1200 Plan, Aspen Heights, Athena, OR, 97813 | $497/mo Cash Flow

For Sale

Ziffy Mortgage

NMLS #2625701

Get Pre-Approved

Nearby investment properties with comparable rents

3 Bed
1 Bath
1536 sft

1116 Helen Street, Milton Freewater, OR, 97862

3 Bed
2 Bath
1624 sft

1427 Jasper Street, Walla Walla, WA, 99362

2 Bed
2 Bath
1032 sft

1214 SE Scenic View Drive, College Place, WA, 99324

3 Bed
2 Bath
2028 sft

830 SW 7th St, Pendleton, OR, 97801

Nearby investment properties with comparable prices

3 Bed
2 Bath
1593 sft

1104 SW Marshall Pl, Pendleton, OR, 97801

2 Bed
2 Bath
1008 sft

1316 SW 33rd St, Pendleton, OR, 97801

3 Bed
2 Bath
1248 sft

216 E Washington St, Athena, OR, 97813

Currently Rented+ 2 more

4 Bed
2 Bath
1632 sft

610-612 SW Goodwin Ave, Pendleton, OR, 97801

Ziffy AI Summary

A quick, investor-focused snapshot highlighting income strength, yield potential.

Key metrics	Value
Price	$399,900
Est. Rent	$3,200/mo
ROI	18%

Attractive rent-to-price ratio for income stability
Good fit for DSCR financing with healthy coverage

Explore more listings using simple english

Investment Highlights

Investment property for sale in Athena at 1200 Plan, Aspen Heights, Athena, OR, 97813 earns $497/mo cash flow from $2,278/mo rent with a $1,444/mo payment. Total monthly income totals $2,278/mo, and annual cash flow totals $5,967/yr on $97,793 capital. ROI tracks 26.01% on current figures, and rental yield reads 9.27% at a $295,000 purchase. Equity gained on principal adds $1,904/yr, and 5% annual appreciation supports $81,503 over five years. Five-year ROI reaches 135.4% and total cumulative return in cash sums $132,410. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $2,278/mo property income instead of your personal income.

Single Family

Built in 2025

N/A lot

$N/A/sqft

No HOA