

Price & Tax History

Price History

DateEventPricePrice/sqft
2026-09-08Pending sale$285,000$254
2026-09-04Listed for sale$285,000$254

Tax History

YearProperty TaxTax Assessment
2025$992.24$83,960
2024$956.5$81,520
2023$922.03$79,150
2022$899.05$76,850
2021$874.27$74,620
2020$849.57$72,450
2019$830.22$70,340
2018$808.09$68,300
2017$808.09$66,320
2016$770.4$64,390
2015$770.4$62,520
2014$749.66$60,830
2013$720.84$59,060
2012$594.79$57,340
2011$579.15$55,670
2010$579.61$55,670
2009$566.27$52,480
2008$579.19$52,480
2007$527.19$52,719
2006$520.58$52,058
2004$0$54,080
Nathaniel Pitchon-Getzels Logo
Getzels Group
Haven Team
CalRE #01884947
Call / Text
818.535.5337

Property Specs

Beds
3
Baths
1
Sq Ft
1,120
Institutional Underwriting Ledger

Investment Numbers & Operating Model

Standardized cash flow underwriting modeled with state tax schedules, regional insurance hazard risk, and disciplined operating reserves.

Data Sources:MLS List Price: $285,000Rent Basis: Observed Comp Model ($1,510/mo)State Tax Benchmark: 0.97% (OR)Hazard Reserve: $100/mo
Haven ScoreRisky
0/ 10

Multi-factor yield grade

Cap Rate (Unleveraged)
3.81%

NOI: $10,845/yr

Cash-on-Cash Yield
-10.5%

On $65,550 invested

DSCR Ratio
0.61x

Negative debt coverage

5-Yr Leveraged ROI
+41.6%

Equity + cumulative cash

Financing Scenario Controls
Adjust down payment & rates to model your personalized return

Monthly Cash Flow Breakdown

Monthly Operating Deductions
Property Taxes (0.97% of basis)-$159/mo
Homeowner / Hazard Insurance-$100/mo
Vacancy Reserve (5% of rent)-$76/mo
Repairs & Maintenance (10% of rent)-$151/mo
Property Management (8% of rent)-$121/mo
Total Pure Operating Expenses-$606/mo
Net Investor Cash Flow
Gross Scheduled Rent+$1,510/mo
Less: Operating Expenses-$606/mo
Net Operating Income (NOI)+$904/mo
Less: Debt Service (30yr @ 6.75%)-$1,479/mo
Net Cash Flow
$-575/mo
$-6,901/year
Underwrite with Acquisition CalculatorsTransfer this property's exact numbers into dedicated underwriting tools:

Similar Properties Nearby

Explore other investment opportunities in Crescent.