Save Search
Filters Applied
EditEdit Filters
Price: $300K - 500K
Monthly Cash Flow: 1 - 3k+
Home Type: Single Family
Loading Maps & Overview...
Loading Calculator...
A quick, investor-focused snapshot highlighting income strength, yield potential.
| Key metrics | Value |
|---|---|
| Price | $399,900 |
| Est. Rent | $3,200/mo |
| ROI | 18% |
Rental property for sale in Forest Grove at 1036 Vista Oaks Dr, Forest Grove, OR, 97116 priced at $660,000 converts $7,500/mo rent into $3,422/mo cash flow after a $3,230/mo obligation. Total monthly income equals $7,500/mo, and annual cash flow totals $41,058/yr on $217,140 invested. Return on cash invested prints 38.97% in year one, and rental yield reads 13.64% against a $660,000 entry. Equity gained on principal adds $4,259/yr, while 5% annual appreciation compiles into $182,346 by year five. Five-year ROI reaches 205% and total cumulative return in cash sums $445,137. For leverage, Ziffy Mortgage’s DSCR loan bases approval on $7,500/mo property income covering a $3,230/mo payment, not borrower’s personal income.
Single Family
Built in 2017
5,227 sqft lot
$N/A/sqft
$95 monthly HOA
Neighborhood data shown for ZIP Code: 97116, Forest Grove, OR area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 10,985 (100%) |
| Owner Occupied HU | 6,780 (61.7%) |
| Renter Occupied HU | 3,790 (34.5%) |
| Vacant Housing Units | 415 ( 3.8%) |
| Median Home Value | $608,165 |
| Average Home Value | $636,875 |
Residential
10,874
Single Family
9,511
Multi-Family
1,363
Businesses
621
Date | Event | Price |
|---|---|---|
| 2024-10-14 | Price change | $660,000 |
| 2024-09-27 | Listed for sale | $670,000 |
| 2017-03-15 | Sold | $450,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2023-10-15 | $6102.12 | 14.36% | $325,070 | 3.00% |
| 2022-10-15 | $5335.68 | 1.31% | $315,610 | N/A |
| 2021-10-15 | $5266.60 | 0.54% | N/A | N/A |
Listed by: Kristy Cochran • Coldwell Banker Bain
Mls Name: RMLS (OR)
Mls Provider:
Mls ID: #24691996
Disclaimer: The content relating to real estate for sale on this web site comes in part from the IDX program of the RMLS of Portland, Oregon. Real estate listings held by brokerage firms other than Zillow, Inc. are marked with the RMLS logo, and detailed information about these properties includes the names of the listing brokers. Listing content is copyright 2024 RMLS, Portland, Oregon. This content last updated on 2024-10-15 07:29:27 PDT. Some properties which appear for sale on this web site may subsequently have sold or may no longer be available. All information provided is deemed reliable but is not guaranteed and should be independently verified.
