12427 SE Water Drop WayHappy ValleyOR97086
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
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
Investment Highlights
Investment property for sale in Happy Valley at 12427 SE Water Drop Way, Happy Valley, OR, 97086 earns $188/mo cash flow from $3,323/mo rent with a $2,374/mo payment. Total monthly income totals $3,323/mo, and annual cash flow totals $2,262/yr on $160,778 capital. ROI tracks 21.32% on current figures, and rental yield reads 8.22% at a $485,000 purchase. Equity gained on principal adds $3,130/yr, and 5% annual appreciation supports $133,997 over five years. Five-year ROI reaches 110.75% and total cumulative return in cash sums $178,058. Financing can be set up with Ziffy Mortgage’s DSCR loan, which is driven by $3,323/mo property income instead of your personal income.
Townhouse
Built in 2021
2,178 sqft lot
$N/A/sqft
$168 monthly HOA
Nearby investment properties with comparable rents
Nearby investment properties with comparable prices
Listed by: Martine Tammik • Keller Williams Sunset Corridor
Mls Name: RMLS (OR)
Mls Provider:
Mls ID: #790917946
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 2025 RMLS, Portland, Oregon. This content last updated on 2025-10-18 23:19:16 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.