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 Nehalem at 13150 D St UNIT 18, Nehalem, OR, 97131 offers a 8.7% rental yield on a $406,100 purchase with $2,945/mo rent. Total monthly income registers $2,945/mo, and a $1,988/mo payment leaves $304/mo available for distribution. Annual cash flow reaches $3,652/yr on $134,622 to close, and return on cash invested stands at 22.62% in year one. Equity gained on principal adds $2,621/yr while 5% annual appreciation supports $112,198 over five years. Portfolio math shows five-year ROI at 117.81% and total cumulative return in cash at $158,603. Financing is available via Ziffy Mortgage’s DSCR loan, which evaluates $2,945/mo property income against a $1,988/mo payment rather than investor’s personal income documents like W2s, Salary slips, and Tax returns.
Condo
Built in 2006
1,742 sqft lot
$N/A/sqft
$189 monthly HOA
Neighborhood data shown for ZIP Code: 97131, Nehalem, OR area.
| Category | Value |
|---|---|
| Total HU (Housing Units) | 2,146 (100%) |
| Owner Occupied HU | 1,103 (51.4%) |
| Renter Occupied HU | 310 (14.4%) |
| Vacant Housing Units | 733 (34.2%) |
| Median Home Value | $499,819 |
| Average Home Value | $567,493 |
Residential
1,098
Single Family
1,092
Multi-Family
6
Businesses
74
Date | Event | Price |
|---|---|---|
| 2022-09-23 | Sold | $399,000 |
| 2022-09-10 | Pending sale | $399,000 |
| 2022-08-04 | Listed for sale | $399,000 |
Date | Tax Paid | Tax Increase Rate | Value | Value Increase Rate |
|---|---|---|---|---|
| 2024-10-08 | $2987.87 | 1.06% | $232,240 | 3.00% |
| 2023-10-08 | $2956.59 | 6.06% | $225,480 | 3.00% |
| 2022-10-08 | $2787.64 | 3.06% | $218,920 | 3.00% |
Listed by: N/A • N/A
Mls Name: undefined
Mls ID: #N/A
