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 Donald at 12002 Rees St NE, Donald, OR, 97020 generates $3,020/mo in rent and, after a $2,202/mo payment, leaves $304/mo in cash flow. Total monthly income is $3,020/mo, and annual cash flow is $3,652/yr on $149,142 invested. Return on cash invested sits at 22.36% in year one, and rental yield is 8.06% on a $449,900 entry. Equity gained on principal adds $2,903/yr, while 5% annual appreciation builds toward $124,299 over five years. Five-year ROI reaches 115.79% and total cumulative return in cash sums $172,690. For financing, investors can use Ziffy Mortgage’s DSCR loan, which considers $3,020/mo property income rather than buyer’s personal income.
Single Family
Built in 2003
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 97020, Donald, OR area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 389 (100%) |
| Owner Occupied HU | 301 (77.4%) |
| Renter Occupied HU | 75 (19.3%) |
| Vacant Housing Units | 13 ( 3.3%) |
| Median Home Value | $426,705 |
| Average Home Value | $389,493 |
Residential
162
Single Family
161
Multi-Family
1
Businesses
61
Date | Event | Price |
|---|---|---|
| 2025-09-17 | Price change | $449,900 |
| 2025-09-04 | Listed for sale | $470,000 |
| 2004-06-29 | Sold | $169,900 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-09-18 | $2375.44 | 7.42% | $217,250 | 6.08% |
| 2023-09-18 | $2211.35 | 2.55% | $204,790 | N/A |
| 2022-09-18 | $2156.44 | 3.70% | $204,790 | 3.00% |
Listed by: KRISTINE PIERCE • Re/Max Equity Group
Mls Name: WVMLS
Mls Provider:
Mls ID: #833706
Disclaimer: Based on information from Willamette Valley Multiple Listing Service, which neither guarantees nor is in any way responsible for its accuracy. All data is provided 'AS IS' and with all faults. Data maintained by Willamette Valley Multiple Listing Service may not reflect all real estate activity in the market.
