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 Drain at 123 E A Ave, Drain, OR, 97435 priced at $212,600 pairs $1,992/mo rent with $708/mo cash flow after a $1,041/mo payment. Total monthly income equals $1,992/mo, and annual cash flow comes to $8,499/yr on $70,477 invested. Return on cash invested is 31.97% in year one, and rental yield stands at 11.24% on a $212,600 basis. Equity gained on principal adds $1,372/yr, and 5% annual appreciation accumulates to $58,737 by year five. Five-year ROI measures 167.38% and total cumulative return in cash reaches $117,964. For financing, Ziffy Mortgage’s DSCR program evaluates $1,992/mo property income against a $1,041/mo payment instead of your W2s, 1099s, or Tax returns.
Single Family
Built in 1909
4,791 sqft lot
$N/A/sqft
No HOA
Neighborhood data shown for ZIP Code: 97435, Drain, OR area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 1,081 (100%) |
| Owner Occupied HU | 729 (67.4%) |
| Renter Occupied HU | 234 (21.6%) |
| Vacant Housing Units | 118 (10.9%) |
| Median Home Value | $534,434 |
| Average Home Value | $571,409 |
Residential
370
Single Family
370
Multi-Family
0
Businesses
63
Date | Event | Price |
|---|---|---|
| 2020-03-31 | Sold | $120,000 |
| 2020-01-27 | Pending sale | $120,000 |
| 2019-11-01 | Listed for sale | $120,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-10 | $920.96 | 2.78% | $77,596 | 3.00% |
| 2023-10-10 | $896.07 | 3.01% | $75,336 | 3.00% |
| 2022-10-10 | $869.89 | 2.86% | $73,142 | 3.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
