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% |
Investment property for sale in Willamina at 122 NE 4th St, Willamina, OR, 97396 offers a 7.66% rental yield on a $395,000 purchase with $2,520/mo rent. Total monthly income registers $2,520/mo, and a $1,933/mo payment leaves $136/mo available for distribution. Annual cash flow reaches $1,632/yr on $130,943 to close, and return on cash invested stands at 21.16% in year one. Equity gained on principal adds $2,549/yr while 5% annual appreciation supports $109,131 over five years. Portfolio math shows five-year ROI at 109.35% and total cumulative return in cash at $143,190. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,520/mo property income against a $1,933/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Single Family
Built in 1936
0.28 Acres lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 97396, Willamina, OR area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,346 (100%) |
| Owner Occupied HU | 929 (69.0%) |
| Renter Occupied HU | 352 (26.2%) |
| Vacant Housing Units | 65 ( 4.8%) |
| Median Home Value | $369,212 |
| Average Home Value | $410,619 |
Residential
1,002
Single Family
1,001
Multi-Family
1
Businesses
84
Date | Event | Price |
|---|---|---|
| No price history data available | ||
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| No tax history data available | ||||
Listed by: Lucy Hebert • West Valley Realty
Mls Name: RMLS (OR)
Mls ID: #438431422
